{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Portada","Instrucciones","Menu Principal","CB_DATA_","Mod. Sensibilización","Variables","Planeación Caja","Desembolsos","Modulo de Cartera","Modulo inversiones","Modulo de deuda","Modulo de emisiones","Modulo Activos Fijos","Modulo de Depreciacion-Amortiza","Modulo Gastos Admon y otros","Modulo Reexpresión","Modulo Forward","Modulo de CxP","Estado de Resultados","Flujo de Caja","Balance General","EF Anuales","Indicadores Financieros","Gráficos","Bases Cristal Ball","Resultados Cristal Ball"],"not_rendered":{"charts":12,"images":8,"macros":1,"external_links":5,"defined_names":95,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Portada","index":0,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[26,12,26,14]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Modelo de Proyección Financiera Mensual - FINDETER"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Vicepresidencia Financiera y de Operaciones"]

{"sheet":"Instrucciones","index":1,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[14,4,14,10],[17,1,17,11],[1,1,1,11],[3,1,3,11],[6,4,6,10],[8,4,8,10],[10,4,10,10],[12,4,12,10]]}
[]
[null,"Modelo Financiero para La Evaluación De Proyectos De Inversión"]
[]
[null,"Este Modelo permite proyectar a siete (7) años los E. Financieros de FINDETER, facilitando la toma de decisiones en materia Financiera; para operar y navegar dentro del modelo, éste le preguntará información que Ud. deberá digitar."]
[]
[]
[null,null,"Nota Técnica:",null,"Parámetros Generales Para el manejo de la Información en el Modelo"]
[]
[null,null,"Celdas Color Blanco",null,"En las celdas sombreadas con este color por favor digite la información requerida"]
[]
[null,null,"Celdas Color Verde",null,"En las celdas sombreadas con este color el modelo calculara y presentara datos"]
[]
[null,null,"Celdas Color Azul",null,"Las celdas sombreadas en este color son títulos o subdivisiones del tema a desarrollar "]
[]
[null,null,"Celdas Color Azul 2",null,"Las celdas sombreadas con este color son las que permiten navegar dentro del modelo"]
[]
[]
[null,"Instrucciones para alimentar el modelo"]
[]
[null,"1- El modelo se alimenta por módulos."]
[null,"2- Cada Modulo contiene una política que debe ser coherente con la Visión Estratégica de la Empresa. (variables internas)"]
[null,"3- Debe ser alimentado con los Estados Financieros (históricos) del año inmediatamente anterior."]
[null,"4- Se deben alimentar las diferentes variables macroeconómicas (DTF, IPC, TRM, etc.)"]
[null,"5- Los valores deben ingresarse en totales según el periodo (unidad de medida) elegida"]

{"sheet":"Menu Principal","index":2,"n_rows":25,"n_cols":8,"rows_kept":25,"cut":false,"hidden":false,"merged":[[4,2,4,5],[13,7,13,10],[1,1,1,10],[18,2,18,5]]}
[]
[null,"Menu Principal"]
[]
[]
[null,null,"Modulos de Entrada"]
[null,null,"1. VARIABLES"]
[null,null,"2. PLANEACIÓN CAJA"]
[null,null,"3. DESEMBOLSOS"]
[null,null,"4. MODULO DE CARTERA"]
[null,null,"5. MODULO DE INVERSIONES"]
[null,null,"6. MODULO DE DEUDA"]
[null,null,"7. MODULO DE EMISIONES"]
[null,null,"8. MODULO ACTIVOS FIJOS"]
[null,null,"9. MODULO DEPRECIACIÓN - AMORTIZACIÓN",null,null,null,null,"Modulos Intermedios"]
[null,null,"10. MODULO COSTOS ADMINISTRACIÓN",null,null,null,null,"10. MODULO REEXPRESIÓN."]
[null,null,null,null,null,null,null,"11. MODULO FORWARD"]
[null,null,null,null,null,null,null,"12. MODULO CUENTAS X PAGAR"]
[]
[null,null,"Modulos de Salida"]
[null,null,"13. ESTADO DE RESULTADOS."]
[null,null,"14. FLUJO DE CAJA"]
[null,null,"15. BALANCE GENERAL"]
[null,null,"16. ESTADOS FINANCIEROS ANUALES"]
[null,null,"17. INDICADORES FINANCIEROS"]
[null,null,"18. GRÁFICOS"]

{"sheet":"CB_DATA_","index":3,"n_rows":34,"n_cols":3,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["Crystal Ball Data"]
[]
["Workbook Variables","Last Var Column",0]
["    Name:"]
["    Value:"]
[]
["Worksheet Data","Last Data Column Used"]
[null,3]
[]
["Sheet Ref"]
[{"$f":"CB_DATA_!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod. Sensibilización'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Resultados Cristal Ball'!#REF!","v":{"$error":"#REF!"}}]
[]
["Sheet Guid"]
["40bba8a5-e4e4-4b91-a638-2650a6095103","f9b8b879-573c-4749-a70d-c08187415580","154bf87e-f698-4415-bfaf-a4ee132303e6"]
[]
["Deleted sheet count"]
[]
[]
["Last row used"]
[31,34,26]
[]
[]
[]
[]
["Data blocks"]
["CB_Block_0","CB_Block_7.0.0.0:2"]
["㜸〱敤㕣㕢㙣ㅣ搵ㄹ摥ㄹ敦慥㜷搶㜶㙣攲㕣㐸戸㤹晢挵愹㠹〳㈹㤷㌶㑤㝤挱㠹挱挱㈶敢〴㄰㐵㥢昱敥ㄹ㝢㤲㥤ㄹ㌳㌳敢挴ㄴ〹摡㠲㘸㔵㝡㠱ち㈱㄰㙡ㄱ慡㤰晡搲换ぢ㠵㤶㤷㑡㤵㕡㔵㈰昵㠱㍥㔴敡〳㐵㔵晢搰慡㡤搴ㄷㅥ㤰攸昷㥤㤹搹㥤摤昵㡥捤〲慤愹㝣ㅣㅦ㥦㌹户㌹攷晣搷昳晦晦㈴愵愴㔲愹て㤰昸㤷㈹捤挲挵㠵㔵捦ㄷ搶挸㠴㔳愹㠸㤲㙦㍡戶㌷㌲收扡晡敡㡣改昹㕤攸㤰㉤㥡㘸昷㌲㐵捦㝣㔸攴㡡㉢挲昵搰㈹㤳㑡攵㜲㥡㡡㜶㑥挲摦㠱攸㐱攳愸摥㌴戲挲挴昸散挲㘹捣㕡昰ㅤ㔷散ㅢ㍡ㄹ㡣㍤㌴㍡㍡㌲㍡㜲攰㤶㠳㈳晢昷つ㑤㔴㉢㝥搵ㄵ㠷㙣㔱昵㕤扤戲㙦㘸慥扡㔰㌱㑢㜷㠹搵㜹攷㡣戰て㠹㠵晤㌷㉤攸㌷摦㍡㝡昳挱㠳挶㙤户摤摡㡢㌷愷㡥㑤㡣捦戹挲昰㍥㥥㈹㌳㕣昰捤㤳愲㘴㜲㘷㐲戸愶扤㌸㌲㌱㡥㝦戱搵攳改㤶㤱挲㤲㄰㍥摦㉣㕣㘱㤷㠴愷㘱㘰㡦㌵收㜹㔵㙢㤹㐷愷㔹㔳搸㘸㐹昷晣㡣㌵㈱㉡ㄵ捤㡡㘶捤㔹戳㌸戹㡡扥摡㙢ㄵ㠴敤㤹扥戹㘲晡慢㔹㙢ㅥㄳ㤵晢慣ㄳ㥥㌸慥摢㡢攲㙥摤ㄲㄹ敢㐸搵㉣愷㠳㤴敡扡㌶㥡㈲扥㌰戹晢㤱㌱捦㥡㔸搲㕤戹㈲㡦攷㤲搰㜷捡㉤㌵昶扤戲晤扣㕣扡㝣〳攷扣扡㝤㍦戴㥣搴摤㕡捦攱昶㍤挳捤㌷慥攰挶昶晤㘳㘷搴㌸收晡昶㘳攴㔱㌶昶㔶㝡㐲散㤶㈷㡡捤㘸㔹㘶摤捣㜲捣〸㐰㉤捦慣㠷㔹㉦㌲㈵晤㙦搰㐸㝣㈰㥢搴愲慥ㄶㄷ搴㘲㐹㉤㤶搵愲㔰㡢㠶㕡㕣㔴㡢㑢㙡搱㔴㡢愷搵攲ㄹ昴㠹㔲慥扢㕢つ搳㌳㑦慢户慦扣㝥㜸散愹晢㕥㥣捡㍥昴慦挷㝡户愱搳㍤攱愲㈶㕤晤㉣㔰慤㡥挴〷㐶昶昳㘷㝤愲〰㑤ㄸ〷㡤㕢㡣搱搱昲挱晤晡㑤㝡㠶摢㑡〰㝥〳愲っ愰㙦慦㜱慦㘹㤷㥤戳ㄲ㜶ㄷ㡦敢㥥愸ㅦ摣㜰搸㌶敥㔴敤戲㜷搱摡㡤〵㕦昷挵摥收戶晡㈴㉤挳ち㈰㉢攱挹昷㕤摡㍣散愴㕥愹㡡戱㜳㘶搰㝣㐹㔳戳㌵攷㍡ぢ敤㕢愷㕣昱㔰慤戵㘵㐵㘳㘰㘹㉢㜲敥㤶㕤〶㑤挱扡㠶㈶㤶ㅣ㑦搸㜲㜹挳搶㥣㔹㍡㈳摣㠲㈰㐳ㄴ㘵戹搵㥤㙣ち愹㝥㜸搶挶㐶㐱慤攵㉢攲戵挶ㅤ攷㝣㄰戳㈸㘳扤换挲昵㔷攷昵㠵㡡搸搵搰㈵㜸㈷ㅡ昶㌴㔴㑦㌹愵慡㌷攱搸扥敢㔴ㅡ㕢挶捡㉢㍡㌸㑤昹㤸㔳ㄶ改㜴㑡㌲〵戰摢慥㉥㐵㐹摤搰㥥ㄶ㈴㈰㘲㈰㈶㈱㕦搸㠸㜶㈳挷戱㍢散愲㈲㠸㤳敡㔵敢㑣挶昵㑡ㅥ㤳㐰㠱戱㍤㔱㝡昰愵搷慤㌳㙤つ㜲㥦㙣㘷㔵ㅤっ㜷㝦挷㡡戰晤愳扡㕤慥〸㌷㔱昶㈹㕣㤱搶㡦㉣㜳ㅥっ愱敤改㔱搰㈹攷㤴搵捣㔹戳散㉦㘵㤷㠴戹戸攴愳づ昲㌱㤷攳搱戶㈴敤〲㔴㘹摢㤹つ㈲换攷㔳搹ㅤ散㤴捤㈳愵㌲攴㑥〹戴摣挰挸㌹慥㠱㤶㝢㡤㈹戳攲㡢㠰㈹昷ㅢ㠰㐸㈰搵㈴昸晡㠸愲慥㕥ち〴挶づ㘳〲㔸慡㥢戶扦㕡愷摢ㄶ㉡〹㤰㘸㡢ㄷ㙣㍡㕥㐰㔶搰挸てㄲ㘸つ㐸搳挴つ㤲㍢挷㤰㠸㘴㤰㈰搹㌱㜳㈳㤲戱㝦〲㡦㐰晦㌸ㄲ戲昷晥昶㍣㠲挸摥㡡愴ㅣ搴㤶ㅥ户戸搹㕡㥡㝣挰捤㜶攲攰戴㕤捣㜶㌳扢㤰搹ㅥ㘴捡㕦挱攱挸攵㔰㙥㑣摡㐵㜸搶㉥㘶㜶〹㌲昰㈷㡤㍣㈷㘴㔵搴愱㌶愲㐷戲㕦ㅦ昴㘴愹ㄴ〷慣㠸㥡㜱㑤捦散戳㈴愰㐳慤㜳㜳挸摡戴㤴戱搷戴挷捤昸㜶㠸㤱〹㕤攳㝢㕤愷㙢晣㈰搸戵㐳戹㜵ㄹ㠶㙡㐳捣㉥㐷㤶搷慥㘰づ攱㐲㠵㜷㘳ㅡ㍤㔵捡㑦㠵㕡ㄴ㈸㐳ㅤち昸㄰㤱㜹〵㐸㘰㜲㉤搷㤷㉤ㅤ㥡敡攰戰昱愹搷愱昷戵愷敦㄰攸㑤㜲㜳㑢敥搰㕡昴㈱戵攸㉢㐱㕥捡㥦摡捡㤸慢搱慣㕤挳散㕡㘴㑤㌲㠶户敦て㙢㈹㤰㙡戱ㄵ㠳摣㜶㕡㕤愴㤶㍢扦扡㉣愴〴敡㌵收㜵㜷㔱昸戰㘰㑣㑦㐲ㄷ㜶㕣㔷㔴㜰愹㉤换ち摥㕦㜶㌷㔶㝡㔳慥㘳戱㝥㑢㐷昶㍥ㄵ㠲㈱㥤㔶扢㔲㑤㍡㜲㠲慥ㄹ戳㌹挵㌰㠷㌲昸愶昶㑣㈲㌶愸ㄱ扤㌸㉥昹㝥戹挵㐹㍡攰㈴搷攳㔸戵ㅢ㤰㠱㑢㈸㝦㘸换㔱昶戱摢㘷㘴户㐶㡤㤵ㄶ扥㠴摢㐹㤳つ戱㠵㡦昴〴〶摢㜱搸て扣㍥慢㘰㕡㌵㘶搱㘳捤〹户〴摢㠲㔹ㄱ昹挰㉣㑢㔶戳挵㉢㍥㈵扣愲慢慢攵㍥㥤㘰㕦㤳㜸搲挴㈵ㄲ愹㍤戱㌱攱㉥㕥㐷㉡㥡㈱挹㔴ㄲ㑣㐳㌵づ㐴捣㘳摦㉤ㄶ搳〱㡢戹ㄱ〷愷敤㘷㌶捡散〰戲捣㕢攰㌴ㅢ㍤㜸㍡挳扡㔷㘸搲㉥ㄶ㔳㌹㠲㐱㥡〸摦㙣换慣づ昲㌵㥦㘵㜶ぢ戲㈶昵㠷〶挸〴㐴㤴㈰㡦㈱愲㜴㘳ㄸ㈷㑤㜱㤶㌸戰捤㠰㘳㘹愲敡昹㡥㐵捦㔲㥦㌱改摣敤昸㤳愶户っ㑦搴愰ㄱㄶ敥㕤ㄲ㌶戰换㠵敥搳㔴攷㉣㉦㡢戲㘶ㄴ㥣㉡㔸摢昴攴㘶戸㤸攳㌸愰㑢捡扢戹慡㈰㜵㜶㍦挶ㄴち㑥㕡摡㕢㘹㡤摤㤰昵㥢㤷扥晥晡㠹捥㥢㝥㐵昴ㄸ〱搱戱㥣㌳㜰㡡昰ㅣ㤴扢㡤昹㈵㔷㠸挹㍥攳㠸㙢㤶㉢愶㉤〸っ攸㤸㜴搶捤㠸㐵㜸〹收ㅣ晡〰ㅤ扢捦㤸㜷㜵摢㕢搶改㔰㕣摤摥昰㈴摤㈲ㄹ㘳摣戴㍤扣㐶㐲㤱攵㝥愳戰攴㥣㠵扦戶㙡搹㐷昴㘵㙦㔳㐰㠵㐸ㅦ㈴〹ㅡ㐵㔵㔴㔵挹愹戹㑥攱挳ぢ㜹㉡㐵摡㑢㌳㤳戰㑡㘵㘸㌳㑦㤰摥搴敢㐳ㅦつ昵㜴慥愹ㄷ摥愳㕡㘵㔷㈲ㄷ㈶愵㙡户㜱捣敤挸愶㡦㥣㤸慥㝢收㍥㡡挷㍡㐳㈳㝦〲㡢㤷㔸㔱昳㠳搰㐴户㉤挰ㄴ搶ㄱ㜱㐰㠰〰㌸㥦㥡戱㉦㙦挸㍥㐴扥㙤昵攲ㄴㅣ㐹扤挶㡣扥㈰㉡㜰㐷㕢扡扦㉤㜸愰ㄶ㙢改ㄵ㉦㙣㥢㜰㉣㑢㈷㘶ㄱ㉢ぢ㈵㥤〸㍣㔶昵㥤㘳愶慤ㄹ挸㈴晡㠵㔵晡㌹㔴改攷㘴㔵慦㜱㥣㥥㐱㔹收㕣捥愲敥㥡晥㤲㘵㤶㜲㝣愰昷㙥㔳愰㈴㘸㥣㡣㌷㑡ㄱ换ㄸ㙡㔲收㑦㐰㘳昳㐶〰敤ㄱ戰㔱ㅥㅤ愱て挴㔵㤵㉣㝥㤴づ敤㑡攰㉦搲㔰慡㝤ㅥ戳㘵㘴㘸〴㌸㡥㑣攷愳〰㡣昳㡦愲㈶攰㐱㠴㝡〲㡡挰㈸ㄸ攳昱戴㜰㘷㡤ㄳ戶改〳㝡㠴搸㤴改㑦㝡〰㌹㌲ㄴ攵敤㜶慦㠴㙡㙣搰㜰㑤㈸㕣搶摡搴㈰㈵㉥㙤㙤㡦㡢㡤慢搶㘸づ〴㑡㑣㡥慣搷㐹ち㤶㌵搶戸㤹㈴㡤㈲攵㜶㈴㙣㤴㈴慢㘹晤摣挹㐴㍥㠲㕣㤲㌸㤳搲扥㈰ㄱ〵㝥摥㔰㐴搱㘴㥦㡣ㅥ㌱㠷つ㔵㠰㍣挵㔴㔰搷ㄷ㝡〴愷ㄱ㜵㔲ㄶ昹昰〹昴扤㉤㉣捥㔶晤㠶ㄶ晤摣㘰搸㌲㔶愹捣摡㔰ㄲ㑡扡㕢摥㈴㈴㡤扤〵〲㐶㔲㘷愷挲㍦㌸摥ㄸ㈱㠶㘴㐸慦㐸㠲ㄹㄸ㘴〸攲㡡㌹㔴愹㥣昵昱愸㙢搵㌹㍥ㅤㄳ扡㉤㈱㔰昰换㤳㘲㐵㙡㘱㜵㐵㝥㔰づ愸㕤ㄶ㈵ㅦ搵㡣戱〵てㄲ摤㈷ㅦて㑢㤲挰㌵攳㌸慤㔲㠸㘱〰摢つ㑢㜳㈵ㅦ㥥摤摡〴扣ㄸ㙣ㅥ攸攰㐴〲捦〹㤵㌳㜲搰㙣〲攲㌶㙥㠲戴搳㈱㐴挱㐸つ㤹晥㜹㔸㜹攱㜹愶ㅦㅤ㑥㐵㠵㤰㠸攸敤㑡㔰ㅥ〰摣戸㘳㤲㔴㌴ㄸ昹换〳捥㈶㤹㔶㙦㔴㐷つ愳㡦ㅡ㥦敢㈳㠸㠷慥慣㝥㤲㑤〵㐱㙥扥〹㘹㕡㔹摤㘶㑣摢愵㑡戵㉣愴㈸㡥㜸戵㤴挸㥢〲㕥㌲晥㉦愰愶㠴㜳〹て㘵ㅡ㌷㈹㙥㤹㐰敡㕣敤搶づ㘳戸㘴㜲㤸㈳㄰㝤昴㍦㈶㔸攵愴㍦慣㈵㑣㠱敡攱昶㝡晣㠲㡣㥤〳㑢㙢愹㈲㉦㥢㐱㌸㕥捤㠹㉣愹㉤搶㙤挶㤹㜱愸戲挷慡㡥㥡㐱搵愶㠰ㄱ昶ㄹ㌰扣㙣ㄶ捡㐸㠷搴挱㐹㔲攷㐳攷敥昹㐷攵㘳敡㍣㐰㈱㈱愰搰挵换㑢㔰ち愷ち㐲愲扥慤搶㤵㙥㠵捥㕦㉡摥摡ㄸ㌲㠵㕥㘰㉡戴攸ㄹ㈸㌸ㄳ㈸慦慦攰㕣㠶㕥〹づ搲戸㉦㤵㉥捡㐱搸敢〱㌴㔰ㄳ敦搱昳づ㠴㤰扦㐳挶㠵㐵愱㠹挳ㄶ㙥㐰㡥扢慢愹㜲㑥昷ㄱ晤㘲敦㘹慡ㅥ㉢㤷愹敥挲㍣户㈹愰㡡挸㡤㐰ㅤ摤搱ㄴ㤳㈵昷㐴晤敥捡愶㠶㌰㔶昰挰攴挸㔱摤㉦㉤ㄵ晣搵㈰㙥慢㔳㤴挸扣〱㜳挴㥡㙦愷捥㥣戶ㄹ㠷扡挲戳捦㥦戱㥤戳戶㕣㔷挶㘳搰ㅦ㌰〴ㄱ㤴摤㕣㘴㍥昵〱㝥㘴㔲㔳㤹㕦㘲挶㡤㉣㥢ㄳ搴敤㈳㥣㐷愶㠰ㅢっ愱㥣㠰㈷搰摤㙢㐱〳挴㤳ㅤ㑤㜸㈲ㄹ挱ㄶ愲搸㡢ㅦㅢ愲㈸扦〰㔸㠹㉣挱㡤ㅣ㘷晥ち㐸㕦㜹ㅤ㌵〴㌸㥥㐳㌶㤲戹ㅣ愵〴搰㐹㐶ㅥ㐶㜸㌰ㅥ攴晦〷㑡ㄱ㌵慦㐹㑥晦〵㘲㔶㕥㙢〶搱愵〴搱捦㕢㐰愴㌰ち㐴搲敦㥤㘱㠱てㄹ㝡㘷㍦㤴ㅦ㥣㝢摡扡㠰㝥攲昱扥晦挳ぢ攸っ㈰捣㈴㜵㌴㜸摡慥㐶戹愶㈲愸㉤㉡〲㝤昷㔲㐵㌸挶㌱㜴攲〷㉡㐲㘸〳㤹㐵挵晡㉡〲㕤㝢〹㡡㘰捣搳ㅡ㌳㙢昰〶戶换愲㝤散㈸攲㙥㠵〷㜷㍥㠴㤶㌷〱㡢搴敥搶敡㌹摤搵慤㍤戲晥㠸㉢㈰捣摣㜹〴㜲换㈱ㅣ戱㜷捤ㄶ㌹㘸つ㕢㐵㘴㘴摦戲愷㙣㉣㝣ㅤ㤰ち㔲㘰扤㔷㜲㑡昶㈳㔸㑡ㄴ摥ㅢ㔲㕦摥昱攳㈳㝦㝥昸昱挳っ㔶ぢ㜱㌵㜳〳捡㥤㜸散愹㑦挰愷ㅢ㡢ㄳ搹挹敦㜲㡥攱〳㈵㜳戹㈲挶㜵㔷㙡㐱㥥㘶㐵挵〰昱㘲㠸ㄹ㈰摦㘶㔰㌱ㄱ昶㄰愸㤸㈳㑤收㑥昹㕤㤳㌴ㄱ㡥挴ㄶ㉥㙤㝡㤱搷㔰㘹㉢挸㍡搴㌶㌳㍦㠵㈸晡㤰ぢ㘹搴ㄲ㜹敢㘴㔲㤴㥦㌴换扡㠳㤴㜵挱㐵㠶㕥晦㠸㑢挱晤㐰っ㠹㕦㘴ㄸて㈰戹搴㜱ㄴ㌲㌷㈲㑢㜰慣㌵㝢㜸㘹て搸㘲〲愲ㄶ昳搷攱㌷㉣㌸㐵㐰㌱戲挵㜷㝡愳愵㉥ㅡ㠹㈶㝡㙡愵㑥㔳㐰㐱㕥㕥㔸㌱ㅡ搵捥愳㄰愵捣〱㤴㌶㙣㡥攲㑢晡慣挰敦ㄶ㄰㜶挶愲慤㉤㙦摤㘱㔷ㄱ昸〱㌹㤳㤵〲挳摥捥㙡㕣㐸愵㡢㉥攸㥡て慡㤸昷〷挵摡愰㥥戰〹㌲换摥㠳㕢㈹㝣㝦晣㔰㠸敤挳昵愹㜷㌶户㔰挶搹摤搸㈰㝦愱㝦㕤㥡㐰搸㜸㉢㈹〶ㅣ㜶㐳扤㜲㐱㜴昸〹っ攱愶㔳㡡㔶㉦捡㘷攵㈰晥㐴㤴搵搵㉡晦改扣㤶㤴㜵㤲愳改挵㙥㤰晦昷愱㘲㕤昹慦搰昵㈶〱㜹㝦㔸㤰捡㈹晤㈷敢扡㙣㜸㈲戰㙣挳㜹㈳㉦挶㥡㉣搲攳ㅤ㤴ち昸㜲㌵㘸㤶ㅣㅣ㜶慦㜴㜳㘴㐴㙤㉣㜵摢㥥戶っ㤰扥愱捣㉢㘰㐱㙤挷㌷昲慤攸㜶㥢㝤〰〳㜷ㅣ㌳㑢慥攳㌹㠶㍦㔴㠰捦㜷㠸㥦㥥ㄹ搰㜹挶㤴ㅦ㌶㌳戵㉢㜱ㄲ扤て㘲捣戱㔹㌰散扢㠵晦㌱戹㈲改㔸搸㤸㈳㠳㕦㈱つ挴扣㑢ㄴづ摥〵挶㍤㔵扤㠲て㔷㘷㘱敡昴㔹戵㈹㘴㕤㘰㜰㙥㡥捦攰挹㈱㐲敢㉥㤸㠳㐴㘵〴扥㌱戹㠵〷ㅥ攴戱㌶㥦㐱㘳摦㜰㙦ㅥ㝢㜶㘶㜲换㘷㕥〶㐸㌷昶㤶㐶㡣攱㍢昹㍤㜲㕥㉢㌲㐷挸晥㘱晣摤戸㝤㤶戳つ〲捤挳㡦戹㘹〷ㅢ慥挰㝡戶〱摦昷㈹っ㔵挶㤸攱㔷搳挳〲ㅦㄴㅡ昹㐸㠹捡昷戱㉤攲㍦捡愹㙣〹㔹㝢愴㝥㜱㉤愴ㅥ戸ㄳ㘳㐸慥㥡㐰搶搷愵昰愶㐱慣捣㉢㉦愰㍦㑦㉤搸晤㈲敢㜰昳㤰㌷ち㤴戵㈵㘴㔱㔲㜸愳㤰敢㜹づ〳㙡敢㌹㡤摡昶敢㜹㜶慤昵㈸搴〵攴㝥攳昳て㐴戲㐴戳搰慣搹捣ㅣ㘶换挸〶㈲㤱搲㑦㉥挹扤㘴〳㑦挳敢㠴ㄴ搲敦挳扦敦ㅣ㝥敢㑤愶㝦ㅣ㔶㈴㕦㐴㔳攳㉥挸ㄷ攵㉥扥ㅤ摦㠵㠷摡昶扢㜸㙡慤㕤っ㤰㘵捡㔳慤愲㠰㔳㉤攲㡦摣搵㑡㔸㤰㔰㍣ㄵ搵㌶散㔵㐷慤ㅣ㝢づ㠵扥慥っ〱昳戹昶挲㠵扡㘳昴㈱㉣㝣〳つ㕦扣摥㠱㉦㔸㔷改散敥挲昷晢ㄹ㈹〹搳敡敤㥤捤ㄵ㘹愳ㄴ㘴㤹㈷戱敢㡦㌰て㜷㕦㌷㌹㜲挶扤昸捤㐱㜱㈴㥡挹㠳㝡㌸㉣昰㘱㈰㍡㥦っ挱㥦昰㠱㤳㔴ㄲㄹっ㥡㐳扦㙣㘰㤱捥〶慡㐱捥ち㑤搱㥢㠲㐳㠶㑥㠴戶㜲㉤摢㘱㤸㠳昲㐴㠴㡥㐷㡦㐶㕦㡦愹愱攳つ攴㄰愸攵㈴ㅦㅥ愴昲㜸搴昹㘷慦搶敤挶㘸㐰〲捤〴㥤㐹㘶戲昳搷愲捥〷昰㘵㥡散㤳㈲㘶㌱扤ㄳ㜵㈶㌹捡捥㕦㡤㍡晦晤挰㥥㕡攷㠸晡㠲㤹㌳㈴㡤〴㠵㕦㕥㠱㘲㕦愹昷愳㝢挶愰ㄲ搱㘳〴搵挴㐸改㍦慦㐸㌵愲ㄷㄱ㌱㉥扥ㄳ㥦㐱㝣ㄷ攲㘰㈰㙡㠲晦㉥㘲ㅡ㜱㕦㤳扡慦攳㌳昰ㄵ㜸摣㕤㑤㍥㜱㜰搶㤸㜵㔱搱㙤㑣㝢戸㔸㤶㌷ㄵ㡡㐰㈷㑡〷攷扢㡥㘷㈲㐱㝦慥㥦㐷攴㈹㔴ㄹ㐸搳㤹〸㤵摥愵戴昲㔸〴搹搴㘳㜵㥣搱扥〲攰㐰㌸㈰㘷㐱晢㉡昲挰ㅢ挵㠸敤搴〰戹㥥㘴㘹㡦愳〰㜶㐸捥㐶昰㘷㥦㐰搶ㅦ晤ㅦㅤ㐳㉢搲㔶愴㉡て㐷敦㠸㘳㡦昶㈴〷㝣ㅤ㔹ㄷ㑣搷㑡㠸㝢㜹敤ㅢ愸㠹扦㡢㡣㐳扥敢㥢㈸㠰㝤㜲㘹ㅢ㍥㈳敥愰㐳㘹晤ㄴ㠶㉡摣㌸攷搰扥ㄵㄶ昸愰㜰搷攴攲㡡㡢㡤㤱㜵㔲㈰㘹摦㘱つ㌷挵ㄵ㙡摦攵ㄳ昷㈲㠷㍦ㅤㄶ攴㜰㙥㐴づ户攳挳扦挷㉥昲愵㈸㌴挸戱〱扥㕣ㅥ挱戳㈸昴㜵昵昳㑤昷攲㔷㍤愷㤴㑥㤵㑦㥤㝡慦㍦㍤戴㌷㝤摦ㄷ㝢㥦㝦攷㜷敦㍥昳昶㤷づ晤敤晤ㄷ㕦㝣晢㉦捦扣昹晥ㅢぢ㠷㝥昳昲换扦扥昳〷㙦扥扢摤㜸㐹㝤昵扤㤹㤷ㅥㄹ㍤昳挸㐳挶㠹ㅢ㡥㍣㜲晦改㝢㐶攷㉥ㄸ敥敡敡敥扥㜶昰户ㄷ㕥㌷昰搸㐳慦㈹扦晡攳㙥㕢㤱㡢挷ぢㅡ㤷挱㑤挸㘵㍣㠷〲㤶挱ㄵ㝦愲换攰㜶攵㐱㉤㠵〷㌵㡥ち㑡ㄵ㉥㐰㌶㉣㌶㌶昴晣〷搳㑡㤸㉣","㜸〱敤㝤㜷㘰ㅣ挵昵晦㡤愴㍢㘹㑦㤲㝤挶搸ㄸ搳〴㤸㙡㕢㔱㉦挶㐶㤶㈵ㄷㄹ㜷搹㤸ㅡ昹㉣敤㔹㠷慦㤸扢㤳㑢っ挱㜶〲愱㥢㤶㄰㥡㌱㍤〴㐲〸㈵昴㑥㠲〳㠶㐰㈸〱㠷づ㠱㄰〸㈵㐰㐲攷昷昹扣摤㤵昶昶昶㑥㈰㐳㝥晥攳扢昸㥥㘶摥扣㜹昳摥㘷㘶㘷㜷㘶摦㉥ㅥ攵昱㜸扥挶挱扦㍣ち㤸搸戹㝤㔵㌲愵㐷换㕢攲㤱㠸摥㤹ち挷㘳挹昲收㐴㈲戸㙡㐶㌸㤹捡㠷㠰慦㈳㡣昲愴户㈳ㄹ晥㤱㕥搴戱㕣㑦㈴㈱攴昵㜸㡡㡡戴㍣㤴て㌱㝦〱㉢愳戱㤶㔶㐰〲㈹㡦收㈳㈹㈴㈹㈲搱㐸晣㈴挵㈴㈵㈴愵㈴㠳㐸〶㤳〴㐸愸㔷摢㡥㘴㈸㐸挹昶㈰敤㉤㤳㘶㉦㍥ち㔶戶愷攲〹㝤㑣搹挱㠶㉤ㄳ㉡㉢换㉢换慢敡㙢换㉢挶㤴戵昴㐴㔲㍤〹㝤㐲㑣敦㐹㈵㠲㤱㌱㘵㜳㝡ㄶ㐷挲㥤〷改慢收挷㤷敡戱〹晡攲㡡敡挵挱㥡㠶捡㥡摡摡㔰㘳㘳㐳挹㌰㈸㥥搹㌲㘹㑥㐲て㈵扦㈳㤵挳愹㜲㜶换愴昲㔹㝡敡㍢㔲戹〳㔴捥㙡㤹搴ㅡ㡦〶挳戱敦㐶愷㤷晤㔴摤慡㜷㠶搹愱扡㥥〸挷㤶㤴挳攸㌴㤰㤱慢㉦㥦〲戴㍢㠳挹㔴㡢ㅥ㠹捣搳㐳散换㤲㈸〱搳ㄳ㝡慣㔳㑦づ㡡㑥㕥搹愹㐷捣攲㘴㔱昴攰㘰㘲㔶㌰慡ㄷ㌰㌱㌸㙡昴㔹㕢㤷ㅥ㑢㠵㔳慢㑡愳ぢ㤲晡扣㘰㙣㠹㑥ㄱ㙦㜴㙡㑦戸慢愰㐰ㄵㄴ㜸昲昷㜱㌳㐶㍡愶㝣㑡愲戳愵㍢㤸㐸㐹㡥㕤㔶改㈶㙢ㅢㅤ㘲㜸㥡㔹ㅣ㐱㘵㡥㕡散愴昶㜰昴㈰㍤ㄱ搳㈳㙣㠴㕤㌷摡㈱㈴㤸ㄸ挸昷㠲㘳㜹挳㝥㔱挵收㌹㐴㔷搸㡡㌶㠲㘴㐷㄰摦㐸㤰搲〵愹㜰㈴摣ㄵ散㉡挳㜸〸㙡㍢戱㜰㘷㄰㔵昰ㅡ捥㐶㝢㘵㥥ㄱ㜹ㅤ挱扣㡥挵㜹ㅤ㥤㜹ㅤ㕤㜹ㅤ㝡㕥㐷㈸慦㘳㐹㕥㐷㜷㕥㐷㌸慦攳愸扣㡥愵㤰戱㡥愲挲挲㍣昳㜸攴搰㈳攷摤㝢㔹㜴晡㤹ㅢ㥥ㄹㄹ晦㝣挸挱㕥㥥㠰戵㙥㥥㌸㐱㙡㑥㈶㝢愲换㜸收㥢ㅤ㈸愷㘹戴㌵㤹㥡ㄳ㑣㐴㤳摦㙤㑦愳㥦晢敢敡收㘴昴晢敦㙡㌴昲㥤㜴戵㙦㔷挰扣㘴ㄲ晡㜵捣捣㜰㙣㐲挵㤸㡡敡晡摡慡敡摡㑡搰慡敡敡慡晡㠶晡㌱㌳㠳㉢㔹搰㔰㕢㔹㔳㔷㕦摢㔸㔱㔷㔹㕤搹㔸㕤㕢㍢愶㌹戲慣㍢㌸愱㜲㑣㝤㐳㕤㙤㘳㔵㘳㝤㐵㝤㘳㔵㜵㔵㐳攳ㄸ敡㥢㔰㌵愶戲愱戲愲愶扡扥戲愶ㄱ晦搵搵㌴㘸扢愱㌱慤っ挴户㍢㐸㔱摢㥣㤶戲扤挶㔵㡤搳昶㈰㝦㑦㄰愵㥥挷㤰攲戰㝡㈳昰挰つ㐵㈷㑦㥡㜸扡攷㠵㉢㑡ㅦ㝥㌷㕦㜱㉥收㤸昰敤〵㜲攴㡣昸㤲㔹昱㐴ㄴㄳ攴㑣㍤㈸㜶搷㌷搶㔴㔴搷㔵㔷㔴㔵挰捣敡摡晡捡㌱敤愹慥㔶㝤㌹㑤慦慣慡慤慤慥慥慥慤㘸愸愹㙥慣慡慣慢ㄹ㌳㈳摥ㄹ攴㤰ㄱ㡦㙢㉡㙢慡ㅡ㙡ㅢ㙢ㅢㅡ敡攱㜷㜵㠳戶㌷㥡搰昶㘱㘳晢㠲㙣摦㍡㝦㑡搹攴昲收扤昶つ㠵㘳㘵㔱㍤戹摦戸敡㜱摡㝥㤴搹ㅦ㐴愹愷㑤㥢搷摦扣扡㜶挱捥㑦捦扣晤愰愳㜶㡣扣㌵散㈷㡡㤷づ戱㜹っㄲ摦戳捤㘳㘹㑦㌹㠸敦〷㈰㐳㌲㙣搶㉡㈸㔰〹愲搴㘳愶挱㜹扦搰㠳ㄷ晥敡㤳㤹ㅢ㝥晦挷搴㥣て慥敤㔱㥣ㅡ挵攰㙡㈴扥㘷㠳㙢㘸㑦㉤㠸慦づ挴〵㘴っ㡣㝡捡㌴㠰㈸昵㤰㘹㜳㘰搰扡慦㉥㥤摣搲㝡搹㤶㌷㍡㙦扦㝣收㍡挵搳㕤㙣ㅥ㠷挴昷㙣昳〱戴㘷㍣㠸㙦〲㠸㡢捤昵攳戴〳㈹搳〴愲搴扤愶捤㐳㥢㝥户晦攸㈵㐳㥢㑦晥摤㡤㌳㙦㥤昸昲㑥㡡㌷ㄱ㘲㜳㌳ㄲ晦戳搳㙦ㄲ㉤㙢〱昱戵㠲㤸愷㕦敤㌸㙤㌲昹㔳㐰㤴扡捤戴昸愶㌹敦扤ㄵ摦戱㙣晡ㅤ㍢㜴㥦㝢搷慦㙥㍥㑥昱㡥㐷㉣㥥㠶挴昷㡣㜲ㅢ敤㤹づ攲㍢〸挴〵攵扡㜱摡っ捡捣〴㔱敡〶搳㘶捦㑢㠹攷ㅦ戸昸㤸㤹敢㙥昶㝦㜱㡦敦挰挵㡡㤷㈳戱㜹㌶ㄲ晦㌳㤴攷搰戲戹㈰扥㜹㈰㈶捡㤸㌰摡挹㥦て愲搴㌵愶挵㜷扥㤴摣敥攴搳㕥㙢㕢昳摥愸敤㉥昹攷㜰㕤昱㙥㔲㉣㍥ㄸ㠹挳ㅣ㤳摣㔸捥㘴㜵昵搵㡤戵昵㡤㜵㜵㤸收㉡慡ㅡ晡㈶戹捡慡挶扡晡扡捡捡㠶㡡㡡㥡㕡ㄴ昴捥㜰愸㔶㕤㕢㔷㕤㔷搳㔸㔵㕢摦搰㔸㔹㠵〹㔰㕢㐸㘳づ〱昱ㅤち戲ㅤ收挹㘰愴㈷搸ㄹ㝥攰挶㔸㔹㌰搶ㄳ㡣㘸㠷㔱攲㜰㄰愵㉥㌷捤扤昹〷㉦㥤戲愸攱戴改㜷愵㤶㕥扤㌱㝣晦㝥㡡昷扤㘲敥㤱㐸㜴摢慦㈲㌲攵搶㔶搴攱㕡〲㜳敢ㅡ慡慢慣换㐸㘳ㅤ慥〸搵戸㘰挰㤰摡慡捡晡晡摥换㐸㘵㘳㝤㐳㘵㔵㐵㐵〳㘶攲扡挶挶ㅡ攳㌲㔲㌹愶慥戶愶戲ㄱ㔳㌷慥㐵㔵㡤搵㔵㤵摡て㘹㕡〷㠸㙦ㄱ挸づ㘹挶㠷攲㠹ㄵ挱㐴ㄷ慦㉡㐱㡡㉤〶㔱敡㈲搳㠳挲挱扦戹晦挹㠷慢づ摡㜰捡ぢ扦㍤㌶㙦摤㍡挵㥢㜶昱愰ぢ㠹昱昳ㄳ㘱摣搸昵㐴㠲〹戹ㅡ搶㔷㤸挷㤸ㄹ攱愵㝡㈴慣㈷㔳ㄳ㘸愰㜱㠸㐳㠴摢㌸㌴㥤捤㠵㐰㝣㑢㐰㜶㥥愷㜷改挹捥ㅥ摣㌴挶㤳㘵㥤戸昵搳ㄳ挱戲㔸て㠰㉥慢搲扡㈹ㅢ〶㔱敡ㄷ愶㘹㥢㥡捥㍤㜵攱ㄹ㉢愷㕦ㄱ㍣㝣㙤昹搹㝢ㅤ愸戸㤴㄰搳㜸挷昴㍦ㅢ扤ㄱ㕡ㄶ〵昱挵㐰扣㜲㠹搶攲㘴㉥〳㔱㙡扤㘹敥㤶扤〶㙤㝡攷敥㠶搹愷㍥ㅡ㉦昸㙦昳愷慢ㄵㄷ㍤㘲㙥〲㠹晦㤹戹㐹㕡㤶〲昱昵㠰㤸㈷㕢捤㌸㙤㌹昹㉢㐰㤴㍡搱戴昸愱搶㌹挷扦搵㔵㌳昵㥥㉢ㄷ昸㡢昷扦昴ㄳ挵ㄵ㥡㔸扣ち㠹晦㤹挵㍦愲㘵慢㐱㝣挷㠰㤸ㄶ攳戲㜱㉣昹㍦〶㔱㙡慤㘹昱愷户㉣昹攳㙥慦㈴づ㕡㍦摡扢收攷摤戵㜷㉢㉥㈷挵攲㌵㐸㝣㥦搳挳㕡攸搷搶㠱昸㝥〲㌲㉣敤っ㤳改㘱ㅣ愶攰㥦㔲攸㜸㄰愵㝥㘴㕡慣扣㘳户㍦晥愲㉦愶㕤扢愹晥愴挲㔵挷摦愰戸昶ㄵ㡢㝦㠶挴昷㝣搹㌸㤱昶㥣〴攲㍢ㄹ挴攵戲㠱㑢摤㈹㤴㌹ㄵ㐴愹愴㘹昳㌹ㅦ㝣㍣慤攰挸捥愹㈷扥ㅢ敢晥㝡扢㝦㜴㤴㥣㡥攲戹收㤲愸㌵ㄱ㕣㠱㜵㘵摦㡡戵慡扣㠲晦昵扦㔰挷㍡㍤㔴ㅢ慡て㔵㔶㜶搵㔶〴慢㠳㕥㉥慡扥改ち㤱慢戰㤲搰挲㜰慣㉢扥㐲㤶㡣㈵愱㈹攱〸愶㄰挹っづ攱㡦戱散㤵㝣㘹㘸昲㑡㙣ㄶ㜴ㅡ慢换敤㐳㉤㝡㈲㠵㘵㜶㙡㔵摦㍡㘴攷㐹挱愴摥㤷ㅤ㙤敡㥥ㄴ敦㠹㜵㈵㜷㜲㉦㙣㑦〵㔳晡㐸㘷㔹㥦㤲㡣㙡敤㔸㠳敢㐹㌱㘹㔷㘷戵㠳㜱㝤搱㥢㔷㠶㡤攲㕤ㅣ挵㔸㡤挷ㄷ㘷㉦㥤㤲搰㡦敥㉤捤戰愸ㄹ摢㍥换㐵㜷㠶㤷㐶㤱㘱㔷㔹㑢㜷㍣愹挷挴扣搱搱㌹攱捥愵㝡愲㕤攷愶㤱摥㈵慥づ㘳㤱戹㈵㌰㝡㜶っ㡥㘲㤱摦戵㠷㥤㑢愰昵㔸㤷摥〵㝢㤷〱攵㔵昳㠳㡢㈳晡昰㌴ㄱ愳㑤ㄴ散㤸挶㥥ㄲ敦散㐹戶挴㘳愹㐴㍣㤲㕥搲摣戵㍣㠸㙤㠸慥㤹昱㉥扤㐰づ㡦㐱㤵㈷㍦㕦㈹捦扥㙥慢㘰敡㑥㜲挵㙦ㅢ㈴摣㔷挸㉤㙣ㅢ㐴ㄴ㜶摤㈹攸搵㡣㠴㙤㤰㔱㝥扦㥣㤶搸〷㈱愵㉢㜲㑡扢っ㔲㔶ㅡ㤱㝥攲㤵捦㐳晦愰ㅦ㈲㍡捦捡扣㔱搹㔵昶㡤换㝥㉣戵昵ち昷〸㈹㥤〳㌴㔱摢㍢昶扥㕦攱扣扣愱愶昷㤳㤷攳扥㘱㕡㌰搶ㄵ搱ㄳ㌹㜷㌸ㄵ㉤搲搶㤳㥣㐱㜲㈶挹㔹㈴㘷㠳㜸㈳㤸攳戲㈲捡㜹㔹慤㔴慢扣㉢挲㕤愹㙥㕦户ㅥ㕥搲捤㑢㈹㜶㐶㡢㡡〸昷ㄸ晣戸愸摡㍢捦攳㔹慦㈰慣晤ㅣ㌹敤ㄷ㈴攷㠲昸晤ㅥ摦㉦昱搷攳昳㙢攷昱捦昹㈰㠵㔳昵ㄸ㙥㜵㈲㝥攵攵づ搲户摦攷㐲㘳戸〳攱㕥ㄴ㌶㍤㤳摥㈸㜶敦㤲昹昹㙥㈸㑣ぢ㈶扢㔳㍣〱㜳ㄶ㜲㉥搵㉥㈰戹㄰愴攴㈲㤰㤹搳昴〸㑥摦敦㘸扦搴扢ㄳ㔴昶扢㌳挷㙢昷昰㘸晢慡㔸㘷㜷㈲ㅥ挳㕥㜴㙢㌰ㄵ㙣敥挴昶㘳㔲〵㝤搱ㄹ昱㤶㥥㤴㉦㍡㉤㡣㍦㈵搱㜹晡㌲㍤㤸㙡挱散㥣㉡㡤捥挰搶愵㑣㥦㙤㕤㉢扤㔱㘳搷戱ㄵ昷㤶ㅡ户㈷摢㌰ㅢ慤昴㈱㠵改戵㈴捡昹㐵㕦㤹愲敡挲㈸戶扦㌰㡡㌴〸㡤㤶㕡㐶㡡㌵㑢㠵㘷搵昶㥢㌹㘸〸㐸搲愶愵㔸ㄸ㠶㈶戹㤰攳挲改昱攴ㄷ㤸搴㜹攲㜰愷㌰㔹㙥愲㕢摥ㅡ挷摥戵㉥扢昱㐴摤攷挳戸昲攵散㉢攷昹捤晤捤搹㥤㡢つ戵㌰㘵㙡㈲摥戳㙣㌸㜴㝤㔷㝡愸换愳㙤〰戹昸㠳㕦ㅦ戰搷㐵扦晤摡晣㝢ㅣ捥ㅣ㌹戴㤱㤴攰㌰㘷ㄶ㝦攴搰㉥挱ㅦ㝦慥㌲㉦户㐸㕤㈷搸㉣㕢戱㕥挸㤷㐴攱敤晣㠴㉥㝢换㐵㤲㔹戵㑣㉦㡤㉥㡣㈷㤶㉥㡥挷㤷戲昳〷㐹㉥搹慤敢㈹㥥㈴挵收晥㌴搳㑡愹晣晣戴つ㔹摢捥敥づ搰敦扢〲愴戴㌹ㄲ㈹戳㌴㈶㝤㔷㠲㤵㡦ぢ㠹敦㉡㈴㥡㜹ㄱ㡡挴换扡昴戲㘵㠹昸㉡扤搳㔸ㄲ㘲攳ぢ㤷愸㌰㤷㌰㘵㔳摡㘶戵㑥㥥㍦㜹摥搸〵敤㘵晢㘲㌵搴戸㕦搹昲㔰搹愴收昶挹攵㉢㈳挹愸㍡〴㌰㜱〷㙦搵慤户㝥㍡㝥㘱摢搴慢㑡敦㕤晢戳收〵㙢搴㐲戳㈰㘳慢㤷摢㠲㌹敥㡣搲㌶㔴戹捣㐸扢㌳捡戸收ㅢㄷ挴晦扢戳搹收敥㙣搲敦㙡昶敦攷㔲敥戸慦挹㝡ㄵ晢扦晢〲户㈷㥦挶㝤挱慦㜱戲愸〵㌸敤㜸ㅦ㠰㜴晡愱㕤㡢扣昶ㅢ㤲敢㐰㜰㌵㤷㘹づㄷ昳敢㡤慣㉡挳㕦㕥挴戵摦㤱摣〰攲摤〳㈴昷戵づ愷慢㙣㕤昰〹㑣㘹戴㔵て〵昱㐸㔳慥㑦㉡昸晦昳昲㔵㠰〷挶戶㙢㔷㙥㈷㘰㍢㉦つ㍥攷ㅤ㙦晡〳㌷㍣〶散挲敤捥㝣捣搱挹敦昲慡昴㕤㕥摤戴ㅢ攱㠷㜵㜸㘷㘰㈰㝣㜳㥦〰㤷愷㜰㌹㙦㉤㍡㍡㍣㐵昴㤰ㅣ㙤㜷㤲㡣㉢攲㉤攰晡㜳㤵㈹㍥攱攱㔵㔱攳㔵挸㜷㈷㐸㍥〶㡢挶敢㡥㥡㘴㕥ㅣ㌲慥ㅡ捤㘶㐱挶〳愱扤㔱㡤㔷づ敤㕥搶㙦㠲㤸晢㈸扦㥦㌲て㤰㍣〸㘲ㅢ攵㝦㌴戲㙡ㅦ晣㤵㔱晥㄰㠵㌶㠱愸晤㐰㌸搲戵㍦㠱㔸㠷慡㐳ㅢ〴㔰㐰搸ㄷ散㑣㄰ㅥ〵搷慦攵㈸㔳晢㐳愲ㄷ〴㡤㈰ㄸ〰㡣㠱㘲搷换收㘸戳㈰攳改搲㔸搴ㄵ〰㥥㐱㐲敤〷㌱㜷〰㥥㘵ㅢ捦㤱㙣〱戱〱昰扣㤱㔵攵昸㉢〰扣㐰愱ㄷ㐱㔴〵㠸〰昰ㄲㄲ搶愱捡搰㐶㉦〰㍦〰㍢ㄳ㠰搷挰昵㙢㌹捡㔴㈵㈴摣〰ㄸ㥥つ㠰㘱㘶㐱挶搳慡ㅡ㘸ㄲ〰摥㐱㐲つ捤ち挰扢㈸搶摥㈳㜹ㅦ挴〶挰扦㡤慣慡挵㕦〱攰㐳ち㝤〴愲敡㐱〴㠰㡦㤱戰づ攵户〳㔰〷㜶㈶〰㥦㠲敢搷㜲㤴愹〶㐸戸〱挰ㅢ㑣搷ㄱ昰昵㔷㐶㐱挶愳慦〳愰㐹〰挸挳㤰㔴㕦㐲捣㝤〴㌰㔲㐶昳㤲昸㐰㙣〰ㄴㄹ㔹㌵ㅥ㡡〴〰㡤㐲㝥㄰㜵㈰㔸〲㐰㌱㜲搶愱㍥㐲ㅢ扤㈳㘰〲搸㤹〰っ愶㑥㉤㐷㤹㙡㐲㍤㌷〰晥㘹晡㤹㌱〷扣㘵ㄶ㘴㍣㐷㥢〴㑤〲挰〸㥡晣㘶㔶〰㐶愲㔸摢㠹㘴㘷㕡搷㜷愵摢搵挸慡ㄶ㈸ㄲ〰㜶愳㔰ㄹ㠸㥡っ㤶〰戰㍢㜲搶愱㕥戴〳搰ち㜶㈶〰㝢㔱愷㤶愳㑣㑤㐱㍤㌷〰㥥捡〶挰㤳㘶㐱挶㘳戹㌶㘸ㄲ〰捡㘹昲ㄳ㔹〱愸㐰戱㔶㐹㔲㐵敢晡〰愸㌱戲㡡㡦摢〴㠰㕡ち搵㠱愸ㄹ㘰〹〰昵挸㔹㠷摡㘴〷㠰捦攷㌲〱㌸㠰㍡戵ㅣ㘵㙡㈶敡戹〱㜰㜷㌶〰敥㌲ぢ㌲㥥昱捤㠱㈶〱愰㤵㈶摦㤱ㄵ㠰㈹㈸搶愶㤲㑣愳㜵㝤〰㑣㌷戲㙡㉥ㄴ〹〰〷㔱㘸〶㠸㙡〷㑢〰㤸㠹㥣㜵愸ㅢ散〰捣〳㍢ㄳ㠰戹搴愹攵㈸㔳昳㔱捦つ㠰㕦㘵〳攰㉡戳㈰攳㤱攱㐲㘸ㄲ〰づ愳挹㔷㘴〵攰〸ㄴ㙢㐷㤲晣㤰搶昵〱戰挸挸慡㐳愰㐸〰〸㔲㘸㌱㠸㍡っ㉣〱愰ㄳ㌹敢㔰ㄷ摡〱㌸ㄴ散㑣〰㤶㔰愷㤶愳㑣ㅤ㡥㝡㙥〰㥣㤵つ㠰㌳捤㠲㡣㠷㤰㍦㠴㈶〱㘰ㄹ㑤㕥㥦ㄵ㠰〴㡡戵㈴㐹㡡搶昵〱戰摣挸慡づ㈸ㄲ〰㔶㔰㘸㈵㠸ち㠲㈵〰慣㐲捥㍡搴〹㜶〰ㄶ㠱㥤〹挰戱㤰昷㙢㌹捡搴㘲搴㜳〳攰㤸㙣〰慣㌶ぢ㌲㥥㘱敡搰㈴〰㥣㐰㤳㔷㘵〵攰㐴ㄴ㙢㈷㤱㥣㑣敢晡〰㌸搵挸慡㄰ㄴ〹〰愷㔱攸㜴㄰搵つ㤶〰挰晤㍦敢㔰换散〰㉣〱㍢ㄳ㠰戳愹㔳换㔱愶挲愸攷〶㐰㈸ㅢ〰扡㔹㤰昱愴㌴〲㑤〲挰㠵㌴戹㌳㉢〰ㅢ㔰慣㕤㑣戲㤱搶昵〱㜰愹㤱㔵㔱㈸ㄲ〰㉥愳搰攵㈰㉡づ㤶〰㜰〵㜲搶愱づ戳〳㄰〳㍢ㄳ㠰慢愹㔳换㔱愶㤶愱㥥ㅢ〰㜳戲〱㌰摢㉣挸㜸昶㥡㠴㈶〱攰〶㥡㍣㌳㉢〰㌷愱㔸扢㤹攴昷戴慥て㠰㕢㡤慣㑡㐱㤱〰㜰ㅢ㠵㙥〷㔱换挱ㄲ〰敥㐰捥㍡㔴慢ㅤ㠰ㅥ戰㌳〱戸㠷㍡戵ㅣ㘵㙡〵敡戹〱㌰㉥ㅢ〰㡤㘶㐱挶愳摣ㅦ㐱㤳〰戰㠹㈶搷㘷〵攰㘱ㄴ㙢㡦㤰㙣愶㜵㝤〰㍣㘶㘴搵㙡㈸ㄲ〰晥㑣愱挷㐱搴戱㘰〹〰㑦㈰㘷ㅤ慡摣づ挰㌱㘰㘷〲昰㌴㜵㙡㌹捡搴㡦㔱捦つ㠰㔱搹〰搸搳㉣挸㜸㌲扣ㄶ㥡〴㠰ㄷ㘹昲敥㔹〱㜸ㄹ挵摡㉢㈴慦㠲搸〰㜸摤挸慡㜵㔰㈴〰晣㥤㐲㙦㠰愸㥦㠲㈵〰扣㠹㥣㜵愸ㄱ㜶〰㝥〲㜶㈶〰㙦㔳愷㤶愳㑣ㅤ㡦㝡㙥〰っ捡〶㐰愹㔹㤰昱愰昹㐴㘸ㄲ〰㍥愲挹挵㔹〱昸て㡡戵晦㤲㝣㐲敢晡㐶挰㘷㐶㔶㥤〴㐵〲挰攷ㄴ晡〲㐴昱愱戱〰昰㈵㜲搶愱昲散〰㥣っ㜶㈶〰㉡㡦〰攴㈸㔳愷愲㥥ㅢ〰㥦㝣㤹㘵㉤昰㕦戳挰昹搴摡扢ㅥ㥡㥣摢昱ㄲ昹摢晢㍣捦戶愳㌶〸挲扥搰㠲㔸㌸㤵㉣づ㌵昷愴攲㔳挲㈹㙣㜹㤴㠴㐰㤰㤴㉡㈳攵搱㤷慤搲攸搰挱㘱㝤〵㌷㍢㜶换㉣㐲㔰㜴㑢㑦㌲ㄵ㤷㈷つ扢㘶㤶户挶㘷挵㔳慤攱攴戲㐸㜰搵㈸㤷㘲愳㘴㘱户ㅥ挳戳㔸〴换㜴昵㈷ㄴ㕦戶㑣敦㜲戱戱㍤摥㤳攸搴摢㕡户㠵愷戹捡㜸㘴攲挱慥㍣戶㥥搴㕥搹户㍣㙤戸て㐳摦攴㘱㈷㕦つ散㘱愰捦捦㐱㌷㌳ㅣ搱㤳摣挵ㅦ㠵昷ㄴ挰昰愰㜹㡣㜶慤㠴㠵㝥㡦昷㡣㝥㐷㡢敤㔱㜱㌱㠴晤㈱昴戰挱㉢㌵㘳ㄱ摡㘲挹㜰㤷敥㌷㜳〸ㅦㅥ㘴㈶㘷昷愴搲㑡㠲㉢㠷㥡㈵㜸昲㌰㍢㠶㔱㠰㜸愸慥㙤愱㠳攰ㄸづ愳㜷㤴て晦つっ㜳㐳㡤挷昳扥㙣つ㈱昷晥㜱㐰㤹㌸㥦㠹㡣敢㐳愰摥戳ㄲ〹摢㔳昶挱㤰㉦㈵搴扤散㈲收ㄸ攴㉣㍤㘰挴㌴てㄲ〹ㅤ攳ㅣ慦㈴㐴昴愱改㔹搹㙢搵㐲捤㡢㤳昱㐸㑦㑡ㅦ搴㥢㤲昳㕤ぢ捤搳㈳㠸㝤㕥慥㤷昴愶收㜴愶㄰㔳搲慢㡦搱㄰摢㑥敦〰㤱〲戳㠷㤴昴㤱㉦挷㌴攷㜰〲㜵〷搸愳㤸改㐳㜲扣摢愴捥㍦㡦挷搵㑤ㅥ㉢挱扥㐵攷㥥〵昵捥捤搴昴㈹搷ㅥㄲ挱戳㘸愸ㄵ愹㘳㑣㜴㌲㠷㤵㔸㍣㐶㈳㤴㠶㘴晡㐳挸ㄱ㕦㘶ㄸ捣搳㈶㠲搷㠴㔲攱捥㘰㈴戲㙡㔰愸㉤搶ㄹ改改搲㘷〴ㄷ敢ㄱ㙢敡㘶ㅣ晣戶搱㕦摣㘷㌲捦愶ㅣ戸㤸愰戴攱戵㉣㉢〰㘳挰戳ㅤ摥扤挲㡣㈶㔷㕥攸㌰扡攵㙣ㄸ昱慤㘳㑦晣愸戴㕤㕦攴㤴扣攰㠳㈹㉤㠳挵戹㡣て攴㝢挳㔷攴㙣戳㠹捤㠸㈳昲㜶愹摥㘵㘳㑤ぢㅢ慣㙤收㥣㤲搳挹攷昳つ昴ㅡ〳慣㜰扣晦昵挸挷㐳敦㌵㜷㥥摡㍣㝥㜳㠱㝥晦攷捦㌷㜹捣ㅥ昸㌹㑡㥤㡦昲㙤㈷㠶㕣晥㘵〲っ㐰㜰㌰㘷㉦攳摥㘱㝥㌸ㄵ搱㡢㐳㔲㉥改㈲㥥づ㐴戳㌰㌴扦ㅢ㡦挵㕢㑢㐳㔳ㄳ攱慥㐸㌸愶昳㍥〴愱㙥㝣愹㙡㠶扥〴㐱㔹㜳攲挹㌰㕦改㈸つ捤㑦〴㘳挹㘵㡣㝥攸㕣戵㕤㕡㑥㍡换ㅢ㥡ㄴ㡥攱攴㌱摡㘴㝡㜰愸扤㍢扥〲慦㄰昶㐴㘳㔳㠳换㤲摢㐴㐷昵摤㙢ㅡ戳㕦㥥捡换㔳㐵㜹㐵〳扤㐶㐹戰〲㙦〴㍣㔵㐰㍤㡦挴扣㐸晤〲愹ㅣ攷㉢㝢捡っ㡢攳昹㑡扢搲㕥慡㜲㡤捤改㝤〷㤳户㌳ㅡ㕦慥㉣ㄹ〲搲㌶㜵㐱㕢㕦㌰攵搶扣昸攸㍤ㄷ㡡㜳㕣〹㘴㘴愴〵㙥つ㌲㐶ぢ㜹ㅣ㍣㥡㜴㍡㜳捥ㄱ攸て㠹っ〷㈳㉥㥥ㄴ㘷㜲ち㘲㙢㑡㜰敥㘳收㐵㐸ㄲ愶摣㐱㐶㠶㌷㜵㜸ㄱ㈹㘹㤶戵挴愳搱㈰㐷ㄷ㐷㘶㍢愶㙤扤㐸敥戰㌱㤹㘸㈱㄰ㄹ㠲㈶㉢戸ㄲ慣攰㑡㘱攱㙡捣㘰㑣㐹㔳㔷㝣㐹㌰ㄱ㑥㜵㐷挳㥤㐵捣㌰㘰㜲㥢ㄸ㤶ㄸ㐱〵㐰摥㍡㘴㙣攲㜶搵昹㌸搵〸搹㐱㙦㤷㘳〵㐱攸搸晢ㄸ扣㜹㜲〹㔷〳㡣㜴挳攸搵㜸㝦慢つ〵昱攲㠷㜰㈴昳㍣戱摤㝢㠱㈳㔷〲㜵ㅥ〵昰搳戶㠷㈸ㄳ晣ㄵ㕣〰㤲㌳ち愹㄰〲晥ㄹ昱㘰搷ㄴ挴搴挶ㄳ㠵收㝢扡㐵攸㕡捥㉡㠹〰〳捦㕡㄰㈸㠳㈸搰攵戸〵㑥ㄴ㤱搱㡥㤸慥〲㠶慣昹㡣㍥攴㤵搰攳昵ㄶㄷ戹戵搵㘶改ㅡ㘵㐶攸搸摦㕦㙥换搰晦捥摣㠶㈶ㄸ〵户㜸ㄷ愱つ㈳〴挳改搳㠵挸搲ㅦ㠷挰づㄴㄸ〱攲摤㠰㐲攷㔹㤲㌵㑡㉢ㅦ挲摥㈸愳挷㡡愲㜴〷㜷ㅢ㍥挴㤴㈱ちつ㤰昸㡡㡢㉥㐲戹戶㈳搴㍥扡㜹㌳ㅦ昰㜸搴㈵㈰㔶晢扣㜷㌵つㅣ挹昶㜷㘲晢扦〶昳㕢㠴㝡㠸㝢扤敢㑣戹捦敤㕢㔶㤶㠶散慢挸愱㈱㜳㌹㘹㕢㌴㍡㜸㜲㝦㠵昳㝣ㅢ㕡ㄲ〲づ挰㘶㥤㌵〳扥〰㜳搸㜳㡣晢㍤敡㕡㈸攴〵搷攳摢ㄹ㠰て攱㕢㌸㘵㐰㈶㤵〸㉦敥攱昵㤰㐵㌲攵ㄷ昴㑤昹敡㌷攰㜱摡搷㜶㐱ㅤ㜵ㅤ㔲㥣㑥㜱㌶挹慤㤴戶ㅢ扢づ扦摣愷搷昵ㄴ挰㑦㉢愳ㄲ㌳愳ㄸ㉢㘲つ〹㈴慤㈱戱㍢㘴戴㍤㈸㜸㠳扢挰㥥ㄴㄸ〵攲扤ㄱ〲捥昹㈴㍤昰〲换㘵つ㐲〵昲㤶㌶㈳ㅡ㡢㄰ㅣ㈸愱㤰㕥㌹昹㡡㙤㈱㡣㍥㈳㝡戱〸㜵㤰㡡㈶㝤敤㤸㤹昵㉥扦㌱慥㌸搸㌹㠵攴攵ㄵ㘰㝡昲㌹挳搰㌲㥡愵㡡㜶㕤㠲㐳搴㜰㤸攰摢ぢㄶ〷戸㠵〲晤ㅤ扤㙦戴㍡愳㈳戰昴摥〷㠲ㅥ扦扡〵搴㠲挷㐷㡥㜱㑡敦㑢敦昷〳㔱昷㠲挹戳㐶戰㌷晢昸㝥㘴㡤㍥摥ㅦ㈲挳㜱㍤㠸挹摢慦晤㜷昴〳愸㈹ㅤ㍤㥡扡ㅦ㐴㉥慤愳挷㠲摢㝦㐷㌳㔲㐲㍡扡㥣㑡捣㡣㝡〸〹换ㄳ㈴㉤㑦㝥〰ㄹ慤㠲㠲㥢摣〵㉡㈹㔰㐵㠱㍦㐱㠰㥤敤慢㐶㙥㘷ぢ挴㡣㔷㔷昹扡慤ぢ愰戵愸〴㐰ㅦ戵戵㘲〳戴㡥慤搴戳㤵㘷㈰攰〴昴㔹昰〴㔰㡤㠰捡挱戳挳㝥㡡㍣㠷扣㈰搷㐸㈵っ㥤㐸㐳敥〰㜰晢㐷敥㜹㔴ㄳ攴挶㔳㠹㤹㔱㉦㈰攱㠲摣〴挸㘸〷㔲昰㐵㜷㠱㈶ち㑣愴挰㑢㄰㄰攴㥡㤱摢㌱㉢㜲㙥戰戵愰〶㘰㝢捤搶㠴㙤收㙥㘵ㄳ㤳搹挴㍢㄰㜰挲昶㉥㜸晤挰昶ㅥ㐴〴戶愹㔴昲㍥㜲㘹戰戵㠱摢㍦㙣晦㐶㌵㠱㙤㍡㤵㤸ㄹ昵㈱ㄲ㉥戰ㅤ〴ㄹ㙤〶〵ㄹ戹攱㈲㌰㤳〲戳㈸昰㌱〴〴戶搹挸攵ㄸ㜰㜸㝢搰㘵挰捤㐵㈵㈰昷愹慤ㄵ摢㠰㥢挷㔶摡搹㑡ㅥ㉣㜶㈲挷愵㜱㍦挸㌱㐰㐳㤰㕢㐰㈵㡣搴㐸㐳㙥㈱戸晤㈳挷㠸づ晣挳换㥤㔴㠲㠴晣ㄸ搶攱〲捣愱㤰搱づ愳㈰㐳㍥㕣〴づ愷挰ㄱㄴ㘰ㄴ㠸㈰㜷㈴㜲㌹㤰挳㥢㙣㉥挸㜵愰ㄲ㤰㘳㘸㠸搵㡡つ戹㐵㙣㈵挸㔶ㄸ挶攱㐴㡥戱ㅢ〶㜲扣扥挹攱㍣㔵ㄹ搹㈱挸㜵㔲〹㐳㍣搲㤰搳挱敤ㅦ㌹㠶㠲攰ㅦ摥攱愴ㄲ㈴攴挷㜸㄰换㘴戶㙤㑥搷㑢㈰愳㜵㔳戰捣㕤㈰㑣㠱愳㈸戰㍢〴〴戹愵挸㌹慥ㄴ㜸㈳捤〵慤㈸〴㠱ㄶ攳㐸慣愶㙤㘸挵愸㌹㑥捤㡣昹㜰愲挵㐰㡦㝥挶ㄹ挳㐰〴慤愳愹㠴昱㈰㘹㘸㈵挱敤ㅦ慤ㅡ㔴挳㍦㍣㑣愷ㄲ㈴攴挷攰ㄱ换㘴昰㉣戴㝡㈰愳㉤愷㈰〳㑢㕣〴㔶㔰㘰㈵〵ㄸ㙢㈲㘸慤㐲㉥挷㌸挳晢㠷㉥挸慤㐶㈵㈰挷〰ㄴ慢ㄵㅢ㜲挷戰㤵㘳搹㑡㉢〴㥣挸㌱㐲愴㥦㜱挶昸ㄱ㐱敥㌸㉡㘱㈰㐹ㅡ㜲㙢挱敤ㅦ㌹〶㥣攰ㅦ摥慦愴ㄲ㈴攴挷愸ㄳ换㘴昰㉣攴㝥〲ㄹ敤愷ㄴ㘴㐴㡡㡢挰昱ㄴ㌸㠱〲っ㔲ㄱ攴㝥㠶㥣㘳㥣戹㕦㐰㑦㠲㈰搰㘲戴㡡愵搹㠶搶挹搴㝣ち㌵㌳戲挴㠹ㄶ挳㐹〴㉤摦愹㄰昹㌶㜷㈴㡣㐱ㄱ㄰㑦愳㙥〶愳愴㠱戸ㅥ摣晥㐱㕣㠴㙡昸㠷户㥥愸〴〹昹〵㐱㉤㑦挰戳㐰㍣ㄳ㌲摡㔹ㄴ㕣散㉥㜰㌶〵捥愱〰〳㕤〴挴㥦㈳㌷戲昷扡㥡昹㝡扣换攰㍢ㄷ㔵〰㈷㘳㕦㉣㈳㙣ㄷ搶㕦戲㡤昳搸〶攳㔴㥣㜰㌲㌸挵㠰昳㝣㠸㝣挳㥢㜸〶戳〸㤲ㄷ㔰㉤㌷㘶搲㤰扣〸摣晥㤱㘴昴ぢ晥攱㈵ㄸ㉡㐱㐲㝥っ㠱戱㥣〰捦㐲昲㘲挸㘸ㅢ㈹挸昰ㄸㄷ㠱㑢㈸㜰㈹〵ㄸ㌱㈳㐸㕥㠶摣㙥慥㐸摡摥搵㜷㠱昳ち搴〳㥣㡣愴戱ㅡ戲㡤捥㉢搹搰㔵㙣㠸㔱㉦㑥㌸ㄹ敡㘲挰昹㉢㠸散搰昷㕥㝦晦㌷捣っ㤰ㄱ㔰慦愶㜲㐶捡愴㠱㝡つ戸晤㠳捡㠸ㅡ晣昳㘸搷㔲〹ㄲ昲㘳㔸㡤攵ち㜸ㄶ愸扦㠱㡣㜶ㅤ〵ㄹ㜲攳㈲昰㕢ち㕣㑦〱㐶攱〸愸扦㐳㙥㤴〵㙡捥㑦つ戸㈰㝢㈳㉡〳㔹㠶攸㔸慤昹晢捣戹㠹慤摤捣搶ㄸ㑥攳㐴㤶㌱㌴晤捣㤲㡣戰ㄱ〴㙦愱㤲㡤挸愵㈱㜸ㅢ戸晤㈳挸㤰ㅣ晣㐳㄰ち㤵㈰㈱㍦挶攵㔸㈶㠳㘷㈱㜸〷㘴戴㍢㈹㜸戹扢挰㕤ㄴ戸㥢〲っ攳ㄱ〴敦㐱慥搴㐲搰昸捣㠱ぢ㔴昷㐱ち㔰㌱㤸挷㙡㤷捦捥捤扢㠰晢愹昶〱慡㘵攰㡤ㄳ慡㥢挰敢〷㉡挶攲〸㔴㝦愰ㄲ〶攵愴㐱昵㄰戸晤㐳挵攰ㅤ晣㐳攸㍡㤵㈰㈱㍦㐶昰㔸㈶㠳㘷㤹晣㈷挸㘸て㔳㤰搱㍤㉥〲㡦㔰㘰㌳〵ㄸ昰㈳㔰㍤㡡㥣攳㠲㠲㑦㉣戸愰昵㘷〸〲㉤㐶晥㔸㥡㙤愷散攳搴晣〴㌵㌳㑡挷㠹ㄶ㐳㜳晡㐱㡢㠱㍢㠲搶㤳㔴挲〸㥥㌴戴㥥〶户㝦戴ㄸ改㠳㝦ㅥ敤ㄹ㉡㐱㐲㝥っ昷戱㑣〶捦㐲敢慦㤰搱㥥愵㈰㐳㠱㕣〴㥥愳挰ㄶち㌰㍡㐸搰晡ㅢ㜲づ戴摣㙦㡡㕦㠰㈰搰㘲㤸㤰愵搹㠶搶㡢搴晣ㄲ㌵㌳愴挷㠹搶换攰ㄹ㘸昱昲㉢㠷昳愶昸ㄵ㠸〸㕡慦㔰〹挳㝤搲搰㝡つ摣晥搱㝡ㅤ搵昰捦愳扤㑥㈵㐸挸㡦戱㐱㤶挹㙣摢㍣ㅤ晥づㄹ敤つち㌲㙥挸㐵攰㑤ち晣㠳〲っ㈵ㄲ戴摥㐲㙥ㄷ敢㌴㜴晦捥㠴换㐰㝢ㅢ戵〰ㅤ〳㡣慣㘶㙣搰扤挳㘶晥挵㘶㍥㠲㠰ㄳ㍡㐶〰ㄹ搰敤㑦㉤㍣㥣搰㌱㍥㐸愰㝢㡦㑡ㄸ㈸㤴〶摤〷攰昶てㅤ〳㡡昰捦愳晤㥢㑡㤰㤰ㅦ愳㡡㉣㤳搹戴〹摤㠷㤰搱㍥愲㈰㈳㡥㕣〴㍥愶挰㝦㈸挰㈰㈴㠱敥扦挸攵戸㐳㜶㕦㕢㝣㡡㑡㐰㑥攱㡦搵㡡つ戹捦挰搶㍥〷昱ㄶ㠳㝣戳㜸ㄵ敥㤶〷㙣㐱㐴昲㌶搴㤰搰㕣㝣㐴〸㥦㑢㥣㡤㐷搸㈹戲戶㠵㠷ㄷ〵㐶㈰㐱扦㥢㝣攲挲攱㐷づ㠷㘷㑥っ搲㌷〴㑤摦攴攵慦㠱〵ㅡ昸扤〵㠸攸晡㘶慤㜰〰愵扦㡥挵つ㝢扦昶㈵晡㡡㍢挱㈵昸㑢ㄹ敤㉢㌳挱㡣户ㄴ㤹ㅣ㑦昷ㅣ㑦攳㔹㘵㘸摦挳〸㍥㜶ㅡㅤ挱㙥昲㌷㜸挸昷㌵㕢つ㔸㌶㜸㘰ㅢ㤵搱㐴敦㔰㜰㥤㍢扡ㄹ㑦㠸昸㔸〹搱㐴㜸㔶搴㥥㕡ㄵ挱昳㌹㈶戹挳㙢愴昸㐰挲㈸㠶㜹昱〴㌶㔴ち㥣㉦㠵昶搶㍤ㅤ慡㡡户㜷㝣㑡㐲慡戱㘴〸慣昱㝥晤㐵收愷ㄱ㝡敢搳昰㍥愴㔹㠷㠷㉦て捥㙣㍦㌳摣㤹㠸㈷攳愱㔴㔹㍢ㅥ㌳㤷昱攳㈲㈱〴ㅣ㌴㝢扦㠴㐶搷㌶改㔸㐱㡣㕦ぢ㕤捥㜷改晣㑢㘳昱ㄵ㌱戱挶㥢攴㌷㔶搸㥡㔶㔸挸㘶晣昸挹戱㈷挰ぢ㙣て㐳㔹㔹㉢㐰挳愵昹㠱㘱挸昳〸っ户ㄲ㍢㔸㠹ㄱ㘶㘲昰㡥㐸㔰ぢ捦敡敦昴〸㡣㠴㘶昶愶㡦㕦㕥ㅤ搲㌲愹㈳晤挳愸㍥ㅦ搸㈵㘰换づ晣㍣㝣㥥挴㔷〸捥㈰㜰㙣㑦㤰〳㍢㤹㕡戴㈲ㄴ捡㐷㐶攵㜳愳㙡ㄷ昰〵㠸㘲昰㤹㤰摦㙥攰㜲昰愸㡦〰㉥扢㡣㉥昹㑡㈱㤲戵ㅦ搴扦㈱挶扥㐸挷㤲捦㈸〴换挱愸っ㉣㜷㐷㥥㐷㠰捦㈴㈴戱愷㤵攰㐳〸ㅥ摥㝤㤰攸㜷戲㌰㥦〸㔰㌷搶㤷㥤慡㑢改〵㠵㠵ㄹ挱㝥改ㄳ〷ㅥㄶ挸㈴挳㈹挶攷㈳昵扥て㤳㜳捦〳㔶㈵㈲搳㌷㍡㔹戹〸㍦㙤〸〱摤づ挴ㅦ搸ㄷ㠶㈳攱昱つ〵㜵改慡敤挱㑥敦慡㘱攰㌸扢㙡㍦㔳㡢㌶ㅣ㠵㕡ㄹ摢㘰㠸慤ㅡつ扥㜴搵㡥攰昷㜶搵㔸㜰愵慢摥㠰㈳㔶㔷㘹散㉡㥥ㅤ敡㜵搷㕥攱〳〵改㤵㕤㈰㠷㕥昹〱昲㍣〲ㄵ㔶愲搲㑡昰㠹〱て㔵㡢〴㝢㐶扤ち㤵㐴㑤ㄴ散㈶㌶㠲昸〳㜵㈸㘴戳ㅡ扤搷攸慢㐶昷〲昵ㄶ㝦ㄴ㔹晢㔰㘲㙦㉡㙣愴㌲收昶〱㥦〹晣昱愸〳挰ㄵ㝦㥥㜵昵攷ㄹ㔷㝦挶愳㤲㤸㌳ㅡ㍡攰捦〴攴㜹〴づ戴ㄲ㑤㔶㠲晢昸㍣㔴ぢㄲ攲捦㔳㜶㝦挶搲挶㜲㄰㝦㠰㝢昲㌴㐹攳㠹愷昱㌴搳㜸㘶〵㈶㕢晣㉡戲捡㈹㌱㤶ち愷㠲㉦晥搴㠲摦摢㍦㙤攰㡡㍦て扢晡戳挹搵㥦改愸㈴晥㌴㐲ㄵ晣㌹〸㜹ㅥ㠱ㄹ㔶㘲愶㤵攰〶㍢て㌵ㄷ〹昱攷㡦㜶㝦づ愰㡤攳㐱晣〱敥㤴㈳㤱搱㍦敤ㄶ㝦㈲㘵㙢㈹㔱㐳㠵ぢ挰ㄷ㝦㕡挰敦昵㘷㈱戸攲捦㥤慥晥摣敥敡捦㈱愸㈴晥㑣㠵㉡昸㜳㈸昲㍣〲㠷㔹㠹挳慤挴ㄱ㘶㐲㜵㈰㈱晥摣㙡昷愷㡤㌶㑥〷昱〷戸㝦㡤㐴㠶㍦㐱㡢㍦㡢戲攳㈹㜱〰㠸敡〴㕦晣㤹ぢ㝥慦㍦㍡戸攲捦㜵慥晥㕣敢敡て昷慡挵㥦〵㔰〵㝦㤶㈰捦㈳搰㙤㈵挲㔶攲㈸㌳愱愲㐸㠸㍦扦㌶晤㤱搹㘳㈱㙤㍣〴挴ㅦ攰づ㌳ㄲㄹ晥挴㉤晥ㄱ㤴㙤愱挴㈴㄰㜵㌴昸攲㑦〷昸扤晥㈴挱ㄵ㝦㌶扡晡戳挱搵㥦ㄴ㉡㠹㍦㥤㔰〵㝦㝡㤰攷ㄱ㔸㙥㈵㔶㔸㠹㤵㘶㐲慤㐶㐲晣戹搰昴㐷ㄴ攸戴㌱〴攲て㜰摦ㄷ㠹っ㝦㡥戵昸㐷㔱㜶㍡㈵摡㐰搴㜱攰㡢㍦㔱昰㝢晤㔹ぢ慥昸㜳㤶慢㍦㘷戸晡挳㍤㕥㌱攷㘸愸㠲㍦㍦㐱㥥㐷㠰㝢扡㤲㌸摥㑡㜰ㄳ㤷㠷㍡〹〹昱攷㜴搳ㅦ改㥦㈴㙤攴ㄷ敤晤㠱㤳㈱㠰㐴㠶㍦愷㔸晣㤵㤴攵ぢ㡤摡ㅣ㉡㍣つ㝣昱㘷㌵昸㑣戰戲㕡て慥昸昳㔳㔷㝦搶戹晡㜳〶㉡㠹㍦挷㐱〷晣㌹ㄳ㜹ㅥ〱㙥慦㑡攲㙣㉢㜱㡥㤹㔰攷㈲㈱晥慣㌱晤ㄱ〵㙢㘹攳㍡㄰㝦攰㤷㄰愰㐹捥昹敤㍣㡢㝦〲㘵て愱挴㐲㄰㜵〱昸攲捦㐹攰昷昶捦㐵攰㡡㍦换㕤晤㐹戹晡戳〱㤵挴㥣搳愰ち晥㕣㡣㍣㡦〰㌷㌹㈵㜱㠹㤵攰慥㈶て㜵〵ㄲ攲㑦挲昴㐷晡㘷㍤㙤㍣〳挴ㅦ攰摥㈴ㄲㄹ晤㜳㤵挵㍦㠷戲ㅤ㤴攰换㡢敡㙡昰挵㥦㜳挱敦敤㥦㙢挰ㄵ㝦扡㙤晥昸捥㠳㐸昶㕢㥦㤰慢㤳搷㐲㤳㌸㜹〱㉡挳挹摦㈰捦㈳挰㑤㐷㐹晣搶㑡㕣㙦㈶搴㡤㐸㠸㤳㕤愶㤳㉣搰㉥愲攱ㅢ㐰晣㠱㥢挰㐰挲攳扢ㄸ搴攵ㄶ㘳㈳搸改户ㄸ㤷㠰攳扣挵戸搹搴愲㕤㡡㐲昹㝡慡㝣㐷㔵摤〲扥㐰㜲〵昸扤㤰摣〶慥㐰㜲㤸つ㤲扥㕢㡣㐳㕣扤扦ㅤ㤵挴晢慢愱ち摥摦㠱㍣㡦〰㌷っ㈵㜱㤷㤵戸摢㑣愸晢㤰㄰敦て㌶扤㤷㉥扥㠶㌶㕥ぢ攲て㜰攷て㠹㡣㈱晢㠰挵扦㥥戲㝣㥦㔰攳摢㠹敡て攰㡢㍦㌷㠲捦㠴晣ㅥ〲㔷晣㤹攱敡捦㜴㔷㝦戸换㈷晥摣〲㔵昰攷㑦挸昳〸㍣㙣㈵ㅥ戱ㄲ㥢捤㠴晡㌳ㄲ攲捦㌴扢㍦户搱挶摢㐱晣㠱挷㈱㠰㐴挶㤰㝤挲攲摦㑤㔹扥ㅥ愸㈵㐱搴㤳攰㡢㍦昷㠱摦敢捦搳攰㡡㍦〷扡晡㌳摥搵㥦㘷㔰㐹晣昹〳㔴挱㥦扦㈲捦㈳昰慣㤵㜸捥㑡㙣㌱ㄳ敡〵㈴挴㥦㜱㜶㝦ㅥ愲㡤㥢㐰晣㠱ㄷ㈱㠰㐴㠶㍦㉦㔹晣捤㤴㕤㑤〹扥㍢愸㕥〱㕦晣昹㌳昸扤晥扣〶慥昸㔳攱敡㑦戹慢㍦摣㈹ㄳ㝦㥥㠴㉡昸昳㜷攴㜹〴戸㌳㈶㠹㌷慤〴户挲㜸愸户㤱㄰㝦挶㤸晥㠸㠲愷㘹攳㌳㈰晥挰㍢㄰㐰㈲挳㥦㝦㔹晣㉤㤴㕤㐷㠹戵㔴昸ㅥ昸攲捦ぢ攰昷晡昳〱戸攲捦ㅥ慥晥㤴戹晡挳敤㉢㌱攷ㄵ愸㠲㍦ㅦ㈲捦㈳昰㤱㤵昸搸㑡晣挷㑣愸㑦㤱㄰㝦㜶戵晢昳ㅡ㙤㝣ㅤ挴ㅦ昸っ〲㐸㘴昸昳戹挵晦〷㘵昹㉥㥥㜶㈲㠸晡ㄲ㝣昱攷㙤昰㉤㝦〲㕦㠱㉢愶扤〳㙥㘹扥晡摡㤲晡ㄷ㜵戳ㅥ㝥〱㌶㈴㔲敦㡡㤴㤷㡢改〳戲扦㡡㘵㕢慣㡥挶收㐸摡攷㍥㈷攳昳㥤慢搰㠸㈷ㅦ㠱㥥㐶愸㔹㐱摥戸㠱改㤲㑤㌱愸ㅡ㠶㥦㜷〸㜰摡ち㍤昴戳㙦㐵㐸㡤㕣愸㘹敦挳㔳挵㜵㜶摦㉢㠶㔷㤲㝦ㄵ㠸㉡㐱㤳慥㥦ㅢ㈹㌶ぢ㥣摦㘹ぢㄴ㐳㤳〰昹ㅦ㈴〰㌷㔷搲〴㔳㘹愸㐱て愴搱㑦挰ㄹ捣戵㈸㌷〶ㅤ扢㄰敦㌷㠱挷㘳愲㔰㑦㤱昹㌷㘰晥摤摥晣㍢㘲攲㘰㉥㘴㐵挳㤱㙡昷戳㥡扤㉦ㅦ攷晣㐰㕦攱㙤㘳攷㑥慢扢慣改愶㈳㝥㜶收搸捤㌷㌷㥤ㄸ㜸㜴摤慢㍦晦愲改晣愷㠷㤷㍣㤴㔰ㄳㄵ㔷慤㝤㡥摦㠹ㄶつ挷ぢ戲㌹㥥㙦ㄶ㌸㍦㌵ㄴ攰㍡㔷ㅣ晦ち〹㌸捥挵慡㌸慥散㡥㔳㘴㌰㤷愱㜴扡ㅦ挷晢ㅣ㠵㉣㡥㍤㈶づ㉥戳㙡㘶㜳㜸捤ㅥ㙦㙣㜹愴晤愶愶〷㈶敤戵换ㄹ㌷㥦搴昴摥愵㔷㑥ㅡ戳晡㤲㈶㌵ち㌵摤ㅣ晤攲昳㉣㍤晣戹㔹攰晣愴㔰㠰ぢ㘰㜱搴〷ち㐷㐷㌳㡦㥦晡ㄴ㌵㝡㝢戸㠸㡥㜲㝤㍡㌰㐷戹愸㤵㥡摦摡㔱慥㜳摤ㅣ晤㈸㥢愳ㅦ㥡〵捥㑦〷〵戸㌲ㄶ㐷〷ㄹ㡥㜲㜹㉢㡥㝥㘰㜷㌴㐰㐷戹㜰ㅤ㤸愳㕣敤づ捣搱㠹愸改收攸㍢搹ㅣ㝤摢㉣㜰㝥㈲㈸挰㈵戳㌸㍡摣㜰㤴敢㕥㜱昴㉤扢愳㈳攸㈸㔷戴〳㜳㤴换攰㠱㌹捡㤵戱㥢愳慦㘷㜳昴㌵戳挰昹㈹愰〰搷搲攲攸慥㠶愳㕣㄰㡢愳慦搸ㅤ㉤愳愳㕣敡㙥摤攴挴㜵昲搶㑤㑥㕣㐲扢㌹晥㝣㌶挷晦㘶ㄶ㌸㍦〱ㄴ攰愲㕢ㅣ摦摢㜰㥣㉢㘷㜱晣㌹扢攳晢搲㜱慥㠹〷搶挳㕣㐸て慣㠷戹戶㜶㜳昴愹㙣㡥㍥㘹ㄶ㌸㍦昵ㄳ攰㙡㕣ㅣ㉤㌷ㅣ攵㤲㕡ㅣ㝤挲敥㘸〵ㅤ攵㘲㜹敢㝡㤸㉢敤慤敢㘱㉥挲摤ㅣ摦㥣捤昱㐷捣〲攷㈷㝥〲㕣戶㡢攳㜵㠶攳㕣㝢㡢攳㝦戲㍢摥㐰挷戹慡ㅥ㔸て㜳㈹㥥戳㠷㌷㙥扣㙦㑣昹愸㌳敦〹ㅤ昵攱慥攳捥扢户改愳晤愳㑦㕦昷搸㌳昷㈸慥捥摤ㅣ㝤㌰㥢愳て㤸〵捥㑦昹〴戸㥥ㄷ㐷て㌴ㅣ攵愲㕣ㅣ扤捦敥攸㐴㍡捡攵昶搶昵㌰搷敡㌹㝢戸敡挱㥥ㄷ㍥㍤㜳㝥搳昴戱㉦㌴㍣㜲捤慤㑤㘵㜷㍤昹捥昸晤㍦㙣㝡㜱搶晡扦㥣戱攲戳㈶挵㘵扣㥢攳㜷㘶㜳晣づ戳挰昹〹㥦〰ㄷ晥攲昸ㄴ挳㜱㉥搴挵昱摢散㡥㑦愳攳㕣㠲㝦㠳ㅥ捥扣戳ㅡ捣㜵㝢捥ㅥ挶㝤挸㥡戳㥦㝦戰㤹㌷㈴㤷扤昲〴晦慥㐹晤㘵㑢戳攲攲摣捤搱㥢戲㌹㝡愳㔹攰晣㔴㑦㠰换㜹㜱㜴㤶攱㈸搷攴攲攸敦散㡥捥愱愳㕣㙤㙦㕤て㜳愹㥥戳㠷晢扤㠵攴㉡摥捤昱㙢戳㌹㝥㡤㔹攰晣㐴㑦㠰敢㝥㜱晣㘰挳㜱㉥摥挵昱慢敤㡥ㅦ㐲挷戹㉣摦㍡挷戹愶摦㍡挷戹摣㜷㜳晣昲㙣㡥㕦㘶ㄶ㌸㍦捤ㄳ攰〶㠱㌸晥㐳挳㜱慥昲挵昱㑢散㡥㉦愲攳㕣扦㙦㥤攳㕣晣㙦㥤攳摣ㄷ㜰㜳晣挲㙣㡥㕦㘰ㄶ㌸㍦挹ㄳ攰㑥㠲㌸ㅥ㌲ㅣ攷㜶㠰㌸㝥㥥摤昱㙥㍡捥㠵晥㌷㌸愷㕤ㄶつ摣ㅤ挸㜹㑥㘷㥤戵戹㘱攰收攸㌹搹ㅣ㍤摢㉣㜰㝥㝡㈷挰㉤〶㜱㌴㘶㌸捡㝤〲㜱昴㑣扢愳换攸㈸㜷〰〶收攸敢㔶捤㙦扤㘸攰㑥㠲㥢愳愷㘶㜳昴ㄴ戳挰昹㠹㥤〰昷ㅥ挴搱攵㠶愳摣㜵㄰㐷㑦㌲ㅤㅤ㠲ㄹ戳㈸㉦㍦㘰㙤㍦㜸戹攳搰摦摢㡦戶晦㙢ち挳㠵扤㈱㠶㍣ㄴ㠷っ㌶㌷〹攴ぢ㉢ㄱ㠹ㄷ㈸挱敢挲〹晣㝦㑢㘶攰〵㜸扣㈴㡣晦昵愷昹っㅥ㉦挶昳㑤㌶敢㠵㔴㑤㜲慣散ぢ捤㑥攰つ搵挲㔰㕢ㄲ慦搹㜷ㄵ攱晦ち㤰挲晦㐷㈶戶㉤㠴攳㈰㠲愳㠰㥢㈹搸㑥攱昷㜱昲㕣㠳㈷ㄸㄵ攱㝣㠱搵昶㉤㠱㍥㍣慣㙦㐹攴昱㉤攳㠱〵攳昸㔶㜲㤰攲敤㙥昹摦挵㤶㐹戴㐶㌲㑦晤っ摤㉢〱〵㙦㔷敤昸戵搸敢挹挳扥㈱㘴㝤慢㐱昸昱㝣㈵㝥攰㥤㑣敤ㄸ㜰㈴㌶㔲〸ㅥ敢㘳〸㌸ㅤ㘳㈸换ㄴ搶㜰晣慦㌷㡡㡢改敤晣昳㙥㥦昸㘵昵㤱捤㡡摢㉣ㅣ㐱扥ㅦ㐳愷ㄱㄳ摥㘵㝢戱戳㐰慤戵っ昳慣昱昴ㄹ戶〶搲扥戵㈰昹昸扡戲㙣㠱㠱昸戵㜵攰搸っ㔳摣愷愱㜱搶愱戸戹㈱捤晤ㄴ㤲戶㠸晥昴㌶㔷扢戶㜹〲㤵戳捤扥昶㑥㜴戴挷㔳㈷慤㍤ㅦㄸ㙣㑦㘳㝢〵慡挷㔵昱愹搴㤲慥昸㜴戲ㄸㄴ㘸㈰慣㡡㤰㑦㔳㍣〸っ㥢攲戸慢攲戳㌲ㄵ㥦攳㔰捣攵㝦㥡㘲慥愱㙤㡡挳慥㡡㝦㤹愹昸㝣㠷攲ㄱ㑥挵㕣戳㡡㘲昶㜴㠱敡㜴㔵扣㠱㕡搲愱搸㐸㤶つ㡡㌲攴搳㉣摥ㅢっ㥢挵㐷扡㉡扥㍣㔳昱㤵づ挵晢㍡ㄵ㤷㕢㡡つ㡢ㄷ扡㉡晥㜵愶攲㙢ㅤ㡡戹㕣㑢戳㤸㙢ㅣ㕡散扢づ㠹慣愳㜰慥㙢㝢搷㔳㜹㍡㐲㌷㤰㘵㐳愸〱昹戴昶づ〴㐳摡扢〹〹户㤳散㈰搷愶㝥㑦扤改㑤摤㑡㤶慤愹㠹挸愷㌵㌵〵っ㘹敡㜶㈴散㉦㈵愴㥦㘱㤳㕤ㅢ扣ㄳ㜵㝣㜷㠱愴㥦搵㜷㠳㘳㙦㜴ㅡ昲㘹㡤捥〲㐳㐶㠰搱㔱㑤慥捡敦愷㤶㜴㙦ㅥ㜴㈸㥥攳㔴㝣㜰扡攲㐶㔷挵㥢㌲ㄵ㍦散㔰㝣㠸㔳昱て搳ㄵ㔷扢㉡㝥㉣㔳昱攳づ挵㡢㥣㡡㐳㤶㘲づ慤〲㌵搶㔵昱㔳搴㤲づ挵㌳㘴搹㍡戶ㅢ昹㌴㡣㘳㘰〸挶挶㑣戶㡦慢攲㉤㤹㡡㥦㜷㈸㕥收㔴扣ㅣっ戹挳搸〳㉡戹晦捡晤㜳敤㈵㜰扤扣晣㝣攳敢㈲㥦てっ㌰慡昳㘵戴愳㜸㔱愳づ敤ㄵ㌳挱㡣㕡㠳っ捤搰㕥㈵㤷搷ㄷ㤱㜹捤㑣㠸捣〹挸㠸捣敢攴㥥㘸挹晣摤㉥挳㌹㕥㘴摥㈰昷㜴㑢收㑤扢っ愷㙢㤱昹〷戹㥣愹愵慤户散㌲扦戴㘴晥㐹敥昹㤶捣摢㜶㤹つ㤶捣㍢攴㙥戴㘴晥㘵㤷攱㝣㈸㙤扤㑢敥㤵㤶捣㝢㜶ㄹ㑥㙤㈲昳㍥戹㥣搵挴㥥て散㌲搷㕢㌲晦㈶㤷㌳㤱挸㝣㘸㤷攱㍣㈲㝡㍥㈲㤷㔳㠸挸㝣㙣㤷攱愹㉦㌲晦㈱㤷㘷扣挸晣搷㉥挳㌳㔸㘴㍥㈱㤷㈷慦挸㝣㙡㤷攱挹㈸㌲㥦㤱换昳㔰㘴㍥户换㍣㘶挹㝣㐱㉥㑦㈹㤱昹搲㉥挳㔳㐴昴㝣㐵㉥捦づ㤱㘱ㅣㅥㄳ昲摢㘲挹㜸扣攰㜰愰㡢っ晦㌷摥㤶捣㘰㡥㘳〶㜴攴慤㔴㥤㡢扡ㄶ㉤晡㘴㜰㐱搹挸㠲㐳㈶㤶㥣昷昲挳慦㥥昵搴ㄱㄳ摥晣攲挲ぢ㥦㝡晤慣捤㕦摣戹㜸挲㐳㤷㕥晡攰昴㡢㌷扦扡㕤㘸㘳摥敦㍦㤹戱昱㤸捡愵挷ㅣㅤ㕡戰晦搴㘳づ㍤㙡㙥攵㥣㈱愳昳昳ぢぢ昷ㄹ扡㘹挴扥㠱㌵㐷摦慡敥㝢㙥㠷㤸㤲戱换㘱㥢㠷㘶㜹散㠱㕦㠰㘳ㄸ晦㍣㕡㍥戸㜸挸㈱愳㤷昹〲㔳ち㘹㑦㠰愳㔸愴扣㠶㤴㡣摦っ㈹㡥㘳㤱㉡㌴愴㘴〴㔳捡㕡〲㠸㉥㡥㘴㤱搲っ㈹ㄹ挳ㄹ扡㌸㤶㐵慡搸㤰㤲㔱㥣㈱挵搱㉣㔲愵㠶㤴㡣攳っ㈹㡥㘷㤱ㅡ㙣㐸挹㐸捥㤰攲㠸ㄶ愹㈱㠶㤴㡣攵っ㈹㡥㘹㤱ㅡ㙡㐸挹㘸愶㔴㥡㡦ㅣ搵㈲㌵捣㤰㤲昱㥣愱㡢攳㕡愴㜶㌰愴㘴㐴㔳㙡〴昲搶ㄱ攰挸ㄶ愹ㅤつ㈹ㄹ搳㤴㑡㙢㤱㘳㕢愴㜶㌲愴㘴㔴㔳㉡慤ㅦ㌹扡㐵㙡ㄷ㐳㑡挶㜵㠶ㄴ挷户㐸敤㘶㐸挹挸捥㤰攲〸ㄷ愹摤つ㈹ㄹ摢ㄹ㔲ㅣ攳㈲戵愷㐸〵㌸昸㤸㉦㉤㔰ㅣ㜱㌲㥦㍦晦㤹㌱㥦㑦〲ㅦ慦散〷㉣㤳ㄵ㐷㥢㐸晣㉤㕤㐲㜱㠰㐹挱ㄶ㐷〱挷㤴ㄴ㍣攷㈸攰㌰㤲㠲㘷ㅤ〵ㅣ㌹㔲昰㔷㐷〱〷㡢ㄴ㍣攳㈸攰昸㤰㠲愷ㅤ〵ㅣㄲ㔲昰㤴愳㠰愳㐰ち㥥㜴ㄴ戰攳愵攰㉦改〵〱㙢〴㈸㜶扡㐸㍣㤱㉥愱搸捦㔲昰戸愳㠰㕤㉢〵㝦㜶ㄴ戰㌷愵攰㌱㐷〱㍢㔰ちㅥ㜵ㄴ戰捦愴㘰㜳㝡㐱昱晦〳慦㙡摦㙡"]
["Decisioneering:7.0.0.0","Decisioneering:7.0.0.0"]
["CB_Block_7.0.0.0:1","CB_Block_0"]
["㜸〱敤㕡㝤㙣ㅣ挵ㄵ扦搹昳㥥㙦捦攷攴〸㐹㈰㉥㠴ㄳ愴㙤愸挳㘱㍢〴ㄲ摡㌴昱㥤㍦㘲ㄲ㈷㑥捥戱〵㈹㍤搶㜷戳昶㈶户扢㘶㜷捦昶〱㙡ㄳㅡ㔱㕡㠹戶㠰愰〵㔵ㄵ㤴㤶㔶㤵愸愰昴〳㈸㤵㈸ㄵㄵㄲ㐵㐴㐲㙡挵㕦搰㡡㍦愸ち㔲搴㔶慡㔰㔵愵敦㌷扢昷攱昵㥥昳㐱㕡攵て㌶搹攷㤹㜹㌳㙦㘷㘷摥晢扤㌷㙦㉦挲㈲㤱挸㈹扡昰ㄷ㔷ㅢち㤷攵慢㡥换㡤㑣捥㉡㤷㜹搱搵㉤搳挹昴摢戶㕡摤愳㍢㙥㤴㍡挴ち㍡昱ㅤ戹攰攸㜷昰㜸㘱㡥摢づ㜵㤲㈳㤱㜸㕣㤱㠸㡦㍥戸㔳戵㡡㠲㥡搲〶㐲扤㈲挹ㄸ㤱㝣㉥扢㙦敡㌰挹捦扢㤶捤㌷愵㈷㍣㈹摢㝢㝢㌳扤㤹扥ㅢ戶㘴㝡㌶愵㜳㤵戲㕢戱昹㜶㤳㔷㕣㕢㉤㙦㑡㡦㔵愶捡㝡㜱㌷慦㡥㕢㐷戸戹㥤㑦昵㙣㥥㔲慦摢摡㝢摤㤶㉤摡戶㙤㕢㤳敤㈴㜸㕦㉥扢㡢㤷㘷㐹摣㜹ㄲㅡ㈷愱愳戹散㤸捤戵昳㈴㔲挶㝡昴づ昰愲㡥㠵攳摣搶捤改㑣㉥㑢晦㥢㤶㠴㙡㌷㘴昶攵昳摣㜴㜴㔷㥦搳摤㉡搶㑥㌱昶ㄵ愷㈶搴㜲㠵挷っ㌱愳戸㌱愱摡㝢㔵㠳㜷ㅡ〷ㅤ㝥㐰㌵愷㌹㙡戲㌱㕣搱㑢㙤戴愱搱慢挳ㅥ攴㉦㔱㠶㔶㉢㌷愳摡慥㄰㠹攵扢㌶慣户㜸㔲愶㘹㉡㘲㡣昷㝣ㅡ挳㍡㝣㤵挱㌳戱戹㡡〲㤲㈰ㄲ敢㈰㜲㜱搳挸戴ㄸ㥡敥㘳㙤晦㈴挵㙢ㅥ㠸㥥㔲㐱㤵ち㔳㔲愱㈸ㄵ㑡㔲㠱㑢〵㑤㉡㑣㑢㠵ㄹ愹愰㑢㠵挳㔲攱〸昵愹㕤昱昶㜶挹扦㍥㜸敢挵敡㠹攴昶散㜷㜲㑦扥昹㥢扦㙦㝡㔸㠶慥㜵㠷扤挹搲〵ㅥ户戹㔹晡扦㉣㙤攸㐶㜸㑢㉢㈶㜱扡㐵敤愴㤷㔲㔶㄰㠹慤㈴搲㈹挶昸换搹换搸㐹㕡㑥㉣㘹敥愹慥て扡㥥晡挷昰搱㥦㍤扥戵愳晤搱昵っ敦㈶っ昰㈲㡣㕦㠵昱ㄷㄳ〹搹ㄴ㤲昲扥㉦挵㍥愶㙤㕥㔵昹㔳昶摢搷ㅦ晤㝡摦㝢摡昱攴ㅡㅡ㌲㑡摡㤲搹换摤昳㘳㔸㌲㤴㈴㜴㑤㐲㤵㌳㐹扤㘵挳搳敤〱敥ㄴㄵ㈸晥㠸㔹攲ぢ㌱㉡㤱㐱㈴㡤㥣㘵扡㝣挱ㅤ㔰㕤戵摤ㄸ㔳㘹㘳㕤㠵㍡㜵㡢㔱㕥〹㈳㍢㐵㕢㙤㜴挲慦㤱㠴㤴㈸㌶㐹改㄰つ㥥㈴㐶搸ㄸ㙤昳㘸㍣ㄶ〶㤲扢㔴㘷挶㔵愷捡㝣㐳㐰昳戰㙣㘴戶〷㕤扤散㘴㐸攴戰㙤㔵㘶戱愰攷㑢づっ㔷㠱晤挴㉥㈱㈲㈰ㅤ㝦改〱㍢㤵㑢改㑦㐲㌰ㄵ㌰㘹㝦㑦㠱搳攰㈵㉦愳捡摥㕣㜶挰㌲㔴摤㍣㍦㝢㥢扣㥣㘴敥昷㔱㘱挰㔶攷〹攱ㅡ㤲晢㌲㍤昸㜷㝡㠰㈷㝣搷戶㘸㌷㘸扤扤愵㉤㍤敡㘶㔵〶愴㥣㉤㐲慤愶㌱㐹㘳㔲㌷㑢搶扣戰戶㔵〶攱㤱㌰戶昱敡㉣ㄷ㑤㐹㙤㕣戵愷㌹挱愰㍤㌲戰㕡换㔹戶捤换慡换㑢愲〱㡥敦㤲挵㡤捥㤰㙤ㄹ㘸扦㉣慢㍡扣㘱戹摤㥡昷愰慣㔵㌱㑢捥㈷挲㤹㜹㤷㐴㜷〵㜹つ㈱㑢㠶攵挹㐵㜰㐷捣㜴㝤㜰㤸搰晤晥〵摤㘳㕦ㅥ㘰㤳㤳戰愶㕡㜳㠷㙣㝥㝢㥤扢㘴㐶晤攴晤攷㌸昸㑢摥搲㘳㜹昳㈲っ戲ㅣ㙥㡡改㜵ㅢ㘳㝡昱〸户昳ㅣ戱〳㉦㠹㔷㕤〳ㄶ㈷㜳㉣㜲愷㝢ㅦ㤶㥥扣㔴改捡收㔶㙤㜰挱㈵ㅣ收㈵㥡㉦昹㙥户㍡づ㐳㕡扢愸㡢昷㑣㘲慣㕢搴㍣㘴ㄵ㉢づ㡣搶戶捡㡢㌹晤愵㌹㤵㥥㔹ㅡ戵㑡扣慤㑤㡡㐶摡㈲㙤戸㈲攴ㄵ愳㘴挹㍤〱㍢ㄵ㉥ㄸ戲㥤㘶㕦搷愴㌹〸〵㌶㥦搱愰挵敡㠵㜱㘱㠸㔱て慢搸愵㡢㙤㈵㜳㠰㔶㡦㔶愹捣㘱㐸㔲㄰㔰㥡㈶摡搰ㅡ㍣㈴ㄴ㑥扤㌷㙡㕡㌳攸㉤㝡㙦㙣晤㉡㐲㙣㕤㌳晥户㥤㈵改㘲晦敤〷攷〸戲㜷愹㘶愹捣敤攵搷ぢ㌳㔲搶㠳㕣〱㤲㈶㤲㠸挸㙦ㄳ戸戵㕣㐹挴〴㙣㠱㔵攵㜹扤攴捥挴㘶戸㍥㍤攳㔲ㅢ㠵慤昱㌸㤶昹㔱扡㕦愳晢㘵㐲晡ㅦ㈰ㄲ㔶慥〴戹㡡㐸㈲㤱㠸〸昸㡣㈵㤴㑦㡡㝡㠴〹㜷㡣づ昰挶〱㙣㑤敤㔴㌶愲摢㜲㍣ㄹ慥㝣㤹つぢ挴〴㑢㘰慣挳㄰㍤戲戴㕣㑥愷㤱搷㠵㍦ㅣ挰摥㜶ㄸ㘳摣㉥搲㔲敡㘵㥥㌰敡慡戸挴㠸㍦㠶慡ぢㄳ慡愲㔱㠰搴㈲愸晡㑣㙢㔳ㄵ㕡㄰〰愹㘵㡤㘷㔹收㌲㤸搰㔰㉡愰㍡㉣昰搳慤㘷㔵搷㍡昸㔸昴㙤㘹㤷ㅦ㈳㕣搸㐱㥢㘱捤㤴㑤㈰搷㠰㘴㐰慥㈵㈲㥦㈰㤰㍢搳㠵〷㡡戵捦㈱㍡㉥ㄴ〸攷愸㈶㔰昰つㄲ〱慣ㅣ愴〶摣昷搲㐹晤㍥敡换㤴㍥慡㈹㥢㐱慥㈳搲㠴㝡搷㝢㔵㈶づㄱ攰攳っㄱ㐰㍤㡡㌶户愱摢㜲㍣㠶〳〸挲㌸㘵㍢挸攷㔱㑢㐴搸㙦晤ㄹ㐹㌴㤳户㘸㈶つっ摥㠹㙥晤愲㕢〳㠳㜳摥戰㌶〴户㘱敡㕣て挵ㄱㄹ㈷昶㔸㙡㘹㐸㉤㔲愲愱摤㑦㌳挴㜳㤶㌱㑢〷〴㍢㠵㥥㌹㡡て㈸敥㤸搳㑢摣㡥愳㈱㑦㠹㡤㌶㑡㌳㌸㌱ㄱ㕤㌹ㄴ昹㐷㈳戲摣ㄱて㝢搶㐸㑤搶〶摦㡢㌵㈷㑥㐶㤶挸㝦㝦晦搶ㅤ㐸㡣㈴ㄲ〸搸㤵〱㄰散㠱っ㙦㜶搶ㄱ〹㝣捦㕡㈳㍦㘳捤敦㈲㜷挶ㅤ敦㈰敦攴㙣摤扤㘴㘹㌳㥤㘴㔴㘳㥤㘸ㅦ戶㌹〵愱昶㌸挵㘲攲ㅤ㌱愲㉢㤴㈳〶㜵〹㝢㙥㐲㤹㙥㙤㐲攷昳㌰敥㉢㤶戲㈸ㄳ㤱慢㌸慥㈵づ㕥敢㤷昲〷慣扤㤶㍢愰㍢戳㘵戵扡㈱㠴敤㜱㈶㘷戸㐹㐸㘳㔳ㄸ㜹扡㑥搶散㉣㉦㠵捣㌱㙦㔵挸ㄱ㡥っ㕣〸ㄱ㈸敤㤴㜷㌱ㄱ㝣戲㌸㡢㐹㡣慥㜳ぢ㝥搸㍡〸扢㜳昵㑦㠷晦㝣挷昱ㅤ㌱ち㘹ㄹ〵㈹㘴㑡㌲〲愲㜳〹㔲㜱ㅣ愷㌸愲改㘸戴〶㈹愵㔱㑡挲改戳㘵㥥㔵㙤㔲㙣换㜶ㄴ愳㔶昴ㄴ慦㈹戹攳㔹换㠵戰搸攴㍥扤ㄸ㍦搳摡㐵㌵㑤㕣攸㘰捤㔳戱搵㠱㘰㕣扣㌷摣搴㌹敥㤵晣〲愱摢㔹㑥㘴㈹㜲搳昳㈳㑣㝥㥥㐴㠵捥て挰摥㘶㈲昵㈷昰㍥㜱挴戴收㑤㌱㜳搹挱㜹ㄳ〲㤵昶㜶扣〶攰㔷㕣㕢㙡㙡ㄳ㤱搳搴㄰㥡㌱昳搲〲昵摣攴㐸〹㜱愵㤷㡣㑣㈲ㄹ㐹攱㠷挸㌸挶㐵㠵昰愰搳㤸戴散㈳㔳㤶㜵〴挹㥡ㄵ愲收捣㜰敥㈲㍢搸㘱㜸ㄹ㌸㤴㐹昷愳搱㐵ㄹ㐰㝦摤挱㐴㔲挲㡢戸㐷愸ㄴㅤ戲㡢愲挶㝥㐱敦㡦㌴㔷昵戹攷㍥晣摣攴挸昰㡦㍡㕦㍡昶搵晥㠳㐷搹捦㝤挶㙢㌷摦㝡攰愵㈷㡣㥢敥晦摥ㅦ扢慣㝦㕦㌴㈱㈳㠸㍦愳〳㔴㡡㍡慥搴敡搸㌵慥扢㘵摥愱㜹慡㠱㜲㕣㈳㌴愲㠸戱搴慥㡤捦搰㕢て㜴㙡挳戶㕥㉡敢㈶㠷敡㔰摡〰㤹搴㍤㝣㥡づ戲㘳ㄶ戲戶㤶搹愹㡤摢慡改挰搷㤸挵敡慡㐵㌵㘱㉤戲㤶搵㑤㠷ㅥ㈳昰ㄲ攵㤵ㅡ攰㥣㜶慥㘲㤸挳敡慣㜳㈱㤸ㄳ改㐹敤昲挰㑢㘲㤲挴攲㔲晣ㅣ㉤㈲ㄲㅢ㈵㜹㕤㑤ㄶ㜸㘳ㅡ改㌱扤愴㤶搲㤴㘱㔴改搰㉢〹㠸㤳㄰㤱攰晣㐵挸㠶㤳搸㌲〷愶挰〹ㄷ㔳㑥㡡㈴戹㥦㝡㠸㠶㜹敦晡ㄱ㕣挴㕢㝢㘹っ挳〱㑦㔸换㍥扦㠰ち摢㐸〴攱㐶挰㝦㡦㔱㤳戲㥦㠸㡣㔸敤㉣挲㜴㜸晦㄰㡦昵戱㔷昵昳㐴摡㤹攵㜵㘸ㄵ㘹㜳㠴㔲㝥〴㙦ち㐴昴晤㈷㐳戸㉤戶晦〰ㄵ㠰慡挰〵㠶昸㕢戴收愹㠰愸ㄲ户㡣㠰晣㡣㑦㑣㜸㐸愷攱ㄹ扡攷㈹㘵〳㈷愹㠴㌱㘸㔶扣ㅣ㜶㑣㐴㘰收㉡㌴㜷㉦敡㥡昰㥡㐰㔷㝡挵晡愰づ㥦㐵愸㘱慥昳㠲㔱㈴捦挰敦㙥㠸㕥ㄳ攴〰㘵捣㜶㝡㐱摣㤴㍡㕥扦㡣愷愴愷挲㍥㈸㘴㌹愳㕥㜱敦昴㌲㑥㐳㠴慦㘱㑡愳㠸㘷㌱〶慢〶㌰㝢搹ㄳ〲㜸㈹㠲愶㈶㙢㘷㌸㠵挰攲㤵〹㈲挹㐹㈲㈳挳〷㐷ㅡ㔹攴㡦昲愵㔰挶改㘶㤹㡤ㄳ㐸㕥㑦㝦㈱㔵扦挲㐳㜷戴〱散ㄵ〱搲愸〵㍤㐶㐲ㄳ㝤攰㌰㔶㌴㡡㐳㤴㥦㑣㙡㝢搴㈹㕥ㅥ戲㙣㐳㜵㔷㜸ㄵ慣戹愱㤶ㅤ㥦㐷㝢㘴愸昰〶昰㈴昹愲ち愷搳㕦㜱慤㔱摤㔴㌴㈲㐲㙤晣㈶㜵㠱㥡搴〵搱㤴搴づ㈰攱散㘹ㄵ挹戲愶㔵㡡攷㘷っ扤ㄸ㐷〵㐹攱ぢ挲㡤搰搶ぢ㘵愳〵挵㔵㌳摢㜴㐰昵扣㉦㈵戴摢ㄹ㍡㜱㘰改戰晢攴㙣㈴ㄶ愳㝦散ㅣ昳㠵愴㜶㈲㠶㔰㙥㈶㘹㌲捥㘰ㄴ㠱㄰愵敢㘴敤ㄳ昸挹㉦㔳㡢昰㌶っ㈷㕥㘱昱户昸〵㔴ㄸづ戸㈱㙥攰㄰㌵㉢㕦㐰〷ㅣ㙢㜱㤴ぢ〶攸搴〲戹㜴搶挵㤹ㄷ㐱㍡㝢㠲㐲ㄶ㠴㠶㔴愶愹㝣㥦㑡㠸敥㐲愲㌳戶㤳㝡〸㜳㠹ㄵ愸搴戹挸㙦㠶戹㑡搶㑦摤㠴昱摣㐶〵㤶〳愱㕢㔱晤〲㉡愹〱㈲㔸㠵搸ㄴ㤱㡢㜲搹㠲ㄷ㥡搵㈲扣㔸㤱㥡㔷㔰㜳㤳㕦㑤攱愴㡡㌱㑡〹㐴挰愶昰㤹愸㘹㐴㙡㔷ち扥ㄳ㕢慤㑣ㄳ改㡣愶攰㈷挵㐰㍣㑣㠱攸ㄴ扣愶㘸㍡㡣愶ㄵ㘸慡㐱慥㔲㐶㤳〱㘲㠲㔸㘰〲㜹㠵㤷㥥㐵搳敤㈰㌶〸ㅤ捦㈳㡡ぢ㔲〱㤹㈳㤲㔸〹挰挱昳㘳㡦㍥㠲敢昹ㅤ㔴愶敢㠴晦昷㥤ㅤ慦晦〱搷晢㍢ㄸ攰㐵㉣捥扣攸攱ㄱㄹ㍡㜲㕡戵挴〳ㄲ攴愸㑣晡ㄵ㐳戵㑣愰㠰㈲愲㕥慦㠴㌴㠲挷ㄶ㜱㌸㝤㡣㙦ぢ㘶挱敡㘳ㄱ㤷㜷㠴〶昶攰㐰晦攵㝢㐹㌹㕡㡥挷ㅢ㌴㌲㍤ㄸ㠳㉢㔶㈵戲㝡㔴㉦摡㤶㘳㘹㙥㍡㑦戱㘸ㅡ㕦㙤㘸慦㝡晡搹㍤㐱㤵扢㡡㔶㈲〵㝤ㄷ㕢㜷㈷ㄵ㘸敢愰摢㠱慤㠳愶㡢愶㉦㔱㐱㝣㔳㘶户㔱㐹㉣攳㔱㉡搴慥㤴㑡㈵㈱敢ㄸㄵ㍡愳慣㐴㝦搲㜴挷敥㐶扤扦㕣㑥搷づぢ㑥散㉢㘸㕡昴㠳㠴搸㜱㙡敡挷攷㥢戲㤵㉥昱昴慣㙤㔵㜹戱愸晦敥㔹㌳慤改㈶㝤摣搱戹慤愶搳㐳㈳㝢〷〶挷〷て㕣㜳㌰㥦摥搸搷搳戳敤敡昴㥣㤶捥昶攷〷㌳ぢ㘵挷㘰㜷搲㝢攲搰昰挳ㅦ晦㝡攷扢敦摥扦晢挹慤㥦ㅡ㝢㔲搹ㅦ㘵㜷昸㡣攰て〸㔲㌵㕤㤶愱扥㥦つ挰㔳搳攷㤷㈶摢攸づ㝥挲ㅡ愴㑦㔲㔵慣㔲㤴㔲㐹戲挰收㌶改挶㜳㤳㔵㍢㥢㐲晦攵㉡捤晡㈳挸挱㉥㌵㔴〵ㄲ慦愰㕢戹㤷〸㠳㈹愶㔱挳晥㈸搸ㄱ〵㝢挰摣㔶㉢攸昸㡣攰捦づ㘴㔸昰㔵慤㕦戶晥敤〲捦㡦搱愷㝢㑡㉤昸ㅦ昲攳昴敤摥愵摣㤴㜹㈱戸㉣㔲㕥攱愵㕡㥡㘶散ㅣ扤ㄱ戳㘹攵〴摥敦摡㔵晢㈴㉦㐵敡㘸攵戹ち㈰㈰ㄶ㤲摤㕥敢晣捣㉦㈳愷愸㠱㉥㘸ㄶ㉥㠲㌴慦㌳㤰㔲㜴㥥慤㜵敥㍢㜵㌲搰昹㥤㕡㘷㈰慡攸㙣搵㍡晦慤㙦㕤扤㜳つㅣ㝤挹〰摣㌴摤摥㠱晣㐱㉡㌵づ攴㐷㘸㝣攸㠱晣戰捦〸ㅥ挸ㄹ㤰扢㉥㑤㠱㌴敦㘸㍦摤㑡㤲收㌳ㅥ㍥晣攱㤶攷摥扥㙢昴搹㠷㤳ㅦ愶戳慢㠶ㄹ攰㍦㑣㔲戱㤵愴㈹㥦㜱搷敦攷户捡て散捥㍤戶㜶昶㤵㥥㜵㜷㑦㌰昸㤰㌰㐹㠵㔶㤲扥攸㌳ㄲ摦攸㥡ㅣ扡捤捣㍤戳攱㕢㈷㕥㝤㜵敤㐳っ㡥㈸㑣搲愱㔶㤲㙥昱ㄹ㔳敦慤戹㙢昲搲搷㠷㕦㝣攵捤〵昷戱㙦㍥捤攰捤挲㈴㑤戶㤲㌴攱㌳㐶捤挳㝦晤敥㕦昶づ摥㜳晣攵〷づ㙤㍦昴㌵〶㤷ㄸ㈶㈹摦㑡搲〱㥦昱挶扦㝥戲昰晡挶㠷〶ㅦ㜹晣扥慤㥢扡ㅥ㝣㈰㔵昳㤱っ扥〱搸挸昶㔳㔷〰㤲挰㤰愷搱〲㥦㤰愶㍢㠸㈱㝢㝣愱㑢㔰㜸户捦〸晥攸㈸㜵㤴愴攰㘲挷㠸㠸愷摤搴晣戴㕦㔱慢っ搸ちㅡ㈷ㅣ敦㄰散㈳昰慤户愳〳㡥㜱晣㤱ㄷ㜶晥㘷昳慤晤っ戳挵昰㝡〳〴㌶㌷㜴晣ㄷ㑡敦挳摢","㜸〱敤㕣㕢㙣ㅣ搵ㄹ摥㔹敦慥㜷搶㜶㙣攲〴㐸戸㤹晢挵愹㠹〳㉥㤷㌶つ扥挴㠹挱挶㈶敢〴㈸㐵㥢昱敥ㄹ㝢㤲㥤ㄹ㌳㌳敢挴ㄴ〹㑡㐱戴㉡扤㔱㈱〴㐲㉤㐵ㄵ㙡㕦㝡㜹攱搲昲㔲愹㔲慢㉡㐸㝤愰て㤵晡㐰㔱搵㍥㔰戵㤱晡挲〳ㄲ晤扥㌳㌳扢戳扢摥戱搹㐰㙢㉡ㅦ挷挷㘷捥㙤捥㌹晦昵晣晦㍦㐹㈸㠹㐴攲㐳㈴晥㘵㑡戱㜰㜱㝥搵昵㠴㌹㌴㙥㤷换愲攸ㄹ戶攵づ㡤㍡㡥戶㍡㙤戸㕥〷㍡㘴ち〶摡摤㜴挱㌵ㅥㄶ搹挲㡡㜰㕣㜴㑡㈷ㄲ搹慣㥡㐴㍢㈷攱㙦㕦昸愰㜲㔴㜷ち㔹㝥㝣㙣㜶攱〴㘶捤㝢戶㈳昶っㅣ昳挷敥ㅦㅥㅥㅡㅥ摡㜷换挸搰摥㍤〳攳㤵戲㔷㜱挴㝥㑢㔴㍣㐷㉢敦ㄹ㤸慢㉣㤴㡤攲㕤㘲㜵摥㍥㈹慣晤㘲㘱敦㑤ぢ摡捤户づ摦㍣㌲愲摦㜶摢慤摤㜸㜳㘲㘶㝣㙣捥ㄱ扡晢昱㑣㤹收㠲㙦㥥㄰㐵㠳㍢ㄳ挲㌱慣挵愱昱㌱晣㡢慣ㅥ㑦户っ攵㤷㠴昰昸㘶攱〸慢㈸㕣ㄵ〳扢捣㔱搷慤㤸换㍣㍡搵㥣挴㐶㡢㥡敢愵捤㜱㔱㉥慢㘶㌸㙢搶㥣挵挹㤵戵搵㙥㌳㉦㉣搷昰㡣ㄵ挳㕢捤㤸昳㤸愸搴㘳ㅥ㜵挵ㄱ捤㕡ㄴ㜷㙢愶㐸㥢㠷㉡㐶㈹攵愷㐴挷戵攱ㄴ搱㠵挹摤て㡤扡收昸㤲收挸ㄵ戹㍣㤷㤸扥㤳㑥戱扥敦㤵慤攷攵搲攵ㅢ㌸攷搵慤晢愱攵㤸收㔴㝢づ戶敥ㄹ㙣扥㝥〵㌷戶敥ㅦ㌹愳晡㌱搷户ㅥ㈳㡦戲扥户搲ㄵ㘰户㍣㔱㙣㐶捤㌰敢㘴㤶㘵㐶〰慡㌹㘶㕤捣扡㤱㈹愹㝦㠳㐶愲〳搹㤴㉣㘸挹挲㐲戲㔰㑣ㄶ㑡挹㠲㐸ㄶ昴㘴㘱㌱㔹㔸㑡ㄶ㡣㘴攱㐴戲㜰ㄲ㝤挲㤴敤散㑣〶改づ㔵昷摥扢攴㠷戳慦㝤昱挴愹慥㝦晤昸搹敥㙤攸㜴㑦戰愸〹㐷㍢〵㔴慢㈱昱扥愱扤晣㔹㥦㈸㐰ㄳ晡㠸㝥㡢㍥㍣㕣ㅡ搹慢摤愴愵戹慤ㄸ攰搷㈱㑡ㅦ晡㜶敢昷ㅡ㔶挹㍥㈵㘱㜷昱㤸收㡡摡挱つ〶㙤㘳㜶挵㉡戹ㄷ慤摤㤸昷㌴㑦散㙥㙣慢㑤搲㌴㉣て戲ㄲ慥㝣摦愵㡤挳㡥㘹攵㡡ㄸ㍤㙤昸捤㤷㌴㌴㥢㜳㡥扤搰扡㜵搲ㄱて㔵㕢㥢㔶㌴ち㤶戶㈲攷㙥摡愵摦攴慦㙢㘰㝣挹㜶㠵㈵㤷㌷㘸捥ㄹ挵㤳挲挹ぢ㌲㐴㔱㤲㕢摤挹愶㠰敡〷㘷㉤㙣ㄴ搴㕡扡㈲㕡慢ㅦ㍣敤㠱㤸㐵〹敢㕤ㄶ㡥户㍡慦㉤㤴挵昹㜵㕤晣㜷愲㘱㔷㕤昵愴㕤慣戸攳戶攵㌹㜶戹扥㘵戴戴愲㠱搳㤴㘶散㤲㐸愵ㄲ㤲㈹㠰摤㜶㜴㈸㑡攲㠶搶戴㈰〱ㄱ〱㌱〹昹挲㝡戴ㅢ㍡㠲摤㘱ㄷ㘵㐱㥣㑣㕥戵捥㘴㕣慦攴㌱㌱ㄴㄸ搹ㄳ愵〷㕦㝡摤㍡搳㔶㈱昷挹㜶㑥㈶晢㠳摤ㅦ㕣ㄱ㤶㜷㔸戳㑡㘵攱挴捡㍥㠵㉢㔲㝢㤱愵捦㠲㈱戴㍣㍤ち㍡攵戴戲㥡㍥㘵㤴扣愵捣㤲㌰ㄶ㤷㍣搴㐱㍥㘶戳㍣摡愶愴㥥㠷㉡㜵㍢戳㝥㘴戹㕣㈲戳㠳㥤㌲㌹愴㐴㥡摣㈹㠶㤶敢ㄸ㌹挷搵搱㜲户㍥㘹㤴㍤攱㌳攵㕥ㅤ㄰昱愵㥡〴㕦て㔱搴搱㡡扥挰搸愱㡦〳㑢㌵挳昲㔶㙢㜴摢㐴㈵㍥ㄲ㙤昱㠲㑤挷ぢ挸ち敡昹㐱っ慤〱㘹ㅡ戸㐱㝣攷〸ㄲ㤱っ㘲㈴㍢㘶慥㐷㌲昶㡦攱ㄱ攸ㅦ㐵㐲昶摥摢㥡㐷㄰搹㥢㤱㤴㠳㕡搲攳ㄶ㌷㕢㑢㤳昷戹搹㑥ㅣ㥣㝡㍥戳ぢ㤸㕤挸㙣ㄷ㌲攵㙦攰㜰攴㜲㈸搷㈷昵㈲㍣慢ㄷ㌳扢〴ㄹ昸㤳㑡㥥ㄳ戰㉡敡㔰ㅢ搱㈳搹慦〷㝡戲㔴㡡㝤㔶㐴捤戸慡㘷昶㤸ㄲ搰㠱搶戹㌹㘴㙤㑡捡搸㙢㕡攳㘶㜴㍢挴挸㤸慥搱扤慥搳㌵㝡㄰散摡愶摣扡っ㐳搵〱㘶㤷㈳换愹㔷㌰㠷㜰愱挲扢㌱㡤㥥㉡攵愷㐲㉤昲㤵愱㌶〵㝣㠰挸扣〲挴㌰戹愶敢换㤶づ㑤㜵㜰㔰晦搴敢搰㝢㕡搳㜷〰昴〶戹戹㈵㜷㘸㉤晡㠸㕡昴㤵㈰㉦攵捦㉤㘵捣搵㘸㔶慦㘱㜶㉤戲〶ㄹ挳摢昷㐷戵ㄴ㐸戵搸㡣㐰㙥㍢慤㉥㔲换㥤㕦㕤ㄶ㔲〲㜵敢昳㥡戳㈸㍣㔸㌰愶㈶愰ぢ摢㡥㈳捡戸搴㤶㘴〵敦㉦ㄷ搴㔷扡㤳㡥㙤戲㝥㑢㐷㜶㍦ㄵ㠲㈱㤵㑡㜶㈴ㅡ㜴攴ㄸ㕤㌳㘲㜳㡡㘰づ㘵昰㑤慤㤹㐴㘴㔰㍤㝡㜱㕣晣晤㜲㡢㤳戴挱㐹慥挷戱慡㌷㈰〳㤷㔰晥搸㤲愳散㘱户捦挸㙥昵ㅡ㉢㉤㝣㌱户㤳〶ㅢ㘲ㄳㅦ改昲つ戶㘳戰ㅦ戸㍤㘶摥㌰慢捣愲换㥣ㄳ㑥ㄱ戶〵愳㉣㜲扥㔹㤶慣㘶㡢㔷㝣㑡㜸㐵㐷㐷搳㝤㍡挶扥㈶昱愴㠱㑢挴㔲㝢㙣㘳捣㕤扣㠶㔴㌴㐳㤲愹挴㤸㠶慡ㅣ㠸㤸挷扥㕢㉣愶つㄶ㜳㈳づ㑥摤换㙣㤸搹㍥㘴改户挰㘹㌶㝡昰㜴㠶㜵慥搰愴㕤㈸㈴戲〴㠳㌴ㄱ㥥㘹挹慣㐶昸㥡捦㌲扢〵㔹㠳晡㐳〳㘴っ㈲㑡㤰㐷㄰㔱扡㌱昴㘳㠶㌸㐵ㅣ搸愶挳戱㌴㕥㜱㍤摢愴㘷愹㐷㥦戰敦戶扤〹挳㕤㠶㈷慡㕦てち昷㉥〹ぢ搸攵㐰昷㘹愸戳㤷㤷㐵㐹搵昳㜶〵慣㙤㙡㘲㌳㕣捣㜱ㅣ搰㈵攵摤㍣愹㈰戵㜷㍦挶ㄴち㑥㕡摡㕢㘹㡤摤㤰昵㥢㤷扥摥摡㠹捥ㅢ㕥㔹㜴改㍥搱戱㥣搵㜱㡡昰ㅣ㤴㍡昵昹㈵㐷㠸㠹ㅥ晤㤰㘳㤴捡㠶㈵〸っ攸㤸㜴搶㑤㡢㐵㜸〹收㙣晡〰㙤慢㐷㥦㜷㌴换㕤搶攸㔰㕣摤㕥昷㈴摤㈲㘹㝤捣戰㕣扣㐶㐲㤱攵㕥㍤扦㘴㥦㠲扦戶㘲㕡㠷戴㘵㜷㔳㐰㠵㐸敦㈷〹ㅡ㈵愹㈴㤳㑡㌶㤹㙤ㄷ㍥扣㤰㈷ㄲ愴扤ㄴ㌳〹慢㐴㥡㌶昳ㄸ改㑤扤㍥昰搱㔰㑦攷㥡扡攱㍤慡㔶㜶挴㜲㘱㔲慡㝡ㅢ挷摣㡥㙣敡搰搱愹㥡㘷敥㕣㍣搶㘹ㅡ昹㘳㔸扣挴㡡慡ㅦ㠴㈶扡㙤㍥愶戰㡥㠸〳〲〴挰昹搴㠸㝤㌹㕤昶㈱昲㙤慢ㄵ㈷攱㐸敡搶愷戵〵㔱㠶㍢摡搴扣㙤晥〳戵㔸㔳㉢扢㐱摢戸㙤㥡ㅡ㌱㡢㔸㤹㉦㙡㐴攰搱㡡㘷捦ㄸ㤶慡㈳㤳攸ㄷ㔴㘹愷㔱愵㥤㤶㔵摤晡ㄱ㝡〶㘵㤹㜳搹㡢㥡㘳㜸㑢愶㔱捣昲㠱摥扢㑤㠱㤲愰㜱㌲摥㌰㠵㉣㘳愰㐱㤹㍦ち㡤捤ㅤ〲戴㠷挰㐶㜹㜴㠴㍥㄰㌷愹㘴昰愳戴㘹㔷〲㝦㤱㠶㔲昵昳㤸㉤㉤㐳㈳挰㜱㘴㍡ㅢ〶㘰㥣㝤ㄴ㌵㍥て㈲搴㘳㔰〴㐶挱〸㡦愷㠵㍢愳ㅦ戵って搰㈳挴㈶つ㙦挲〵挸㤱愱㈸㙦户扢㈵㔴㈳㠳〶慢㐲攱戲收愶㍡㈹㜱㘹㜳㝢㔴㙣㕣戵㐶戳㉦㔰㈲㜲㘴扤㑥㔲戰慣戱挶捤㈴㘹ㄴ㈹户㐳㘱愳挴㔹㑤㙢攷㑥㈶㜲づ㜲㐹攲㑣㐲晤㠲㐴ㄴ昸㜹〳ㄱ㐵㤳㝤㍣㝡㐴ㅣ㌶㔴〱㜲ㄴ㔳㝥㕤㑦攰ㄱ㥣㐲搴㐹㐹攴㠲㈷搰昷戶愰㌸㕢昱敡㕡戴搳晤㐱换㘸戹㍣㙢㐱㐹㈸㙡㑥㘹㤳㤰㌴昶收ぢㄸ㐹㥤敤ち㝦晦㜸㈳㠴ㄸ㤰㈱扤㈲㌱㘶㘰㤰㈱㠸㉢攲㔰愵㜲搶挳愳慥㔶㘷昹㌴㈳㌴㑢㐲㈰敦㤵㈶挴㡡搴挲㙡㡡㝣扦ㅣ㔰扤㉣㑡㍥慡敡愳ぢ㉥㈴扡㐷㍥ㅥ㤴㈴㠱慢晡ㄱ㕡愵㄰挳〰戶ㅢ㤴收㡡ㅥ㍣扢搵〹㜸㌱搸㍣搰挱㠹昸㥥ㄳ㉡㘷攴愰㤹ㄸ挴慤摦〴㘹愷㑤㠸㠲㤱敡㌲晤昳㠰昲挲昳㑣㍦㌹㤰〸ぢ〱ㄱ搱摢ㄵ愳㍣〰戸㔱挷㈴愹愸㍦昴㤷晢㥣㑤㌲慤敥戰㡥ㅡ㐶て㌵㍥挷㐳㄰て㕤㔹扤㈴㥢㌲㠲摣㍣〳搲戴扣扡㑤㥦戲㡡攵㑡㐹㐸㔱ㅣ昲㙡㈹㤱㌷〵扣㘴晣㥦㑦㑤㌱攷ㄲㅣ捡ㄴ㙥㔲摣㌲㠱搴扥摡慤ㅥ挰㜰挹攴㌰㠷㉦晡攸㝦㡣戱捡㐹㝦㔸㔳㤸〲搵挳敤戵昸〵ㄹ㍢〷㤶搶㔴㐵㕥㌶㡤㜰扣慡ㄳ㔹㔲㕢愴摢戴㍤㙤㔳㘵㡦㔴ㅤ㌶晣慡㑤〱㈳散搳㘷㜸㤹っ㤴㤱㌶愹㠳㤳㈴捥〶捥摤戳㡦捡挷挴㔹㠰㐲㐲㐰愱㡢㤷㤷愰〴㑥ㄵ㠴㐴㝤㍢㔹㔳扡ㄵ㍡㝦愹㜸慢愳挸ㄴ㝡㠱愹搰愲愷慦攰㡣愳扣扥㠲㜳ㄹ㝡挵㌸㐸愳扥㔴扡㈸晢㘱慦〷搰㐰㑤扣㐷捦摢㄰㐲摥づㄹㄷㄶ㠶㈶づ㥡戸〱搹捥昹つ㤵㜳㥡㠷攸ㄷ㙢㔷㐳昵㘸愹㐴㜵ㄷ收戹㑤〱㔵㐴㙥昸敡攸㡥㠶㤸㉣戹㈷敡㜷㔷㌶㌴〴戱㠲晢㈶㠶づ㙢㕥㜱㈹敦慤晡㜱㕢敤愲㐴晡㑤㤸㈳搶㝣㍢㜵收㤴挵㌸搴ㄵ㥥㝤敥愴㘵㥦戲攴扡搲㉥㠳晥㠰㈱㠸愰散攴㈲㜳㠹て昱㈳㔳㌲㤱晥ㄵ㘶摣挸戲㌹㐱捤㍥挲㜹㘴昲戹挱〰捡㌱㜸〲摤扤ㅡ㌴㐰㍣搹搱㠰㈷㤲ㄱ㙣㈱㡡戵昸戱㈱㡡昲㑢㠰㤵挸攲摦挸㜱收慦㠰昴㤵㌷㔰㐳㠰攳㌹㘰㈳改换㔱㡡〱㥤㘴攴㐱㠴〷攳㐱晥㝦愰ㄴ㔲昳㥡攴昴㕦㈰㘶攵昵㐶㄰㕤㑡㄰扤搶〴㈲㠵㔱㈰㤲㝥敦っち㝣㐸搳㍢晢㤱晣攰摣搳搶〵昴ㄳ㡦昷晤ㅦ㕥㐰愷〱㘱㈶愹愳挱搳㜶㌵捡㔵ㄵ㈱搹愴㈲搰㜷㉦㔵㠴ㄹ㡥愱ㄳ摦㔷ㄱ〲ㅢ挸㉣㉡搶㔷ㄱ攸摡㡢㔱〴㈳㥥搶㠸㔹㠳㌷戰昳㑤摡挷づ㈳敥㔶戸㜰攷㐳㘸戹攳戰㐸㕤搰㕣㍤愷㌹㥡戹㑢搶ㅦ㜲〴㠴㤹㌳㡦㐰㙥㌹㠴㈳㜶慦搹㈲〷慤㘱慢〸㡤散㕢昶㤴㡤㠵慦〳㔲㝥昲慤昷㑡㔶挹㥣㠳愵㐴攱扤㈱昱攵ㅤ㍦㍤昴㤷㠷㥦㌸挰㘰戵〰㔷搳㌷愰摣㡥挷㥥晡〴㝣扡㤱㌸㤱㥤晣㉥㘷〶ㅦ㈸ㄹ换㘵㌱愶㌹㔲ぢ㜲㔵㌳㉣晡㠸ㄷ㐱㑣ㅦ昹㌶㠳㡡㠹戰〷㕦挵ㅣ㙡㌰㜷捡敦㥡愴㠹㜰㈸戲㜰㘹搳ぢ扤㠶㑡㑢㐱搶愶戶㤹晥㌹㐴搱㐷㕣㐸扤㤶挸㕢㈷㤳愲晣慣㔱搶㡤㔰搶昹ㄷㄹ㝡晤㐳㉥〵昷〳㌱㈴㝡㤱㘱㍣㠰攴㔲㐷㔰㐸摦㠸㉣挶戱搶攸攱愵㍤㘰㡢〹㠸㙡捣㕦㥢摦戰攰ㄴ〱挵搰ㄶ摦敥㡤㤶扡㘸㈸㥡攸愹㤵㍡㑤ㅥ〵㜹㜹㘱挵㜰㔸㍢㡦㐲㤸搲晢㔰摡戰㌹㡡㉦改㌱㝤扦㥢㑦搸㘹㤳戶戶㥣㜹搰慡㈰昰〳㜲㈶㈳〵㠶戵㥤搵戸㤰㑡ㄷ㥤摦㌵攷㔷㌱敦昵㡢搵㐱㕤㐱ㄳ㘴㤶戵ぢ户㔲昸晥昸愱㄰摢〷㙢㔳敦㙣㙣愱㡣戳㍡戱㐱晥㐲晦扡㌴㠶戰昱㔶㔲っ㌸散㠶㝡㘵晤攸昰愳ㄸ挲㑤㈷ㄴ戵㔶㤴捦捡〸晥㠴㤴搵搱㉣晦改扣㤶㤴㜵㡣愳改挵慥㤳晦昷愱㘲㕤昹慦搰昵㈶〱㜹㝦㔰㤰捡㈹晤㈷敢扡㙣㜸㈲戰㙣挳㜹㈳㉦挶慡㉣搲攳敤㤷昲昸㜲搵㙦㤶ㅣㅣ㜶慦㔴㘳㘴㐴㜵㉣㜵摢慥㤶っ㤰扥愱昴㉢㘰㐱㉤挷搷昳慤昰㜶㥢㜹〰〳㜷捣ㄸ㐵挷㜶㙤摤ㅢ挸挳攷㍢挰㑦捦㜴攸㍣愳捡㡦ㅡ㤹摡㤵㌸㠹敥〷㌱㘶㘶ㄶっ晢㙥攱㝤㑣慥㐸㍡ㄶ㌶收挸攰㔷㐸㝤ㄱ敦ㄲ㠵㠳㝢㥥㝥㑦㐵㉢攳挳搵㔹㤸㍡㍤㔶㙤ち㔹攷ㅢ㥣ㅢ攳㌳㜸㜲㠸搰扡ぢ收㈰㔱ㅥ㠲㙦㑣㙥攱㠱〷㜹慣㡤㘷㔰摦㌷搸㥢换㥥敤㤹摣㜲改㤷〱搲㡤扤愵ㅥ㘳昸㑥㝥㡦㥣㔳ぢ捣ㄱ戲㝦〰㝦㌷㙥㥦攵㙣晤㐰昳攰㘳㙥摡挱〶换戰㥥㙤挰昷㝤ㅣ㐳㤵㔱㘶昸㔵戵愰挰〷㠵㐶㍥㔲愲昲㝤㙣㡢昸㡦㜲㈲㔳㐴搶ㅡ愹㕦㕣ぢ愹晢敥挴ㄸ㤲慢㉡㤰昵㜴㈸扣㘹㄰㉢㜳捡ぢ攸捦㔳昳㜷扦挸㍡摣㍣攴㡤〲㘵㜵〹㔹㤸ㄴ摥㈸攴㝡㥥挳㠰敡㝡㑥愰戶昵㝡㥥㕤㙢㍤ち㜵〱戹摦攸晣㝤愱㉣㔱㑤㌴慢ㄶ㌳㥢搹㌲戲扥㔰愴昴㤲㑢㜲㉦ㄹ摦搳昰〶㈱㠵昴㠷攰敦㍢〷摥㍡挳昴㡦〳㡡攴㡢㘸慡摦〵昹愲摣挵户愲扢㜰㔱摢㝡ㄷ㑦慦戵㡢㍥戲㑣㜹慡ㄵㄴ㜰慡〵晣㤱扢㕡〹ちㄲ㡡挷挳摡扡扤㙡愸㤵㘳㑦愳搰搳㤱㈶㘰㍥搷㕡戸㔰㜷っ㍦㠴㠵㙦愰敥㡢搷㠳昸㠲㜵㤵捥敥づ㝣扦㥦㤶㤲㌰㤵扣扤扤戹㐲㙤㤴㠲㉣晤ㄴ㜶㝤づ昳㜰昷㌵㤳㈳㘷摣㡤摦㉣ㄴ㐷愲㤹㍣愸㠷㠳〲ㅦ晡挲昳㐹ㄳ晣㌱ㅦ㌸㐹㈵㤱挱愰㔹昴换昸ㄶ改㡣慦ㅡ㘴捤挰ㄴ扤㈹㌸㘴攰㐴㘸㈹搷㌲㙤㠶㌹㈸㑦㠶攸㜸昸㜰昸昵㔸㌲㜰扣㠱ㅣ㝣戵㥣攴挳㠳㔴㥥〸㍢晦攲搵㥡摤ㄸつ㐸愰ㄹ扦㌳挹㑣㜶晥㙡搸㜹ㅦ扥㑣㤳㝤ㄲ挴㉣愶㜷挲捥㈴㐷搹昹昱戰昳㝢晢㜶㔵㍢㠷搴攷捦㥣㈶㘹挴㈸晣昲ちㄴ昹㑡扤ㄷ摤搳㍡㤵㠸㉥摤慦㈶㐶㑡晦㜹㔹慡ㄱ摤㠸㠸㜱昰㥤昸㌴攲扢㄰〷〳㔱攳晦㜷ㄱ㔳㠸晢㥡搰㍣つ㥦㠱慦挰攳敥愸昲㠹㠳㌳晡慣㠳㡡㑥㝤捡挵挵戲戴愹㔰〴㍡㔱捡㍦摦㜵㍣ㄳ㌱晡㜳敤㍣㐲㑦㘱㤲㠱㌴敤㠹㔰改㕤㑡㈹㡦㠵㤰㑤㍣㔶挳ㄹ昵㉢〰づ㠴〳㜲ㄶ搴挷㤱晢摥㈸㐶㙣㈷晡挸昵㈴㑢㝢〲〵戰㐳㜲㌶㠲㍦昳㈴戲摥昰晦攸ㄸ㔸㤱戶愲愴昲㜰昸㡥㈸昶愸㑦㜱挰搷㤰㜵挰㜴慤〴戸㤷㔳扦㡥㥡攸扢挸㌸攴扢扥㠱〲搸㈷㤷戶攱㌳攲づ摡㤴搶㑦㘳愸挲㡤㜳づ昵㥢㐱㠱てち㜷㑤㉥慥㌸搸ㄸ㔹㈷〵㤲晡㙤搶㜰㔳㕣愱晡ㅤ㍥㜱㉦㜲昸㜷㠳㠲ㅣ捥㡤挸攱㔶㜴昸昷搸㐵扥ㄴ㠵㍡㌹搶挷㤷换㈳㜸ㄶ㠵㥥㡥㕥扥改㕥晣㈶㑦㉢挵攳愵攳挷摦敦㑤つ散㑥摤㜷㐷昷昳敦晣晥摤㘷摥晥搲晥扦㝦昰攲㡢㙦晦昵㤹㌳ㅦ扣戹戰晦户㉦扦晣㥢㍢㝦㜰收摤敤晡㑢挹㔷摦㥦㝥改㤱攱㤳㡦㍣愴ㅦ扤攱搰㈳昷㥦戸㘷㜸敥扣挱㡥㡥捥捥㙢晢㝦㜷攱㜵㝤㡦㍤昴扡昲敢㍦㕤㘰㈹㜲昱㜸㐱晤㌲戸〹戹㡣攷㔰挰㌲戸攲㑦㜴ㄹ摣慥㍣愸愵攰愰挶㔰㐱愹挲〵挸㠶挵晡㠶慥晦〰㝥㈵㤸戶"]
["Decisioneering:7.0.0.0","Decisioneering:7.0.0.0"]
[null,"CB_Block_7.0.0.0:1"]
[null,"㜸〱敤㝤㜹㘰ㄴ㐵昶晦㔴㐸㠶昴㄰挸㜰㠸愲〲〱㠹㈲㠴㤸晢㐰㌱㠴㠴㑢㑥㌹㐵挴㌰㈴㌳㘴㈴挹㘰㘶挲愱愸愰攲扤ㅥ愸㈸㉡〲摥捡㉡㥥㠸昷〱㜸慣攰㝡扢摥㡡挷敡ㅥ敡敡㝡攰昹晢㝣㕥㜷捦昴昴昴㈴〸戲㍦晦昸㜶㘶㕥慡㕥㝤敡搵㝢慦慡慢扢慢㕦昷戸㤴换攵晡ㄵㅢ晦㜳㑢㘵攲挰挹㡢挳ㄱ㝦㘳㙥㔵愸愱挱㕦ㅢ〹㠶㥡挲戹㤵捤捤扥挵㘳㠳攱㐸㍢〰摣㌵㐱㤴㠷搳㙡挲挱㤳晣改㌵ぢ晣捤㘱㠰搲㕣慥昴㜴㉤〵攵㍤㡣慦搷捣㘸慣愵愵㤲〰攵搲摣㈴敤㐹搲㐹㌴ㄲて㐹〷㤲っ㤲㡥㈴㥤㐸㌲㐹扣㈴㥤㐹扡㤰㜴㈵改㐶戲て㐹㜷㤲㝤㐹昶㈳㘱晢摡晥㈴〷㠰㘴ㅣ〸㌲戹㙡搸㠴㌹㈷挰㥡挹㤱㔰戳㍦㈷㙢㥡慥昳㤰晣晣摣晣摣㠲搲攲摣扣㥣慣慡㤶㠶㐸㑢戳㝦㐸㤳扦㈵搲散㙢挸挹㥡搸㌲愷㈱㔸㍢挶扦㜸㑡㘸㥥扦㘹㠸㝦㑥㕥攱ㅣ㕦㔱㔹㝥㔱㜱㜱愰扣扣㉣愳㈷〴㡦慢ㅡ㌶戱搹ㅦ〸晦㑥㈲㝢㔱攴㠴慡㘱戹攳晤㤱摦㐹㘴㙦㠸ㅣ㕦㌵慣㍡搴攸ぢ㌶晤㍥㌲搳搸㥦挵搵晥摡㈰㍢摥敦㙦づ㌶捤捤㠵搲㜱㑥㐶慥㌴户㌲ㅣ㙥㘹㥣捦㌱㔴攵㙦㘸㤸攴て㐸㠷㌷㔶㠷㈳ㄳ㝤捤㡤攱㡣㐶㍡捦摦散㙦慡昵㠷㍢㌵づ㕦㔴敢㙦㌰㠰攱昴挶㘹扥收昱扥㐶㝦㉡ㄳ㤹㡤㝡晦㡤慥昳㌷㐵㠲㤱挵ㅤㅢ愷㠶晤㤳㝣㑤㜳晤㠴愴㌵㡥㙣〹搶愹搴㔴㝣㕣敤づ㜱搲㑣㝡〹晡㌴㔶搵晢㥡㈳㤲㘳晦攵㍢㘱㉤㐳㐵慣㠸搳㡢挳㈹换㔶㡢㍤㌶㌹搸㌸挶摦摣攴㙦㘰㈳散挷㠱㌶㤰㌸㐸敦㠶愸愷㑣㜳搸㐹慡㠳戱攳搱ㄶ戶攲捥〲㤹㍢捣ㅦ昱攵㡣ぢ㌶つ挹换挹㉢㉣㉤㉥㈸㉣捥〷㉤㈸㉣㉣㈸㉤㉢捤ㄹ攷㕢挴㠲戲攲晣愲㤲搲攲昲扣㤲晣挲晣昲挲攲攲㥣捡㠶昹昵扥㈱昹㌹愵㘵㈵挵攵〵攵愵㜹愵攵〵㠵〵㘵攵㌹㤴㌷愴㈰㈷扦㉣㍦慦愸戰㌴扦愸ㅣ㝦㈵㐵㘵㕡ㅦ㌴愶昵㘵戳〷㠱愴㡦㥥㔸㤵㤵㍤戸㘴戰搶㡦晣㙣㄰㤵晡㈶愶ち慢㤲摣㕤㔳㙡㝣㈹㌵㜳㔲㙡㙡㔳㙡敡㔲㙡晣㈹㌵㠱㤴㥡戹㈹㌵昵㈹㌵挱㤴㥡ㄳ㔲㙡收〱㘳㙥改敤摢愷ㄸ摢昴挹晥㝥㤳㐶ㅥ㍣㝡搳㡦ㅤ㤷摣㜱搰户ㅦ㈹捥づ㌲戹ㅣ㠲挴戱㘳㐳㜳挷㠷㥡ㅢ戱ㄷ㡥昳晢㥡㠶っ㠲㠹昹㈵愵㠵攵挵愵攵㈵㈵㜹昹㐵㜹〵㘵㌹㤳㈳㜵搵晥〵戰㍥扦愰扣愴戴㈴㍦扦㉣㉦慦愸ㄸ〵㘳㐳戵㍥づ㌹㔶㉢㉣㉥㈹㉣㈹㉡㉦㈸㉥㉤㉢捦㉦㈸挸㉦搱晡㐳扥㜶㈸㠸㝢〰挸㍥㄰攱㙢㘸昱搵〶㌷摦搳㤴攵㙢㙡昱㌵っ㉥ㅥ慣つ㈴㈸〷㐴愹㤷㘱㌴つ慦㥣搶㜹挷愹ㅤて㤸㜰敦㙤摢捦敤昶搴㌷㜳ㄴ愷㌲搱㌸ㄷ㠹㝡㙢㌷攵攵ㄷㄴㄷㄷ攷㤵愰戳愰㜱㐹㔹㘱㠱搹㑦攵㈵㜰㜹㈱㝡〴扡ㄴㄷ攴㤷㤶㐶晢㈹扦扣戴㉣扦㈰㉦慦慣扣戸慣愴扣扣㐸敦愷晣㥣㤲攲愲晣昲扣戲㈲㜴㜶㐱㜹㘱㐱扥㜶ㄸ㔵换〳㜱攷㠳散ㅢ愷㝦㈰搴扣搰搷㕣挷㙥㉢㈰慣㄰㐴愹㙤㠶〵㈳㍦改晤㘲昹攷㕦㡤扦㝥晦㘱㥢摦ㅥ㌴愶㑡㜱ㅥㄶぢ㡡㤱㌸㘲㑡㜳㄰晢㔳㑢㠳慦㔹㠶㕢㘹㥥戱攵㡣つ捥昳㌷〴晤攱挸㄰㉡愸㙦㘲㄰㍤慥㙦㕡〹㥢㉢〵㜱㤷㠱昴㥥攴慦昳㠷㙢㕢戰慦㠶挲㔹戵搸攱晣捤扥慣愶ㄶ昸㍡慢㘰㜰挱㘰慤㥣昰挱㈰㑡㙤㌵戴晢摢愱〳愷㙥㡤散ㄸ㝦愷敢攷㡡㈵㌳换㥢搳㜸㠰㈸㜴摡㠷散扢攷〸㑣改戵扥㜰挴㤸㌹㔸敦昷㥤㔸摡㥥㔷㐶㌴搷敥晤㜹〵㡤晣㉥昳㡡㜶〴扤㍦〴挴㝤㈴㠸㜷㙡㈴搸㄰慣昳搵㘵攱愰攳㘳敦㔴戰㝣㈸㠸㔲㡦ㄹ扤戳昲㠴㥤挵㥢摥㕢㌲敥㥥㤵ㄹ㍢戳㠶㜵ㄹ愹㌸㤱搳搳摡㌰㤲㉡㄰㜷㌵㠸㑤㔸搱㘰㙤㌸换㐷㠰㈸昵㠰㈱捣㜳攱晥搳㐷捣㙥慡扡慢摦挵㉦㍣昳㑣昷换ㄵ捦〰㘴㈰㡥㐲㘲㙦敥晣愳愹捣㔱㈰敥㌱㈰㑥㍢㝦改㘰㙤㉣㐱攳㐰㤴扡摢搰昸收捣慦ㅦ散㍣㙥挱㠸晢㙥敡晥昸㉢㉦㝣㝣㠰攲改㡡㘸㍣〱㠹晦摤捥㍦㤱慡ㅤつ攲㥥〴攲扣昳挳㠲挹㠴㑤〱㔱㙡扤㘱㐱㔵捥㥡㡢〷㘶㕤㌰昲㡥㘷敢㠶㡦慡扦昹㉣搵〱挵㘲挱㌴㈴昶㙣攷㥦捥收㡥〱㜱捦〰㘹㝤攷挷㠸㌸㤶昰㤹㈰㑡摤㘰㘸㜷收ㄷ㐷㍦㔸㤴昹晣戰ㄵㅤ㑦昹晥挸ㅥ㡦戶㔷㍣〹ㄴ敤㘶㈱㌱换㜶㌸挰搱愰戴扣㈸慦戰愴㌰慦〰〷㠳㤲挲攲搲晣搸攱㐰㘶摦挲挲挲㘲捣㥡㠵攵㤸昲㡢㘲㐷〴ㅥ㐳㡢昲㡢ち捡㡡㌱捤㤶㤵攲㐸㕡㔸愶ㅤ㑦㝤㙡㐰摣戳㐱扡㔵㑦ㄹ㤱㌵㍣户㌲扢㝦㈰搸㤴搵攸てㅦ㍡ㄸ㍡晢㠸㤹〳愲搴㙡㐳攷㕥㍦摣晥捣㥡晤摦ㅥ㜱敥㤷攷㥣昲扥㥡㌴㑦昱㥣㔵㜴慥㐳攲㝦㌷㈶晣㔴㉤〰攲㥥ぢ攲㍣㈶㘰㐱㍤㘱㐱㄰愵㔶ㅡㄶ攴昴㉥ㅣ昵㘶攱改搵ㄷ捥㥦㌷攷晤换慥㥣愷㜸挲㉤ㄶ捣㐳攲㝦㘷㐱〳㔵㙢〴㜱㌷㠱㌸㕢㔰㌸㔸ぢㄱ㌶ㅦ㐴愹㡢っぢ㌶ㅤ㌹慥戶攱挳捤㈳㌶ㅥ㌱攴㕦敢㠳㉢㈲㡡㔷ぢ㘲㐱㌳ㄲ晦㍢ぢ挲㔴㉤〲攲㙥〱㜱戶〰愷ㄵぢ〸㕢〸愲搴㌹㠶〵㌷㙦扥㈵敤㠱て㥦ㅡ扦攲搹晢㍡扦戱昲挷挷ㄵ㉦㜵挴㠲挵㐸散搹㝥㜹ㄲ㥢㍢ㄹ挴扤〴愴昵晤ㄲ戳挶㈹㠴㥦ち愲搴㌲㐳扢〵㌳㠷㕥戱敡㤵㔹攳㙦ㄹ摦扥敦搲扡㘷㕥㔷扣〶ㄳ敤㤶㈲戱㘷摡㉤㠳〴敤㜴㄰昷ㄹ㈰慤㙢㠷摥㍦㤳昰攵㈰㑡㥤㘴㘸户㝣搹摣㑦〶㍦㤲㌱㝣敤搹敢㉦ㄹ昵昶㘵㤷㉢㕥ㅣ㡡㜶㘷㈳戱㘷摡㥤挳收捥〵㜱㥦〷搲扡㜶㌸摤㍡㥦昰ぢ㐰㤴ちㅢ摡扤㜳挳捣晣㔳ぢ㙥ㅣ晦攷㐸㘴挹㤲挳搷摦慢㜸搵㉡㠷捣ぢ〹扥〸挴㝤㌱㠸敤㤰〹㘱㤷戰㝣〵㠸㔲㡤㠶戰㜱㑤㈷㝣㜶捤㡥昱挳捦㍡昳挹ㄵ㌳㠷捣㍣㔷昱敡㔷㑣扤っ㠹㍤㌳昵㜲㌶户ㄲ挴㝤〵㐸敢愶㘲㄰㕦㐹昸㉡㄰愵〲㠶㜶戹戳㈶晥戳㜲搳㐷㤵ㅢ慥摥晡攸㔵昷㥣戲㑥敤㠳㘲㌱昵㙡㠲慦〱㜱慦〶戱㤹ち㘱搷戲㝣つ㠸㔲戳つ㘱㜳㍥摤㘷挹昴晤戶㡦㝣㜸敢换㡢㈲㙢㉦扡㔳㜵㐷戱㤸扡づ㠹扤㜹㜶㜰ㅤ㤵戹ㅥ挴㝤〳㠸搳搹〱挶攱㡤〴摤〴愲搴っ㐳攳ㅥ㝦㜹晦攱搹㔷ㅣ㌵晡戱㘹㜷づ㤹搶攷攳㜷搵扥㈸ㄶ㡤㙦㐱㘲㙦㙡㝣㉢㤵戹つ挴扤ㅥ挴㐹㘳捣晣㝦㈶攸㜶㄰愵㈶㤹ㅤ昶挶挲ㅢ扡ㅣ㍣㘶挴晤㡦㔷捦晢散㙦攳㍥㔳㕣㌸ㄱ㡤㌷㈰昱扦㥢㌷敦愴㙡㜷㠱戸敦〶改收㜴㌱愳摤㐳捣扤㈰㑡㡤㌱搴㍦㌹㜲摣㉦㠱㍢扦ㅢ戳晡㤵㡡㙢㍦晦挷晢㝦㔵㍤㔰㉣敡㙦㐴㘲㙦㍡晣㝥㉡戳〹挴晤〰㠸㤳挳㜱晥晣㈰㐱て㠱㈸㔵㙤㘸摣㜸攱㈵㍦扦昰搶㍥挳敦㝣敡敡攵㡢㥦改搹㔱敤㡦㘲搹㐳ㅥ㈱昸㔱㄰昷㘳㈰戶㍤〴戳昲攳㉣㝦〲㐴愹㈳つ㘱㝦晤敥戶㐵摢晢㕦㍥㝣搵扡㍦㤵攵散㝦改ち㜵〰㡡㐵搸㘶㠲户㠰戸户㠲搸㠴㘱昰㍥挵昲愷㐱㤴㉡㌳㠴㉤㜹㙡㘱㔹摡㡡㌱㔵㙢扢捦摦㥡搷攳昴㘹ㄹ捦愲昸㘸㘳㈹愲扡搹户㄰㡢㍢戱㘵愳㠲摣㍣晥戵扤㕡㠶挵戲㐰㜱愰㌴㤰㥦㕦㔷㥣攷㉢昴愵昵㠱搸㕤㕤㤹攱㌱㌰㈳㌰㍤搸㔴ㄷ㕡㈸㑢㌵〷づ昳㠵晤戱㉢慣㠱㐶搹戰㔰㑢㔳㕤昸〰攷挲挹ㄱ㕦挴扦扦扤㉣㈶㈴愱摡㘴㉣㘴昹挳搲㕥㉦㝢戵㘹㔸㈴昰㔷㉥ち敡挵㍤㙤挵㔸挶ち捤㐹㕥㍡愲搹㝦㘲戴㌴㐱愳㑡慣戱㉥㄰搹〹㔶敡㐵扡㕥㔹㔵昵愱戰扦㐹搴ㅢ搸㌸㌱㔸㍢捦摦㍣搹捦ㄵ㕡㝦㥤㤸扡て㡢㡣戵戴㠱ㄳ㥡㘰㈸㔶挷敡晡㕡戹㠱攱㡢㈲晥愶㍡㝦ㅤ昴㥤敦㙦㡥㉣㥥攲㥢搳攰敦ㅥ〷搱摢㐴㐱㡦㌸昶㠸㔰㙤㑢戸㉡搴ㄴ㘹づ㌵挴㤷㔴搶㉤昰㘱晤慥㙥㕣愸捥㡦攵户㔴㙥㉥攵㙡搷㑥㈹搷〰愷敢㜷捡つ攷㑡㐷㔸扡戸㈷晡㝣扦昸㘱㤷㍢〹搶挱㡡〶㍦挷㘴㑡扦㌶㠴㠹㕣㡡㌹㌴㌹搰㘲ㄳ㤷戳㠹敥㥦ㅣ㉤㍡㐶㝢㙥敦㠲㔳㔲扡ㅡ搶て㕦㠰㜵㤳㔱扥愶扡〶㝦㜳慢㡢昱㡡ㅡ㘹㝦〱㐹㉢挶摥㥣搴㝢愹㐰愸㐵㙡㜱摡挲㘰㕤愴摥㕤敦て捥慤攷挹㉡ㄶ散搳搳改摡㠴㑤摢〶㤶戶㥤攴㜹㄰㡦挷攵晥㉢㐱㙥㡦昶㠲㥥㑦敢㡢晦扦㝤昵㌴〵戵㌴㔹慤挵扡㝡㌸慤ㄱ㙢㌷攱㜶敤㥣慣ㅣ攵ぢ搷㐷㌸㍣㕢㉦愴扣ㄷ㐹㕥〲㐹敢〷搲收攲㙣㈶㐰愹㕣㠳敥搸㔸敤て昸戰散㉦㝢户昲愵㌵敡㡢挹搵㔸扢搲戸敡㍣ㅡ晢捡㈲㌷㔲搸昹㌳ㅡ㌹晡晤㡢㈲搵扥㠸慦㝤㈳搶慦搱㑢ㅡ㐰〳愵㤶㥥㘲捤㡥挲㌳㙢㝢㡣ㅣ㈴㜸㈵㘹㤱搲㐱ㄸ扡㈴散㌸搸㕦㕣敤っ摡扡ㄱ搰扤ㄷ㡣㜰摢〷㝡晣㍡㌴㤶挷敢㐶晡㥢愶㉣㥥敦てㄳ㥥敥㙥搵㤵昶摤㡢挲㈶搴捥攱敡㔰㌸ㄷ㥡㡥㙣づ戵捣晦㍤攵㔰㤶昶㌲㠸戹愵攵㘰ㄴ敦扡㑤㜰㤷慢㍤㔷㙦晤㌵㌵慥㜴㑡㈳㐷㍢㠸㠴愳ㄵ挲㝥挵㍦搹戴搷昱捦搳㕡㔹㕡㌶㄰扦㘵捤㍥つ昸㡣㐶㜸㘸㑡戳㕦敥㐲愴㑢〶摥敥搸㌸㍤搴㍣㙦㑥㈸㌴㡦攳愹㤳攴挲昵㝥㝦㠴㉢晢ㅤ㡣㍢ㄹ㜲挷㐲愹㜶敤攲㔶搴㉤户〰㝡㐳扥晢㉤㤰㡥㤵つつ㔹愶挴戰晢㙤戰摡攱ㅥ㠳晢ㅤ㈴㉡㌹敢㌶㠴戲敡晣㔹昳㥢㐳㡢晤戵晡㐲㌶㤶㉥㌰㈷〷戹敡㥡㌵㘲昴昸敡攱㔳㠶㑦ㅡ㌴㜵㜲㔶㝦㉣攰㤶ㅦ㥡戵㈰㤰㌵慣㜲昲昰摣㐵つ攱㐶搵ㄷ㙥攲〲昷攲㑤㥢㜶ㅥ㌱㝤昴挸㥢㍢㍥扥散散捡愹㑢㔵ㅦ愳㈰㘱慤扥㍦ㅡ收攱㕣㝢ㅦ㐴昵〶㡣搳て搲昱㥢戶〳㜹敤㐳㤲㡦㐰㌰㠹㐸户㘰づ昹㐴捦慡㐳昱㥦昳㠸昶㜷㤲㑦㐱搴㐰㄰敥挵摡㘷㈰收愶扡㐳㍥〷㠷㜴昰〰戰ㄳ㍢昸摦攰㝡戴㔶捡㔴づ㄰散㘴㡤㑥搵攸㐶㡤㉥㔴ㄹ㄰散攸㠰づ㐶㐱挲搲晦㘱愸㈶づ昸㤶昵㌵挰㥣ㅤ昰㍤摢搸㐹昲〳㠸挵〱㍦改㔹㤵㠷晦攲㠰㥦〹晡〵㐴ㄵ㠰㠸〳慣づ㔵ㅣ捣㔱〷攴ㄳ㥣㌰挲摢挱㌹ㅥ慤㤵㌲㔵㠸㝡㑥づ昸昶㤷㈴づ昸挶㈸㐸戸㜳㔰〲㐹攲㠰っ㌴慡扥〶捣搹〱㥤㔰慣㘵㤲㜸㐱㉣づ攸愲㘷㔵㈹〴㠹〳扡ㄲ搴つ㐴㤵㠳㈵づ搸〷㌹㜳㔳晦㐰ㅢ㔱〷㤴㠱㥤攸㠰ㅥ㤴愹戵㔲愶〶愳㥥㤳〳摥㑦收㠰昷㡣㠲㠴㥢ㄳ㐷㐰㔲㉢㘷戳㜱昷〳㜸愹ㅥ㜷㌶㥢ㄱㄸㄱ㙣挰㉤ㄱ㌹㘱挹っ攰㥦㝥㈷㔵昲ㅤ㜹㤲搶散慢搵敦㔱㜶ぢ㔴攱㍣つ㜷㙥㈳㡢㘳㘷慥〹攷㠹晡㘹搴晦㥤つ晦攱捥㠶攵㕣㌸敥㡣戸㤵戳㑤っㅡ摢昹㜰敢㘰换㈰攲㠹愰攳戱㑢㠶㔴㉥㈴挷て㌲攲敤〷㕡戹㍦ㅤ挵㕢〷㈱搱㜹挹捦㤲㌹搸ㄳ〷㈹㉢㈵㍤㈳晤扦昳㜹愷攰ㅡ晤㝣扥㉦㘷挲㠳㐸晡㤱㘴㤳ㅣっ愲摥㌰愶搹㌰㍣换㙦㙥㡡换㜵〹ち㕣㕡㝦㘲づ㈵ㄹ〰㘲㤹㘶㜳㤰㜵て〲㘹㡦ㄳ㐱㥣つ㌴㜸㤴ㅡ㠲ㅡ㌲攵收戲挲㘱㈰ㄹ㜹㈰攳㐶昹ㅢ㜰㑤昸㍢㐵戲愴㔵愰㤵搶㑦㘲㌱㙣扡〰搴扤㜱昲攲愶摡晡收㔰ㄳ愲㠹㜸㙥㕤㔹㡢㘰㤰戰昲戹ㅢ挷㠶慡㕡㈲敥挶㔱㐱晣换㘸㥣攴㥦敦昷㐵慡㜰挹㡦ㄳ昷戱戸摦㉢愷攵愳敢ㄶ晤晦㍣㙤㜷愵挲〴㤷昵捣㕤搹㜷㕡晤〴摡昰㙥㙥㜵〸㔱㐵㝥㠹愷愲搷摤㙥㕣㠲晤〱捦换㕤㕡㍥戴㕢昳㥦摢づ捦㕥扤攱㔷攳晦㘹㌸〹㤱㑤㍢ㄲ㐶㈷ㅥ㠰㡢㔰挵搳㕡㤹ㅡ㡡㝡搱〳戰扢ㅣ昸㜶ㄸ〶晡㘹搸搶㘴〷攱㉤㐶㐱挲㍤攸㘱㤰挶〳戱㌶〴㠲戴㈳㐹㉡㐸㠶㤲㔴㠲愸㐷㡤㕤㘶ㅤ㔰晣挶㜶㤹㉡㘲慡㐹㠶㠳㔸㜶㤹㤱攴㜱㤷挱慥㔲㠵㉡戲慢㡣㈶昳㈸㄰㌵ㅣ㉣㡥㙤㤷㌶〶搹愴づ慡㈶㈲攱ㄴ㙤㍣挵㙡慤㤴愹ㄱ愸ㄷ㜵㤰㐶〷改捥㔹㥦捣㌹户ㄹ〵〹昷搴㐷㐳㔲ㅦ㙡㌱ㅤ㐲搴㉤㠶㈳挰㠸摦戴ㄹ㙣攳㔸㤲㤹㈰ㄶ㐷捣搲戳敡㈸㔴㄰㈷ㅣ㑦㔰つ㠸ㅡぢ㤶㥣愲捤㐶捥摣搴ㅡ戴ㄱ㍤㐵ㅢ〳㜶愲〳敡㈸㔳㙢愵㑣㡤㐳扤㤸〳㘲㈷改㤷㈷㜳挰㘵㐶㐱挲㉤晡㠹㤰搴㠷㕡㌴㔲攵ㄵ㐹ㅤ㄰㐲戱㌶㥦攴㐴㄰㡢〳挲㝡㔶ㅤつ㈱攲㠰〸㐱㉤㈰㙡㌲㔸攲㠰〵挸㤹㥢㍡搷敡㠰㐹㘰㈷㍡攰㈴捡搴㕡㈹㔳㔳㔰捦挹〱愷㈵㜳挰愹㐶㐱挲ㅤ晥改㤰搴㠷㕡㥣㐱㤵㤷㈴㜵挰㜲ㄴ㙢㘷㤱㥣つ㘲㜱挰戹㝡㔶ㅤ〳㈱攲㠰昳〸㍡ㅦ㐴ㅤぢ㤶㌸攰〲攴捣㑤㠵慤づ㤸〱㜶愲〳㉥愶㑣慤㤵㌲㌵ㄳ昵㥣ㅣ㄰㑣收㠰㝡愳㈰㈱㠸攰㜸㐸敡㐳㉤㔶㔱攵㐰㔲〷㕣㡤㘲敤ㅡ㤲搵㈰ㄶ〷慣搱戳慡〶㐲挴〱㙢〹㕡〷愲㝣㘰㠹〳慥㐳捥摣搴㉣慢〳㘶㠳㥤攸㠰㥢㠰昷㘸慤㤴愹㌹愸攷攴㠰挹挹ㅣ㌰挹㈸㐸㠸㐸昰㐳㔲ㅦ㙡戱〱㡤慡㠹㐹ㅤ㜰ㄷ㡡戵扢㐹敥〱戱㌸攰㍥㍤慢〲㄰㈲づ搸㐸搰晤㈰慡ㅥ㉣㜱挰㈶攴捣㑤㡤戴㍡㘰㉥搸㠹づ㜸㤸㌲戵㔶捡㔴㄰昵㥣ㅣ㌰㈴㤹〳㡥㌰ちㄲ〲ㅡㅡ㈰愹て戵搸㑡㤵〷㈷㜵挰搳㈸搶㥥㈱㜹ㄶ挴攲㠰攷昴慣㙡㠴㄰㜱挰㌶㠲戶㠳愸㄰㔸攲㠰攷㤱㌳㌷㤵㙦㜵㐰ㄳ搸㠹づ㜸㠹㌲戵㔶捡搴㝣搴㜳㜲挰㈱挹ㅣ㜰戰㔱㤰㄰て挱昳挴㍥搴攲㉤慡摣㉦愹〳摥㐱戱昶㉥挹㝢㈰ㄶ〷㝣愰㘷ㄵ搷㡢挵〱㍢〸晡㄰㐴㉤〰㑢ㅣ昰ㄱ㜲收愶づ戰㍡㠰搱㄰㠹づ昸㤴㌲戵㔶捡搴㐲搴㜳㜲㐰攷㘴づ昰ㅡ〵〹攱ㄴ㈷㐱㔲ㅦ㙡昱ㅦ慡摣㈹愹〳扥㐶戱昶㕦㤲㙦㐰㉣づ昸㑥捦慡㤳㈱㐴ㅣ昰㍤㐱㍢㐱搴㈹㘰㠹〳㝥㐰捥摣㔴㥡搵〱㑢挰㑥㜴挰㉦㤴愹戵㔲愶㑥㐵㍤㈷〷晣昸㜳㤲愵㥡ㅦ㡣㠲㠴㠸㡤㘵㤰搴㠷㕡戴㑦㠱捡摦〳收扣㔴挳搰㝤捤㐳搲〱挴攲㠰㡥㝡㔶㥤づ㈱㝤㈹愸ㄳㄸ㕡㈶㠸㍡ㄳ㔹㜱㠰㠴晡㈳挳㑤㝤㠱㌶愲攷〱㘷㠰㤳攸㠰㙥愸敤搱㕡㈹㔳换㔱捦挹〱ㅦ㈷㜳挰㐷㐶㐱㐲㔰挸㌹㤰㈴づ攸㐹㤵㜷㈴㜵㐰㙦㥡㤵㐵搲㠷摡挵㔶㉢て搲戳敡㕣〸敡㑢㜳晡ㄱ㤴つ愲捥㐷㔶ㅣ㜰㌰㜲收愶摥戰㍡攰㍣戰ㄳㅤ㌰〰㜸㡦搶㑡㤹扡〰昵㥣ㅣ昰搷㘴づ㜸摥㈸㐸㠸㍢戹㄰㤲攴㌴戹㤰㝡ㄷ㤱ㄴ㤳㤴㤰㤴㠲愸㘷っ愷昰㠴㤵摦搸㘹㜲㌹㌱㠳㐹づ〷戱㌸㘵〸㜹挶㘹昲㐵愸搲ㄷ㕦慤㠲捣愱㈰敡ㄲ㘴昵搳攴㑡㘴㤳㥥㈶㕦捣㕡㙣㤱㤷ㄵ昸㈷㥢㔶㡤㉡ㅥ慤㤵㌲戵〲挰㤸㜳㘲愷挹昷㈵㜳捥扤㐶㐱㐲ㅣつ㠳㕦㘴㜴㡣愳摡㜷ㅢ㡥搰ㄵ戱㔰㙤〲㡡戵㠹㈴㐷㔳扢搸攸㤸慣㘷搵㑡愰晢攲慢㑤㈱㘸㉡㠸扡ㄲ㔹ㄹㅤ搳㤰㌳㌷㜵㉢摡㠸敥ㅥ㔷㠰㥤攸㠰㘳㠱昷㘸慤㤴愹㔵愸ㄷ㜳㐰散㌴㜹㑤㌲〷㕣㙢ㄴ㈴㠴敡㕣つ㐹㌲㍡㙡愹㜷ㅤ㠹㥦㈴㐰㌲ㄷ㐴㕤㘹㌸㘵ㄳ㤰晣挶㐶㐷㤰㤸ㄳ㐸收㠱㔸㥣搲㐸㥥㌱㍡慥㐱㤵扥昸㙡㈱㌲攷㠳愸㙢㤱搵㐷挷㠹挸㈶ㅤㅤ慢㔹㉢㘱㜴㐴㔰挵愳戵㔲愶搶愰㕥捣㌹戱搱戱㍣㤹㜳捥㌴ちㄲ㐲㡦慥㠳㈴ㄹㅤ愷㔰敤搳つ㐷㠰ㄹ扦㘹愷愱㔸㕢㑡戲っ挴攲㠸㌳昴慣扡ㅥㄵ晡攲慢㥤㐹搰㜲㄰㜵㈳戲㌲㍡捥㐲捥摣搴㘲戴ㄱㅤㅤ㌷㠰㥤攸㠰昳㠰昷㘸慤㤴愹㥢㔰㉦收㠰搸攸〸㈵㜳㐰㤳㔱㤰㄰挹㜴㉢㈴㠹〳㉥愵捡つ㐹ㅤ㜰㌹㡡戵㤵㈴㔷㔰扢搸敥戱㑡捦慡摢㈰愸㉦捤戹㡡愰慢㐱搴㥦㤱ㄵ〷㕣㠳㥣戹愹㕡慢〳搶㠳㥤攸㠰戵挰㝢戴㔶捡搴敤愸攷攴㠰ㄹ挹ㅣ㜰㡣㔱㤰㙢て㡣扡ㄳ㤲挴〱户㔲攵㘹㐹ㅤ戰ㅥ挵摡㥦㐹㙥愷㜶㌱〷㙣搰戳敡㉥〸敡㑢㜳敥㈴攸㉥㄰㜵て戲攲㠰扢㤱㌳㌷㌵捥敡㠰扢挱㑥㜴挰㐶攰㍤㕡㉢㘵敡㕥搴㜳㜲㐰㔵㌲〷っ㌳ちㄲ㐲慢敥㠷㈴㜱挰㘳㔴㜹㘸㔲〷㍣㠱㘲敤㐹㤲捤搴㉥收㠰慤㝡㔶㜱敡攸㑢㜳㥥㈲攸㘹㄰昵㈰戲攲㠰㘷㤰㌳㌷㔵㙡㜵挰〳㘰㈷㍡㘰ㅢ昰ㅥ慤㤵㌲昵㄰敡㌹㌹㘰㔰㌲〷攴ㄸ〵〹㤱㕡㡦㐰㤲㑣㤰慦㔲敦搷㐸㕥㈷昹ㅢ挹ㅢ㈰敡㘰挳㈹㍣挳ㅡ㡢㙦㙣㠲㝣㡢㤸户㐹摥〱戱㌸攵㍤昲㡣〹昲㔱㌴搰㤷㘶㝥㐰收づ㄰昵㌸戲晡〴昹㈱戲㐹㈷挸挷㔸㉢㘱㠲晣〴㔵㍣㕡㉢㘵敡〹搴㡢㌹㈷㌶㐱㜶㑤收㥣㉥㐶㐱㐲攴搹㘶㐸ㄲ攷㝣㐱摤扦㈴昹て挹㔷㈴㕦㠳愸っ挳㌹㍣搷攱㌷收㥣㙦㠸昹㤶攴㍢㄰㡢㜳㜶㤲㘷㌸㘷ぢ慡昴挵㔷晢㤱捣㥦㐰搴㔳挸敡捥昹ㄹ搹愴捥搹捡㕡〹捥㘱㤸愰㐷㙢愵㑣㍤㡤㝡㑥捥搹昹㔳㤲㔳敦敦㡤〲㝢㈴㕤摡㕦㈰改㌷㐴㐰㜵愰挲㠱㘹㐱晦㐲㠶㙣㜴ち攰〹挷慡㤶㜰㈴㈴昱㈵ㅤ〳搵愱昱愱㐸㜵㌰㍣扦挱户戸㙢挰㐸㑣慦昷㌷㈱晡ぢて㔸搵搹㜸愱昹昳晤㜵㕡㘰㜲愸愵戹搶㍦扡晡㡦㄰ㅤ〶晢搰㝤ㄲㄸ㤶愲戰敤㕥挰㤳ぢ㌵㌱㕡戰戹搲戶㐱愰㍤㙥挵㜲ㅦ㉢㜶换搴ぢ㘰㘶捣愳㔳㠲㤱〶㝦㠷㠰㤴㑢㍡㍤〰㉦㈲愴慥慥㝤㘰㑡㍤攲㌹慡㍢〶㐶㌶〷敢ㅡ㠲㑤㝥㜶〶㙥挳昲戱搱戱晥戹〸㥦㥢ㄸち〷昹㝣㘱挷挰㤴㘶㕦㔳㜸㍥㈳㠱㙡ㄷ㜷㠹换挹扤㠹戴挰戰㘰㔳ㄸ捤㐸㉦㌲㥤ㄹ㤸㕣ㅦ㕡㠸㈷慢㕢ㅡ㥢㐶晡收㠷晦㄰扤愲搸㉤戲㐹搷愸ㄴ㤵㤲愲搲㔳搲㜷户㝦摣㝣摥扢㌳ㅦ㠸捣挲㈸㡤㌴〷攷戴搰㕤搲㐲〱㘸㉡㠹昴愰㉢㙤㍢㔲慤摣㠸攴敤㐸㈳愴㤱攱㝡搴㌴敥搱㍥挷挸戱攸挳敡㍤〱搷㍣㔰㈶愳〳挸攸㤱㔳㐷挷〲㔹昷攴挹敦戴攷㈱搸㝥㥢挷㍥散愲㘱㠳㡣㠵敦愴㡦ㅦ昲㌸㥣戰㕢㘲ㄸ㌰㘷ㅦ㤳㥥㠰㘰㌸㍣㍢挵㤲㈳㄰㜹㤶ㄱㄸ敢㥢攳㙦㐰挰㕣愳㉦搲㐹捦昰㥥㉣ㅥ㤲つㅢ㘵㔵愱挶㐶ㅦ挷ㅢ挷敡攴㕡㕦㠳㍦㍤㔰搹ㄲ〹攱改㘱㉤〰㈲㠳搲㘰昹ㄶ㠱攵㕢㈴慣㡣挰㈴〶搲㑡㥡戲㐲㜳㝤捤挱㐸㝤㘳戰㌶㥤ㄹ〶扢晥㈱〶㉡㈶㡦㔴㌸搳摣捣㠹挴㝥㥢㔱扦攱㠶摥捥挵敤㜴扡㡥扤㡦攱㥣愲摣昸㔳扢ㄹ㘷㠹㘹㐷㡥㈶㕡㐷㐸㑢挳㠱㐷收㈱搱攵换㕦㡤㕤攸换搳㤰㤰㤹㐹扤㐰〰扥㕡㈷挰㤹攰㌷昵㐵㤰㔶㠳昰摡〳攰ㄹㅢ昲搵㡤㐰〴㐸愸戹扤昱愲㠲㜴㜴㉤攷㤹㘶㉦挳㈲慢㄰昳㠵〸摥〵挱㍡㝦㜳㍡ㄹ㤳㜱敢㌴㤵〱㤵㙥扤て㜱㕢慤㥤㉢㉤慤㐳扡㔳㕢愳㑤㔹晤㡣㘰㌳敢㡢ㅥ㐶㈷挸晦搷搱㘵㜲戰昵㜸攴昸㤴〹㜳㌴㉦㙤㝡〹慡搲ㅥㅢ愰㌳〱㕤㐰搲㕥㐶愱扤㙦攲㈳ㄴㄱ挷愸〱㤴㉡㡦昹㌳㜶㌲ㅤ㜱㠶ㄲ㜴㤹㈶㠶㜴戰〴㑢扡昵㌸挹㜴昳摤〱敥挹ㄸ攵晥㍡㡦㍥戹昲挶㌱づぢ慥㤴㤴㔴㜴戵摢ㅥ㥡㤳搰㉣㠴㌵㑥昶㑢ㄴ愵敡〵ㄵ摣㕤愱戱㤷㍢ぢ攴搷㐴ㅦ㝥户㥦㍥㜸㍣摡㍥〰攲摥攰敢愰愶昵㙥㜲㜴昷㜴愷昵晢㠲愸昷挱攴〹㠰攵㜰愵㜶㈰换㐳㤶换扤ㅦ㈰摤戱㙦㌵挹㔳敥㙤捥㤳敡㐳㔴攲㕣愹昵愰散㡦㤰攲ㅣㄴㅤ㤳〷㠰摢昶㤸晣㠴㌵昰搵づ愴㄰㈳愳晥㡥㠴㘹〹㤲愶㈵㍤㠱搱㝡ㄱ挸戸㍣〷㐰㙦〲戲〸昸っ〰㜶戶扢て㜲㍤㑤㈷挶㍤捣ㄱ㝤戲摥挱愳〷愱ㄶ㍣晡㙦㑢㌳ㄶ㡦昶㘳㌳搹㙣㠶挱㜶㜶㡦㝥て㥥敥搱㠳〱搹戵㠳㡥摡㠹㑡攲捣㐳㈸昶〷攴攲㥣㜹㈸戸㙤㍢昳㈷㔴ㄳ㘷づ愰㄰㈳愳㝥㐶挲挱㔷〳㠱搱㜲〸晣挵ㄹ㌰㠸㠰㕣〲㝥〵㐰㥣㜹ㄸ㜲扤ㅤ㥤㘹㜹捣摦挱㥤昹愸〷㜷戶㠳㑥愶㈶ㄶ㜷ㄶ戰愱㐲㌶挴搰㍤扢㍢ㄹ慦愷扢戳〸㤰㝤㘳慦〴㘸㝢㠴㌲捡㑦㥣㕡㑣攱㕥攴攲㥣㕡ち㙥摢㑥㘵㔸㈰㍥㉥慤㡣㐲㤰㤰㉦㘳〳㑤㔳挰㌳㐷㘸㌹㌰摡㘰〲扢㌹〳づ㈷攰〸〲ㄸ㑡㈸㑥ㅤ㠲摣㈱愶㔳摢㝡㑢㠱㠳㜳㉢㔰ㅦ捥敤㘱㘹搰攲摣愱㙣戰ㄲ㈴㡤㐱㍣慤㥣㈱㈰攸挱ㄲ敡搵〹㌲摤㠱愹㑤挱〸づ摥㔴㙥㐴㌰㠲㘹㈸㈳〰㠲愴挴㘴敤㉦〷㜵㑢愵㠱搱㉢㠵摥㠹㐵㜱㤷づ扤ㄲ换慤搷ㄲ晤ㅣ㡡昵慢っ换挵㐵㕢㈰戹摡㜰搰昱㡦㜴昹愱昴㘰ㅤ攳ち㐴㘵㈷㡦㘸戳昸㥤攷㤰㝢㜰戱攲ㅥ㠶搱攰ㄹㄷ㙣昰㠷ㄹ愳摤て慦㑡攰〸㔲昸挳戱愴㥡㠵戸㡣㌹愸捤搱㘲㠹昵攳㘱搸挳㑢ㄹ㥤搷搱〸㈶ㅤ摤ㄴ挶昹㠰挷挸攱㙣慦㤳㤱㥣搰ㄲ㠹㉢昱㉤敡㙡㤴㈰慥㝣㐲ㄳ㑥搱昱㠲㡥扡㍦挸〹ㅥ㙣搳㉦㐲攴㕣㙤㌷㉦㄰㈱㠴㥢攵戴っ㕥愶㥦ㄹ㔰昷㕢挲㈴㌳㈱愵㈳㕤ㅤ㡤㥥㑣㘷㡥敦愴㤱ㅥ搰㕦㐱㈳㔷敡ㄳ晤戸捣挶慢㠹ㅡ晣㕤愵㐲㌴㉢㈷㌲㕡愰㜲㑥ㄸ㔷㝤ㄱ㥥搵ㅢ㈹搹摦戵挰㈴㝦〳摥㔶戳挰㡦㤳㜰㈳㌵戱㌶㠲愰攰愸〰㍥摣昵挷改ㅤ㜸㈴搵攸㈱㈵㝤攴㙥㘵㥡㡢㌷㠲扢搲㙥昶㈸晡㉤㈰摢攷ㄵ敡慡㔵摣㙥慤㜰㤹〹昶㉤㍡㌷ㅢ愰㔶㉥㈵㌱攵㕡㘳㕡戹ㄷ㜵㌵㐳慤昵㠹㑥收戰っ㤳挷敢捤㡥㕣ㄵ㘸㡥攰〹㐸扥㕢㈶㤳扢㑤〳捥挸㈳㐱㕣㕢㌵㉣敥ㄴㄸ摤㔴摢搰㔲攷㤷ぢ㌳㜳敡㤶敢戳㍦㐴㝦愵挲㈱挶摥搴㡡㕦っ愷㡣挶㉢摤捣㈷攲㜶㝦㘹㐶ㅢ㡥ㄹ㑤㉥㤳㈰㐳敦ㄶ㠶慥晥收攰㘱て㌴敦ㄲぢ㝤㤷ㄷ㝤㘱㑡㑢㘰㜱㉥㘳㈸㘸㌴晥㔸昶㌶ぢ㙣㙣〸㙦㠳挲戲㡥㠵㌵㉡愸戳晥㄰㝤〴㍢昵㉥㜲扢㜱㘹扡㥢㝢〷㠵㘰戶㕢㥢扦㜲攳昲挸〵㤵㍦㕦晣搸㠰㡢㑥㕢㔳攱搲㝢㐰㌱㍡㔸㍦愹ㅢ㠹摥改捡换攳攸敢㝥戲晡㔷ㄷ攵ㅦ㉡攷㔹㕣㤵㐹㠹㉤捤㈸挶ㄳ换〹摤㈸搴㔲っ㉣搶㑦攸昰捡ㅦ㜶昲㔱㈰㙤㥦搰㌱〰ㄹㅦ㐴㑢㔲〸ㄲ昲㘵攴戱挳〹摤㔸捡ㅤ㐷㈰愳㤲ㅤ〰攳〹㤸〰㤲挶攸㔴晢挴㤳㌴搰ㄶㄵ㕣㘹㡤扣㐴㑣㙦攴愵㌲㜶㕢㌷㥥收㐳㈰㌱㉥户摤ㅤ搲ㄹ㠸慢㑤〴㙡晢戶㙤㐳㠰㜵愹㈲㑢晢㤶昳扢愳搹晥㈴㄰挵㠸㔳㥥攳㠹㉦㜰捦㤷㑤ㄸ〷昵愹㐸㘳㍥㔲㡣㐷攵㠱摤摣ㄲづ㐷慡〲愵㍣㈴搱㈹㙤㑤㙦㙡㈸㐰㥣攲㕣摡㌴㙡挱㜳㔳㜳ㅦ㔳㤵攰㜳㍦搳户搸㐸㔰ㄵ㍢敦㜸敤搸〵搱㤱㔰〵㡣㍥ㄲ㡥㠱っ晢㐸ㄸ㤱㙣㈴㔴愳㥡㡣㠴ㄹ愸愵㠶㈳ㄷ㌷ㄲ㘶㠲摢昶㐸㘰㕣㉤㍥㉥敤㌸ち㐱㐲扥っ慣㜵攸攸㔹挰㘸挷ㄳ挸愰㕢〷㐰つ〱戳〹㘰ㄸ㉥㐷㠳收㐳㉥摡㠱㡣戴㌵慢㔹㍡㜰づ慢搵戲ㅡ愳㘲敤㔷㍦㌳挰ㄳ昷㘸扣㍣㤷㡤晢㠳㘵扤㔲㌱㔰㔶㕣攱愷㄰㐶捣挶㕤攵捣〵户㙤㔷㌰戲ㄶㅦ㤷㔶㑦㈱㐸挸㤷攱戵愶捡㙣摢㔸㔱〸〲愳㥤㐰㘰㡤㌳㘰ㅥ〱つ〴捣〶㐰慥㜲ㅡ㤱㙢敤㍡ㅣ慦ㄵ㜰戸戶〹愱ㄶ慥㙤敡㉣捤㔸㕣㌷㥦捤㥣挸㘶ㅡ〱戰扢㡥㐱戴扡敢㜸ㅤ㉥㥢摤㜵っ戱ㄵ搷㠵㈹攴㐴攴攲㕣搷〲㙥摢慥㘳㑣㉥㍥㉥㙤〱㠵㈰㈱㕦㉥っ㍢戸㙥㈱㌰摡㈲〲ㄹ戴敢〰㔸㑣挰㐹〴㌰㡥㔷㕣㜷㌲㜲慤㕦㜵㍢㍢敦ㄴ搴㠳昳ㄸ摦㙢㌶㘴㜱摥愹㙣攸㌴㌶㜴〶〰㜶攷㉤〷㑦㜷ㅥ慦扡㘵戳㍢㡦攱戹攲扣㘵ㄴ挲㌸摤㌸攷㥤〱㙥摢捥㘳㍣㉦㍥〸㐲愰㄰㈴攴换愰㕥㔳㘵戶㙤㡣扢攵挰㘸㘷ㄱ挸㠰㕦〷挰搹〴㥣㐳〰㘳㠰挵㜹攷㈲户㙢㔷搷㜸㉤㠹挳〸㍣ㅦ昵攱㐴挶〸㥢つ㕡㥣㜸〱ㅢ晣ㄳㅢ㕣〵㠰摤㠹っ攲搵攷戶ぢ〱昹㉤㙢㙢㡣晣ㄵ摦㕥㐴搹っ〱㡥昳敤㈵攰戶敤摢㌵愸㠶て摥摢㐳㈱㐸挸㜷㉤愸㘹〹㜸愶㙦㉦〵㐶扢㡣挰㜵捥㠰换〹㔸㐹〰挳㡢挵户㔷㈰㜷愰戹㜲攱昸㡥㌲〷㠷慥㐲㈵㌸㤴㌱挷愶ㅡㄶ㠷㕥挵㔶慥㘶㉢㡣て戶㍢昴㉥昰摡搸愵ㄹ㌲㉣㥥㕢㑤㈱㡣ㅤ㡥昳摣ㅡ㜰摢昶ㅣ㘳㡣昱㜱㘹㙢㈹〴〹昹㌲搰搸㔴ㄹ㍣搳㜳敢㠰搱慥㈳㤰㐱挸づ㠰敢〹戸㠱〰挶㈵㡢攷㙥㐴慥昵㕤摡㜹㌴摥㡣㝡㜰ㅥ攳㤵捤㠶㉣捥扢㠵つ摤捡㠶戶〲㘰㜷ㅥ〳㡡摢㜰ㅥ挳㡤挵㜹敢㈹㠴㜱挷㜱捥扢ㅤ摣戶㥤挷昸㘴㝣㕣摡ㅤㄴ㠲㠴㝣ㄹ愴㙣慡っ㥥改扣つ挰㘸㜷ㄲ戸摤ㄹ㜰ㄷ〱㜷ㄳ挰㤸㘶㜱摥㍤挸戵敥㍣扣㔶挶㘱攴摤㠷㝡㜰ㅥ㘳㥤㑤㑤㉣捥摢挸㠶敥㘷㐳㡣㑢戶㍢㡦挱挸㙤㌸㡦愱捡攲扣〷㈸攴㍤攴攲㥣昷㄰戸㙤㍢敦〳㔴挳挷愵㍤㑣㈱㐸挸㤷〱捥愶捡攰㤹捥㝢〴ㄸ敤㔱〲㍦㜴〶㍣㐶挰攳〴㝣〴㠰㌸敦〹攴㕡㜷ㅥ㕥㠱攵攰扣捤愸〷攷㌱㑥摡搴挴攲扣㉤㙣㘸㉢ㅢ晡て〰㜶攷㌱㤰㔹㜷㕥搲㠳挹㝦〱ㄱ攷㍤㑤㈱㡣㜷㡥㜳摥戳攰戶敤㍣挶㐵攳㠳昷㡦㔰〸ㄲ昲㘵㜰戴愹㌲㜸愶昳㥥〳㐶摢㐶攰㑥㘷挰㜶〲㥥㈷㠰戱搴攲扣扦㈲户㙢〷ㄳ攷㈳昲㡢愸て㈷㌲搶摡搴挸攲挴㤷搸攰换㙣㤰㔱㍢㜶㈷㌲ㄸ扡つ㈷㌲㔴㕡㥣昸㉡㠵㌰㘶㍡捥㠹慦㠳摢戶ㄳㄹ㕢つ晤㄰㑣㐴㈱㐸挸户ㄳ戸愶捡攰㤹㑥㝣〳ㄸ敤㑤〲㌳㥤〱㙦ㄱ昰㌶〱㕥〰挴㠹敦㈰户㙢㑥㜴摥㡤摦㐳㝤㌸㤱昱摡愶㐶ㄶ㈷扥捦〶㍦㘰㠳㍤〱戰㍢戱㌷㜸㙤㌸㌱ぢ㄰㜱攲㠷ㄴ搲〷戹㌸㈷㝥っ㙥摢㑥㍣〸搵挴㠹㥦㔰㠸改㐴〶㘹㥢㉡㕢㥣昸㜷㘰戴㑦〹捣㜶〶㝣㐶挰㍦〸㌸ㄸ〰㜱攲㍦㤱摢㌵㈷攲攵㝤づ扢昳扦㔱ㅦ㑥㘴捣户愹㤱挵㠹㥦戳挱㉦搸㈰攳戳㉤ㄷ㤵晦㘱㌵攳愲昲㉢愴㜹㔱挹攸敤搶㉦㉡㡢㠱搸攵㡢捡ㄲ㠰昵㡢捡慦愹〵㜵㡦㕥㔴㌲㌲摣改愲㌲㘷搱㈳㡦㕦㕦㍦㈳㝡㔱挹㄰㜱改㘶昷㌷㤰㘱扦愸ㅣ㤵散愲㤲㐱攵搲昵摦愲㤶㘲㜴戹摥昵挶昲挲昷攰戶摤昵㐳㔰㑤扡㝥㈷㠵㠸扢昰扦〲㕣搳搱攰㤹晢捦て挰㘸㍦ㄲ㌸搴ㄹ昰ㄳ〱㍦ㄳ㔰〹㠰㕣㔴晥㠲㕣昴愲㤲㜱改愶㕣㑢〷晥捡㙡扣户愰ㄸ㐳㙥摦ぢ㈶㠰搷挶㕥㌰ㄱ㄰㜱〵㙥㕥扢ㄴ攳换攳昶〲扣㑥㙢ㄷ㕣挱㌸㜴㜱㐵ㅡ㠵㤸慥㘰㌰扡愹戲挵ㄵ㙥㘰戴昶〴㑥㜵〶愴ㄳ挰㥦㙣㔰搳〰㤰扤挰㠳摣慥敤〵捥〷戵っ搴挷㕥挰搸㜶㔳㈳㡢ㄳ㍢戲挱㑥㙣戰ㄶ〰换㕥攰㘵㌵㘳㉦攸㡣㌴昷〲㐶愹户扥ㄷ昸㠱搸攵扤㈰〰戰扥ㄷ㜴愱ㄶ㜱㝢〱㈳攰㥤昶㠲㘵敡慢㠷㙥㕤㔹ㅢ摤ぢㄸち慦敦〵摤㈰挳扥ㄷ㡣㑣戶ㄷ㌰㜸㕥扡㝥ㅦ搴㔲㡣愲㡦摢ぢ昶〵户敤扤㠰搱昶搲昵晢㔱㠸搹昵㈱㜰㑤㐷㕢扡扥〷㌰摡晥〴捥㜷〶ㅣ㐰挰㠱〴㌰㌸㕦昶㠲㥥挸㐵昷〲挶摦㥢㜲㈵㕣㐵㡦㝣攸挵㙡扤㔹敤ㄴ〰散㝢挱㘹攰改㝢㐱搲愵㤵愵㠰㠸㉢晡㔰挸㌲攴攲昶㠲㠳挰㙤摢ㄵ㘷愰㥡戸愲ㅦ㠵㤸慥㘰搰扤愹戲挵ㄵ搹挰㘸〷ㄳ戸摣ㄹ㜰〸〱晤〹㌸ぢ〰搹ぢづ㐵慥戵愵ㄵ攷挳攸㐰搴挲搸㘷攴扥愹㠷㘵散攷戰㤹㐱㙣㠶㔱昶㜶搷㕤づ㕥ㅢ慥㕢〹㠸戸敥㌰ち㘱〴㝥㥣敢昲挱㙤摢㜵㡣搴ㄷ搷ㄵ㔰㠸改㍡㠶敢㥢㉡㕢㕣㔷〸㡣㔶㐴㈰㐳昹ㅤ〰挵〴㤴㄰挰攸㝥㜱㕤㈹㜲慤戹捥昹㉡慣ㅣ戵攰扡戵㤶㘶㉣慥ㅢ捣㘶づ㘷㌳㡣捦户扢㡥㐱昹晡㑥㜹〴㈰扢ㄸㅤ挲㈰㝥㜱收㄰㡡㘵㌴㝦㥣㌳㉢挰㙤摢㤹ㅢ㔰㑤㥣㌹㤴㐲㑣㘷摥〹慥㠳慦㉡㠱搱㠶ㄱ挸挷〲ㅣ〰㔵〴㔴ㄳ挰㈷〵挴㤹挳㤱㡢㉤〷㔸㝦挴挲㠸づ㜱㍡ㄱㄹ㠹㑡昰攵㐶㑢㉢㤹攴攸㝢昰㈸戶㌲㥡慤㍣〶㠰摤㤷㑦㠰搷挶㌰㘴昴扦㜸㙥っ㠵㙣㐶㉥捥㜳攳挰㙤摢㜳㕢㔱㑤㍣㌷㥥㐲㑣捦㍤〵慥㠳㘳㈶〰愳㑤㈴㤰捦ㄳ㌸〰㡥㈶㘰ㄲ〱㝣挴㐰㍣㌷ㄹ戹搶㠶㈱㕥攰敡㜰づ㌷ㄵ戵攰㍡㍥㜸㘰㌶㘳ㄹ㠶搳搸捣㜴㌶昳㉡〰㤶愳搷っ㔶㌳㡥㕥挷㈲捤愳搷㙢㠰戴㝥昴攲昳〵扢㝣昴攲㜳〸晡搱㙢㈶戵㠸㍢㝡昱昱〴愷愳ㄷ㤴搲㌷攳ㄶㄱ㥦㔳搰㜷㤴㔹㤰㘱㍦㝡㡤㑥㜶昴攲㤳つ搲攱挷愳㤶㝡〷㌹扤挳㡤㜳戸搹攰戶摤攱敦愱㥡㜴戸㡦㐲愰㤶㝣㍦〰搷㜴㌴㔵㌵挶攸ㅣ㘰戴㕡〲昹㥣㠴〳愰㡥〰㍦〱ㅦ〲㈰㐷慦〰㜲搱愳搷㈷㤶㙡㤶づ㥣换㙡昵慣昶〵〰㤶づ㍣〱㍣戳〳攷㈱捤づ晣ㄲ㤰搶㍢㤰捦㐰散㜲〷昲㔹〹扤〳ㅢ愸㐵㕣〷昲ㄱち愷づㅣ扥晣搷㕦ㅥ㍣㝢㔹昴昴攳ㅢ攰昴づ㙣㠲っ㝢〷づ㑦搶㠱摦愲㥡㜴㘰〸戵ㄴㅦ挳㠸敢挰ㄳ挱㙤扢〳昹戸㠶㜴㘰㌳㠵㤸ㅤ挸攷㌵ㅣ晡㈷っ㡣ㄶ㈱㤰捦㜲㌸〰㕡〸㔸㐰挰捦〰㐸〷㉥㐴㉥摡㠱㉥㥣㙤㥢搵㉣ㅤ戸㠸搵ㄶ戳㥡㠷㈷昰搰㐲㍢㠹㌹㐳㥤戴㡥攰摡㠳㔱ㄳ〲㠵㔱〱愱㌵っㄹ㥥ㅣ㔹摣㠰㌰㙤㈶ㄹ㥣慡愷㜸敦㔰㉦㐶挸㙣愸㌹ㄵ〱㐵昶㌷㕣㐵敢㍥ぢ㔱ㅤ扡搹摥㘷㉢搵愴〴摡愴㉤晦㌱昱㥤慤搱晡㔴㍣昶㜲㑢搶攱收㕥〲ㄵ扢㡤ぢ搶㌶㠷挲愱㐰㈴㙢㌲㥥㍦挸攲晢㠱〳戸挹㕥㤹㜶〶㈴㍡戶㐹挳㔲㥢昸㑢㔹ぢ昸扥㑣捦扣愶搰挲㈶搱㈶㉤捣搷㈴㡢扦摡户㘷㌳ㅥ戶挳敤㈰㌸捦摢〹㡡戲戲㜶㉡㘸挷㜶摥㑣攴戹㜹ㄹ〲㉣㠹捥㘶愲㡢㤱㐸摢〷㠹㕤つ挰愵㙣㌵㐷搵攲慥㤳㍦戵㝤晢㠴愰慣㠴挰摤攸摢㑣摤㙥挶敤愶㉤㠳挹昶㐸㉥攷㑡昱ㅥ㘵攵㜴㝣戵愵㔰㐱㕢〶攲昱㜶㠷攲㌴挲㝤㍡戲㥤慢㠶搵挴晦收㤸晢っ戰㌳挰㤶㈰㠳㐹㜸㠹戱晢㑣㜰㍡㠱㘳㜹㑥挱扢慦㈱㐵㕢㡥㐲昹㐵㉤慤て㠴慡ㅥ攰㡢㥦捦〱㥦〹昹ㅥ〰㉥挷愶㕡〸㐳㌸㈲㔰攰搲搸捤散㔱搵〲づ㝢㌵扥㔷づ㐴〵㈲戴ぢ㐰搱㉢㍤㤱攷收敤㘵㈶㝡㥢㠹㉣㈳愱づ㐲㠲㍤愳挲㄰㐷慦㠹㠰ぢ㐱戵㡢㐰㍣摥㝥㈸㈴㔸愳昵ㅡ㙤搵㘸㥥㌷摢攴㕦㑡搶愱㐴昴〷㔱㠷㔰ㄸ㜳㉢挱㡦摡㜳㈸戸㘲㑦㄰㑤㤸昶戸慦〴㈴改戰㔵㜳〱㑤㌴㜲〰㈴愱ㅡ㥥ㄸ〵㠵㤱〳㤱攷收捤㌱ㄳ㠳捣㐴慥㤱㔰昹㐸㠸㤱㝥挳㐸改攲㙢㈰㐰㕢つ攲昱ㄶ〰㐰戰晢㕡㘴ㅤ扡㜸つ搸昱㕤扣ㄶㅣ㝢ㄷㄷㅡ㔲戴㜵㈸㤴ㅦ攳㤲㥦攵㔲挵攰㡢㑢㙥〰㍦敡㤲㔲㜰挵㈵㌳慤㉥戹〹㤰攴㉥㤹攱攸㤲㌲㐸㐲㌵㤷㜶ぢ㈸㕣㔲㡥㍣㌷敦㘰㌳㜱戸㤹㌸挲㐸愸ち㈴挴㈵搳つ㤷㘰㔶挵㙦〶㐰㠰戶ㅥ挴攳ㅤち〰挱ㅡ㕤愲搱〱ㅡ㙤昶㔶㥡晣つ㘴㤵ㄲ挱搷㝥愶㔵㠱㙦摦攳㉣て扦㔸㘲㈷㜹㜵攸戵〴戴捡扥摢㌹㜰㌴㝥㘴つ㍦攱㌷〱攱㔴ㄱ戲晥〸㠱㌸愹㝡㔰㕢㥢搳㤶㤸㌰㜳ㄶ㘷て扢て攲㘷ㅤ挳㌶㜹昱昲敥㠵昵㜸搲挶愳挷㜶慤ㄵ㡥戵搸搱㠲摡戱㐷㍤摡㍤攸㍡㥥戱㔴㈳㉢〳昳㕥㌰捣㠱㤹㌶ㅣ摣㕤㡦っ㘳戵慥戱㘷㐵昸㔴搰挰〶〴挹敤挲㌳㔸昷戱搵㔱愶づㅢ㉤㍡愸愳挰㤵㥤㘳戴㜵攷搸〴㐸昲㥤㘳愴攳捥㌱〶㤲㔰捤愵㍤〸㡡㥤㘳㉣昲摣扣攳捣挴㜸㌳㌱挱㐸㘴㌲攸㠷㔳㉢㑦㈴㝥搷捤㝢㌴㈴戳ㄵ晢㕥㌵挹攴㍦ち㉤攵㐷搸攴攷搸ㄴ㈳㠸戸㘷㜹㔴〵慣㘳捦戳戶㐷㝢ㄲ㌰昶攰㔴㘴愵〷㌷㠳㘱昶愰㥡〶㉥㝢㔱摢㐲敥っㄳ戳搵㡡㤹〹慥㜸㜸戰挵挳ㅡ㍤㉣㐷㤸㌲㐷㘷ㅥ㠷㑡㐴㘸捦㠲挲㤹戳㤰攷收㍤摥㑣搴㤸㠹搹㐶㈲搳㠷挴摥㜱㈶挳㜶搸㡡摤㤹戵㈶㝦㍢戴搴慡㠸ㄸ〶愲晣攰㡢戳㕥〰㍦敡慣戹攰㡡㈳づ戳㍡㈲㝡愸ㅤ攴攸㠸㝡㔴ㄲ㐷扣愲㍢㈲㠸㍣㌷敦〹㘶㘲㥥㤹㘸㌰ㄲ㉡㠴㠴㑣戹〳㈱㌲㝡愸㝤㡤㍡扥づ攲昱㌲㤶㠶㘰晢愱昶㐴㤳晦ㄶ戱㐷ㄱ㌱ㅡ㐴㠵挱ㄷ㝢摥〵㍦㙡㑦ぢ戸㘲㑦ㅦ慢㍤㍣搴㑡挷昶㜶戴㘷〱㉡ㄱ愱敤〰㐵挷㉥㐴㥥㥢㜷㤱㤹㔸㙣㈶㑥㌲ㄲ敡ㄴ㈴挴㥥㥥㠶㍤㜲㔴晤〸〲戴㡦㐱㍣摥㔳〱㈰搸摥㍦愷㤹晣捦㠸㍤㥡㠸㠹㈰㙡ㄹ昸㘲捦扦挰㡦摡㜳〶戸㘲㑦㔷慢㍤㍣㑥㡡㍤㥤ㅤ敤㌹ㄳ㤵㠸搰扥〴㠵㍤换㤱攷收㘵攸㡡㈴捥㌶ㄳ攷ㄸ〹㜵㍥ㄲ㘲㑦愶㘱㡦ㅣㄲ扦㠲〰敤㙢㄰㡦昷〲〰〸戶摢昳㈷㤳晦ㅤ戱挷㄰㌱ㅤ㐴㕤〴扥搸昳〳昸㔱㝢㉥〱㔷散㐹戳摡ㄳㅤ㙦敤ㅣ敤㔹㠱㑡㄰㠲㤷㠱㠳挲㥥㑢㤱攷收㘵戸㠸㈴㉥㌷ㄳ㉢㡤㠴㕡㠵㠴搸愳っ㝢㐴㠰㉢つ㔲ㄴ㠸挷㝢ㄵ〰〴摢挷摢搵㈶㍦㡤搸ㅡ㈲㡥〷㔱慢挱ㄷ㝢搲挱㡦摡戳〶㕣戱攷扢ㅦ㘲愷㜶㕡㜴扣㝤〳㙥攲㔹摣㕡㔴ㄲ㜵㌲㈰ち昶慣㐳㥥㥢㤷㐱ㅣ㤲戸摥㑣摣㘰㈴搴捤㐸㠸㍤㕦㐳㈴昷ㅦㄹ㙦㥤愸㘳㈶㠸挷㝢ぢ〰〴摢晢攷㔶㤳摦㤵㔸㕣ㄳ㘱㈹〰㐴慤〷㕦散改づ㝥搴㥥摢挱ㄵ㝢㍥㜳戴攷敦㡥昶摣㠱㑡㘲捦晥㄰〵㝢㌶㈰捦捤换戸ち㐹摣㘵㈶敥㌶ㄲ敡㍥㈴挴㥥㡦慤昶ㅣ㐸ㅤ㝢㠲㜸扣ㅢ〱㈰搸㙥捦晤㈶扦て戱㡤㐴㌴㠰愸〷挰ㄷ㝢晡㠱ㅦ戵攷㈱㜰挵㥥户ㅣ敤㜹挳搱㥥㠷㔱㐹散改て㔱戰攷ㄱ攴戹㜹ㅦ㌵ㄳ㡦㤹㠹挷㡤㠴摡㡣㠴搸昳扡搵㥥〱搴㜱㈰㠸挷扢〵〰㠲敤昶㙣㌵昹㠷ㄱ换㔷捡㘹㘱㄰昵㌴昸㘲㑦〱昸㔱㝢㥥〵㔷散搹㙥戵㈷㍡ㅦ㍣攷㘸捦㕦㔰㐹散㈹㠱㈸搸昳ㅣ昲摣扣摢捣挴㜶㌳昱扣㤱㔰㉦㈲㈱昶㍣㙢搸㈳昳㐱ㄹ㜵㉣〷昱㜸㕦〲㠰㘰扢㍤㉦㥢晣㈱挴昲つ㜱ㅡ摦㌷愷㕥〵㕦散ㄹち㝥搴㥥搷挱ㄵ㝢ㅥ㜳戴攷ㄱ㐷㝢晥㠶㑡㘲㑦㌵㐴挱㥥㌷㤰攷收㝤搳㑣扣㘵㈶摥㌶ㄲ敡㍤㈴挴㥥㠷慣昶㡣愰㡥㈳㐱㍣摥昷〱㈰搸㙥捦〷㈶㝦っ戱愷ㄳ戱っ㐴㝤〸扥搸㌳ㅥ晣愸㍤ㅦ㠳㉢昶摣攵㘸捦〶㐷㝢㜸㡦㕥散㤹〴㔱戰攷敦挸㜳昳㝥㙡㈶㍥㌳ㄳ晦㌰ㄲ敡摦㐸㠸㍤户㕢敤㤹㐲ㅤ愷㠲㜸扣㥦〳㐰戰摤㥥㉦㑣晥っ㘲捦㈵攲ㅣ㄰昵ㅦ昰慢昰昵愸ㅢ㈰㌱㜶戲㌵㡢搲㜰戲昵ㄵ捡挴摥攳挱㠸摡晢㌵戸挳昱搵㙡挸晤搶挴捣戶㘲扥〷㔷㝣戲挶敡㤳攸挹搶㙡㐷㥦散㐴㈵昱㐹ㅤ㐴挱㈷㍦㈰捦捤晢愳㤹昸挹㑣晣㙣㈴㌲㝦㐱㘲敦㥣㙣晤ち挹㙣挵敥㑣慡㈸晣㝡㘸㈹㍦㕦愸㕤〸㤸㑡〱㕦㥣㌵捦敡㠸㔴㜰挵ㄱ㤷㔹ㅤㄱ摤㜹㔷㌸㍡㈲つ㤵昰挱慢挲㜴㐷戸㤹挱收攵慤㙡㐹愴㥢〹捤㐸愸っ㈴㘴㜰㕣っ㤱㍣㔸挸捥㝢㈲㜵㙣〶昱㜸㜹㘷搹挹ㅥ摥㙣ㄶ晥〲㘲昹晡㌶㡤㉦㠳㔳扣攱慣て㡥戳㈱㌱㌶㌸㑥愲㌴っづ摥㠴ㄶ㝢㑦〶㈳㍡㌸扡㠰㉢㠳㘳〹戹晢㤸㤸㔳慣㤸㝤挱ㄵ㥦㥣㙥昵㐹㜴㜰㉣㜵昴挹㝥愸㠴て昶㐴㠸挲攰攰晤㕢㙥摥晤捤〴㙦搸ち攷㐰㈳㤱挹晢戵㝢㘷㜰昴㠲㘴㈷㘷昶㌶昹换愱愵晣攰愳挶ㄷ换愹㍥攰㡢戳捥戱㍡攲㈰㜰挵ㄱぢ慤㡥㠸㥥ㄹ戵㌸㍡愲ㅦ㉡攱㠳㐵㉦摤ㄱ搹捣㘰昳ㅥ㙣㈶㜸扢㔶㌸晤㡤㠴攲㝤㔷ㄹㅣ㘱㠸攴攰㘰㠱㜶㈱㜵扣〸挴攳捤〱㐳散戱㉤㝡昱㙥慣昰㉦㈵昶㝡搶扡づ㐴ㅤ〶扥搸戳ㄲ晣㘸攷昳〶慢搸ㄳ㜴戴㘷慥愳㍤〵愸㠴て搶户㈰ちㅤ㕢挸っ㌶㉦㙦慢㑡愲搸㑣㤴ㄸ〹挵㥢愱㘲㡦摦㙡捦㌵搴㜱㌵㠸挷㍢ㄸ〰㈷㝢㜸㡢㔴昸敢㠸扤つ攲戵㕢㐱㤴摣攳㘴敥〶昰㘹て㐱慡〲㘸戱㘷愶愳㍤㌳ㅣ敤ㄹ㡡㑡昸㘰㜱ち愲㘰㑦㈵㌳搸扣挳捣㐴㤵㤹愸㌶ㄲ㡡㌷㈴挵㥥改㠶㍤㜲愶㜷ㅢ㜵㕣て攲昱㡥〲㠰㉡戹晦㡣慣挳㝡摤敤㘰挷慦搷摤〱㡥㝤扤㡥㌷㌵挵晡つ㈸㤴摦㥢搴昸㕥㌷㈵昷㈹㤱搰敥〶㍦摡㥢扣㑦㈹搶㡦㜳戴㝥㡣愳昵扣㕢㠹㡦㑢摢〸㔱戰㝥〲㌳搸扣扣㍢㈹〹摥㡡㤴挴㈴㈳愱愶㈲㈱搶㡦㌶慣㘷㠱戶㠹㍡㍥〰攲昱㑥〳㐳昴戶㡤捥改㈶晦ㄱ㘲昹㘲㌵敤㝥㄰挵扢㡤晡搴㌵ㄴㄲ㘳㔳搷ㄳ㤴㠶愹敢㔸㤴换攸㝤ㄲ㡣愸扤扣㙤㈸㔳搷㘶㜲㡦㌷㌱㕢慣㤸搹攰㡡㑦づ户晡㈴㍡㜵㤵㍢晡挴㠷㑡昸攰捤捡㄰〵㥦捣㘱〶㥢户搶㑣搴㤹〹扦㤱挸っ㈰戱㜷愶㉥摥攲ㄳ㘷㕥㡢㠴㘵㥤戳摥攴㙦㠳㤶昲㑢㥣摡㈳㔰㔲昱捥㥦敥捣晣㌸㘷扥〰ㄸ㥤挹扢㠱攲捣ㄷ慤㡥㙡〰㔷㥣昹ㄲ戹㈱ㄳ昳戲ㄵ挳摢㙡攲捣ㅣ㐷㘷づ㜰㜴㘶㌳㉡攱㠳㈵〴㠸㠲㌳挳捣㘰昳昲㘶㥡㈴㕡捣挴〲㈳㤱戹㄰㠹扤攳捣㐵㤰散攴㑣摥㠱ㄳ晥㕢搰㔲摢〲扤戴捤㈰摥㤳挰挷〷敦㤸ㄶ敤搳㑥㐵收昰攴て攰㕢敥愷っ挴〳慡㜱扦㔹㌹ㅣ扦㐱戹㤸〷昹㜶㜸攳㡤晥㥥㤸搴㤴挱扢㈷㡢换戹㝣㉣㤹摦戴㍥昰晢ㅥ挸攱㔸㠸慤挱㔲㘲㙦㝣戵昷㘱㜰收㔲㤸换搵㜰摢㍡攳㤷ㄵ攰㜱ㅢ㉡搴㤵㙥晣昷ㅡ晦扢ㄹ晦昷ㅢ㥡戹捣㤴㌰㑢昵㔹㔱㤹昶晥㘹昶昷摥戵㝦㘰搰搱愳㑡慥慦戸昷戸戳㉦ㄹ戴敤扥㡡㜳扣摢㑦摦㜱昹㑦ㄵ㔷扤摡㍤攳改㘶㍣㍥戸ㅣㄲ戲搱㡥晤攷捦づ㠴搹㙦攲昵扢〹扦晦㜶㠰㔱㘰晦晤㌷敦㌹㤰㠴㡦㑢晢㐴㍡㔳㕤㠰っ㍢㔴昵㐰つ㝡㔱っ晦㤴㠶昳晥ㄲ㡤㙥挳昰㤸愱挰㘲敢㍢㌴昳㈲戳㘶㌲㠳搷慥㝤㈲㈷户摦㈵㡦〵㑥昸扡搷攰㔵㡦㔷晣㜷㐰攳慢㜷㍣晦摡㘳敡㔲搴㜴㌲戴㥢㘱㑦㠲愱㕤㡤〲晢敦扣㜹㔷㐲ㄲ㍥㉥敤㜳摤搰慢㤰ㄱ㐳㍢㕢つ晤㤲㠶㕥㠳愲㍤敢㘱摥愰ㄲ〹挹っ㉥搸搲昲捥捥㑢愶㔴ㅣ㌵攸㥤戲攷搶㙦慡挸㝡攴攵㝦ㅤ㌱攰敢㡡㜷挷㕦昴搲挵ぢ㝦愸㔰敢㈰挱挹昰㡣㘴㠶㜷㌰ち散扦敦收扤〱㤲昰挱敢ㄹ㜵挳㙦㐱㐶っ搷慣㠶㝦㑦挳㜹㈷㘹ㄷ㝡㌸㜱㘸㘷昲昶㤳搴㑣㘶㌰ㄴ㔸㝡改摢㕢㉡昱摦㜵晤〷㉦昲晦搲挸㑢㙦㔶慡つ愸改㘴㘸㙡㌲㐳摢ㄹ〵昶摦㜱㔳昷㐰ㄲ㜷㕣敤ㄷ搸挲〴扦㕥摥㈵挱挷愵晤慡㥢㝦㥦㠹戲㡥㘳敦㐶ㄳ愵㘰㐵挷㜶敡㐱攴挵㐹扦散戴散〶敤㔰愸ㅥ㐵㔱㑣攱㜲㌴愲晦慣换㑥㈰摦㜴摡昷扥㌷ちㄲ㝥昳收㐹㔳ㄵ㡤㜲㑤㠵㜹㔳〰ㅦ扣敤㑥㔷㘵㡢㠹㡡㔳㜸慢㠹捡搰㔱㕣摢ㄷ㠵扦戶㉡摣㠹㠲戹愰敥愴昰攷挹ㄴ晥户㔱㘰晦ㅤㅡ㉦㤷攰昱挱㡦晢改㡤㜲ㅤ㕤ㅡ晤愷戵搱敥㈸捣㝣つ㐵昸㙦搵ㄹ㌹㤷㝤㤶㜴㤸㉣㕥㌷㙢㈶ㅢ㑡㐹㈷ぢ慥戴挷っ㡤扤㉡昹㤳㘴㠶㝥㙣ㄴ搸㝦㙦挶晢㉥㈴攱㠳搸㔹摤搰ㅤ挸㠸愱ㅦ㕡つ敤㐵㐳㍦㐲搱㥥㑤ㄶㅦ㥢ㄲ㤲ㄹ摣收㘴挱㈵㜹㈷挳摦㑤㘶昸㍢㐶㠱晤㜷㘶扣晦㠲㈴㝣昰㕥㝣摤㜰慥挴㡢攱㙦㔹つ㍦㤸㠶㝦㠵㈲晣㙦慢㠷ㅤ㈶㡢慦捤㥡挹っ㠶㔴攷挹攲㍢搴㜴㌲昴戵㘴㠶扥㙡ㄴ搸㝦㑦挶晢〳㈴攱㠳㌷㜹改㠶晥㠲㡣ㄸ晡戲搵搰㕣ㅡ捡挵昷㕤㌰搴㘱㈸㉢戳㘶㌲㐳㤷昶晤攴捤攷㈶摦㕢戱㜹㔸㜶捦㡢敦㍢户攲㡢敢㙥ㅡ㤶㜳昲扡ち挵㐵㝣㈷㐳㥦㑦㘶攸㜶愳挰晥扢㌱摥㜴㐸ㄲ㐳㡢㜴㐳戹㜶㉦㠶㍥㘷㌵戴㠴㠶㜶㐲搱㥥つ攵㑣㔳㐲㌲㠳摢ㅣ捡㕣敤捦㘶扦扣㐵ㄲ摢㠷㥦㑡㘶昸㔶愳挰晥㝢㌱摥敥㤰㈴㠶ㅦ愱ㅢ捥㐵㝥㌱㝣戳搵昰㈳㘹㌸㤷敦昷捣昰㥥愶㠴摤㌶扣て㈴㘴㍢ㄸ晥㘸㌲挳ㅦ㌱ち散扦ㄳ攳敤〷㐹㘲㜸戵㙥㜸㝦攴挵昰㠷慣㠶㡦愰攱㕣攷摦㌳挳㜹㤳㐰㈴散戶攱㠷㐱㐲戶㠳攱ㅢ㤳ㄹ㝥㥦㔱㘰晦㝤ㄸ㙦〱㈴㠹攱㘳㜵挳㑢㤰ㄷ挳敦戱ㅡ㍥㥥㠶昳㠶〰晥敦挶攴挵扢〸㔲㌳㤹挱㤰敡㍣㜹つ㐱捤㙣〷㐳敦㐸㘶攸敤㐶㠱晤㜷㘰扣扣ㄵ㈱㠶㑥搱つ慤㐶㕥っ㕤㙦㌵㜴ㅡつ攵㥤㠲摤㌳㤴户ㄷ㜶捦㔰摥㜱挸㜶㌰昴愶㘴㠶摥㘸ㄴ搸㝦敦挵㍢ㅥ㤲挴搰攳㜴㐳㈷㈱㉦㠶㕥㙦㌵昴㜸ㅡ捡㕢〸扢㘷㈸敦㍢散㥥愱扣ㄵ㤱敤㘰攸戵挹っ㕤㙤ㄴ㈴晣慥换㉣㐸攲ㄹ愰㔶〷㑤愲愷㠲扣㘵㈱收晢挱挵㔹愹摣慣㈰㑡昴㐵㠲㥢㤷㌷㉤〴㌵㔷㐷搵㈱㉦㑥扡搲敡愴㈰〵搷愳㈸ㅢ㜵昴搹㌵㜶敥㝡㘹㌲㠵㔷ㄸ〵昶摦㕡昱昲〶㠱㌴ㅡ搲ㅢつ㤹㡤㕥㙣㙤昴㐴ㄴ㘶㜲晤ㅥ晦慤㍡㔳㙦晢愹愰挳㠹㐲戳㔹昳㌷敦㙢ぢ㔰㌳㍢㙡㘸散㌰㜲㝥㌲㐳捦㌳ちㄲ㝥㔳㠵户ち愴㘷ㄶ搲㠱㄰挹慦㤷昷ぢ挴晣㐵扡昹㜲愷㠰敤㔹慤昴㥥㘲愲㑥搲㔱换㤰㤷㥥㔹㙥㜵搲ㄲち收㕡㝢㜶㔴攱㔸捦㉣㑤愶昰㘹㐶㠱晤㜷㑥扣攷㤸㡤㥥慥㌷捡㈵㜶㘹昴ㄴ㙢愳㘷愲㌰昳㐲ㄴ攱扦㔵㘷攴ㄲ㝡挶攱捣收㈲戳㘶戲㥥㐹㝡㤲捥㐵昸散愸愱戱㥥㔹㤴捣搰㠵㐶㠱晤昷㑣扣㉢㈱㐹晡攰㍣摤㔰慥扤㡢愱㉤㔶㐳㉦愰愱㕣㔵摦㍤㐳㔷㥢㌵㝦戳愱敢㔰㌳摢挱搰昹挹っつㄹ〵昶摦㉤昱摥〰㐹㘲攸ち摤搰㕢㤰ㄷ㐳ㅢ慤㠶㕥㐶㐳戹摣扥㘷〷㜴慥搵敦搹〱㝤〳㈴㘴㍢ㄸ㕥㥦捣昰戹㐶㠱晤昷㑡扣㜷㐳㤲ㄸ㝥㤵㙥昸㐶攴挵㜰扦搵昰㙢㘸㌸㔷摡昱㝦㌷㠶㌲㤷攷愵收㙦敥攱㐷㔰㌳摢挱搰搹挹っ慤㌱ちㄲ㝥㤷攴〹㐸㤲㐹收㍡㘸ㄲ㥤㘴戸戲㉦收㕦て㉥愶㝦㔹搳㘷㝢㔶㉢扤㕢㑣搴㡤㍡敡ㄹ攴挵㐹挷㕡㥤㜴㌳〵㜳㔵㍣㍢慡㜰㙣㤲㤹㥡㑣攱㈹㐶㐱挲㙦㠵㜰攱㕣ㄴ扥摤慡㌰㔷捦㐵攱㍢㜴㔵㕥㌲㔱㜱ち㜳晤㕣㔰㜷敡㈸㉥㠲㡢挲ㄳ慣ち摦㑤挱㕣㜹捥㜶㔰昸愸㘴ち㡦㌶ちㄲ㝥扦㠳㙢搵㙤晤㝥〷ㅦ扥昰㠷攵ㄵ扤㝣㤴㉥㉤挰挷㐵㍡〴㜴㌶㤷㤷攵㡤慣つ昲慣㐵〶摥戸摦㍣捦摦㍣ㄶ扦㉡㠱昷散㑦づ㌶ㅡてㄸ攰搷㈶昸㜶㍡昳㥤敥㥡攴㔸搹ㅤ㤸搰㡣㤷扣户て㡣づ攳扤愳㜵改㡤ㄳ㝤㤱㠸扦戹改㡦㄰㌲㡤愷㕦㔲戹っ㡦㠵昸㜶㜸昵㝡㡡攳㠳㈷捦愲搸晥㥥㍥㑢戰㜸捣ㅦ收扢㈷㔳昸愲晥摤ぢ㤸㜶㙦㐲昷敢て㜹搶㔹㝥㜷㈲㔵㡤㐴〷敢㤱㘹㑢㕤扦㡡挶慥ㄴ㠴〹〳敤㝥〸愴㕤㘵戸㔱〶㈶㠸㐷㝢ㄸㅣ㜹〶㑢㠸㉢㡤敢昷㜶搳昸㈰搰〸摡㥥戶㌰㔸ㄷ愹㜷搷晢㠳㜳敢ㄱ捥搴愱〳敤㌵㌷挵攵㜱㡥㈱昷愳㤰㘹㜹㈳㔵扣㜶㤵㡥摡㍤㑥㌵愸㕤㑣戳㈷攳㌵㔳㥦㐲㌴戵㌳㌷挵㔵㙡㘹㙦ぢ㤰㑥㡥㌸摣戱愹愷㠰㜶㍦つㄲ敦㠸㘷㙣捤㜱㤹㍢慥戹㙦捤收晥〲愴昵㕤攱昱昶ㄵ㍢㌶扡㡤㡤㙥㑦㘸昴㜹㕢愳㕣㘲戶㌶敡晤〵っ㤹〸㕥〰ㄲ昳ㅢ㔷㘸㘵㈲㌸っ捤昰摥㐳㘷戸㈳㍤愵㥤搷㥣㍥昰㤶㕡挳㉢㉦㈱㤱㠹摦捦昰搷攲㡤愱㔹昲㈰㔴㌸㐵つ㌲搵晢㘷㐱㡦搸攰㜸〵㔸昷慢㈰晣㝤㜲㈵挳㥣㠳攳㌵㜰㉣㠳㐳㜱㜱㤷敡㑤㔹昵攰搰㥦ぢ㘷㔵㝡戹㉡㉢敡晤つ〹愸挷昵㔸㔱敦㤰㜸昵㔴〶ち搸㔷ㅡ戵㑡㔱搹㡥㕡扣㡤㌲㡤㕡挴㌴㜸㤷㉣㍥㈲愸て㑦搵〹㜹慢〶慡ㅢㄸ㈲㤸㠳㉥㔵昵㌶〵扢慣㘳㝦〷愵挴㡦慥㡦挸戲〸收㡡慣搵昳敡㐰㌰㐴㌰㐷㔷慡敡攱㈸昸㔳㑡攱㔸㡡つ摢㝦㤰㘵ㄱ摣ぢ昹㌸挱晤挰㄰挱ㅣ㐷愹慡慢愳攰捦㈹㠵攳㈵㈶昸㑢戲㉣㠲戹挲ㄸ㈷㌸〷っち㜶㝦㠵㐴搲晤慦愳㘳㝢晦愵昰㜸て㝤㑢㤶愵扤㕣攴攳摡㉢〲挳攲愱昶㡥㠲㝦愰㤴㜸て晤㘴ㄳ㕣㘲ㄷ㝣㐴扣㘰攵㈸搸㠵㌳㌰㥢攰ㄴ戲㉣ㅡㅦ㘹ㄷ㕣ㅤ㉦昸挷敦㥤㈶㑡㜷愲攰㜴㥢㘰㉥っ挵戹㘲慣㈹㔸敦搳㙦ㅣ〵㘷㔰㑡㝣㥦㜶戲〹ㅥ㙦ㄷ㍣㈵㕥昰ㄷ㡥㠲扢㈴ち敥㘶ㄳ㍣捤㉥昸戸㜸挱㥦㌹ち摥㉦㔱昰晥㌶挱挷摢〴㝢敢挰㤰㈹攱㐰㈰㌱㈵昰扡㕣愶㠴て搱㠴㘵挶㔲㜳㑤つ昴㈹攱〳㔳㠳戸㠹㈹㡢捤挵㑦〹㝤㙤ㅡ昰慡㥤㥤㘱㑥㑡㡡㤷摢㤶ㅤ散㉤㔳㜰摣㤴㜰㌰愵挴㜷㐶㝦㥢㘰㕥㤹㕢㝢搹换换㕢㌱㙤〰㤰㌰㡤ㄷ戶㘲摡慢㌶搳㜸㉤㉢ㅡ攸愶扤㙣㙡㄰㘷㕡㉥㥢㡢㌷㉤捦愶挱ㄲ㐳㠳愸㘹扣㕥ㄵ挱晡㙣户摤ㄴㅣ㘷㕡ㄱ愵挴敦换㈵㌶挱㘷ㅡ㠲㌱扦挸愶捥㡢ㄷ晣戴愳攰挱㠹㠲㡦戰〹扥挰㉥㜸㠵㈱搸㝤㈴㤰㑥〷改㈷ㅣ㥢ㅡ㥡搸搴㌰㕢㔳㤷搹㥢攲ㄵ㤰挵㌹て㌹ちㅥ㤱㈸㜸㤴㑤昰㌵㌶挱㕥㕥㜱㐸扦ㅦ〵㈴晡㥤搷ㅡ搲敦昷愱〹敢㤰收攵㠵愵摦敦㌱㌵㠸敢昷昱㙣㉥扥摦㈷摡㌴戸搹搰挰散㜷敦敤愶〶㤳㜴つ敥㌰㌵戸摤愶〱慦ㄷ㉣ㅡ慣㜷搴㘰㕡愲〶挷搸㌴戸摢愶㐱ㅡ㑦ㅦ㜷昹捣㤶㤷㍤扢昹散摣戱㔰㐴㍤㡣挶攴搲㘹㈶㜳㄰㈶㕦㥥㈳㔲つ敤㌸㜲㜹㝡㈸㤸㔹㔶っ㑦敥〴㜳㍣戹㍣愷ㄳ㑣㡤ㄵ戳捤挴捣㈶昷㜹ㄳ攳戳㘲㜸扡㈵㕤㝣慤攱㘰㠶慥㘸戵㠴扣㘲㔶慦㘳敥㌵戳扡摦㕡㥤愷㐳㔲晤㉡㙢昵戹㠴扣㙤㔶慦㘷敥㕤戳㝡搰㕡㥤攷㉢㘲挵〹攴㝥㘴㘲收㔹㌱㍣昵㄰㑣〳戹㍣敢㄰㑢ㅢ慤㤸捦㑤㑣ㄳ戹㍣㠱㄰㑣挸㡡昹慦㠹㤹㑦㉥て晡㠲㌹搱㡡昹挱挴㌴㤳晢㤳㠹〹㕢㌱㉥㘴㐴ㅦ扥㘵㕣昱㔰㉣㜲㕡慣ㄸㅥ㕡〵戳㠰㕣ㅥ㔵〵戳搰㡡攱㔱㔲㌰㡢挸攵〱㔲㌰㡢慤ㄸㅥ昰〴㜳ㄲ戹㍣搶〹收㘴㉢㠶挷㉥挱㉣㈱㤷㠷㉤挱㥣㘲挵昰㄰㈵摤㜴扡戵㥢㑥㈳㈴ぢ㐴慡㉦㘵㡥挷ㅣ愹扥捣㐸㌰愳㜸っㄱ捣改攴昲昰㈱㤸㌳慣ㄸㅥ㉡愴㠹㈵搶㈶㤶ㄳ挲〳㠰㔴㍦㡢㌹捥晤㔲晤㙣㈳㈱㑤㜰㉥ㄷ捣㌹攴㜲ㅡㄷ捣戹㔶っ愷㘵挱㥣㐷㉥㘷㘴挱㥣㙦挵っ㌵㌱ㄷ㤰换愹㔴㌰㝦戲㘲㌸㌵㡡㥣ぢ挹ㅤ㘵㘲㉥戲㘲㌸〳㡡㌹昳慤收㕣㐲挸㜸㄰愹扥㠲㌹㑥㘹搲挴愵㐶㠲ㄹ挵改㑢慡㌷㔸慢㕦㑥〸㈷㈵愹扥㤲㌹捥㐷㔲晤ち㈳㈱搵㘵㜲攰㡥㜸㈵戸收收攵㈴㈱搳昳㉡㈴㌰㍤换昴㤰㠰攲㌴㈱愸慢㜵㤴㑣㄰㐴㤹㔷㑥㤴攷攵㐴㈱愸搵㍡㙡㌶晥㠹ㅥ㜱㈸㑥ㄵ㠲㕡㈳愸㑣捥ぢ㝣㌲㉥㘵㤱慡㥤㕤㌷㝢昶昷㤹愹㔹晢愷ㅥ㌳㌴㘳搵晢㝦搹戱攲㤵攳㠶晣晤愷㙢慥㜹攵愳ㄵ摢㝥㝡㜸捥㤰愷慦扢㙥换㔱㙢戶敤攸ㄲ㔸㥢戲昱晢戱㙢㤷攴捦㕢㜲㘲㘰敡㠰㤱㑢㘶㥣㜰㜴晥挴捥〳摢戵㙢摦晥㤰慥捦散搷摦扢昴挴㑤敡㠹㌷昶㙤㔲㌲搵㈴㈸换㈹㐷搴㔸愷慢挱昹㘵慦慡㔱㡦〶ㄲ扤挱愹㑢搴戸㕥搴㔰㌲㘹㔱搹戸㕥攲攴㈵愸ㅢ㜵㤴㑣㕢〹㈶㜱晡ㄲ搴捤㍡慡〹晦ㄲ㕢攴〴㈶愸㕢㜵㤴㑣㕤〹㉤㜲ちㄳ搴㝡ㅤ㈵㤳㔷㐲㡢㥣挴〴㜵扢㡥㤲改㉢〱挵㘹㑣㔰ㅢ㜴㤴㑣㘰〹㈸㑥㘴㠲扡㑢㐷㉤挲扦㐴敤㌹㤵〹敡ㅥㅤ㈵㤳㔸㠲㉣㑥㘶㠲扡㑦㐷挹㌴㤶㠰攲㜴㈶愸晢〵㤵挹戹㙢慦づ〱㤹づㄳ搴攰戴㈸㙡㍣㈰㙡㈸㤹㄰ㄳ㔰㥣ㄸ〵昵㤰愰㌲㌹ぢ敥㔵㘵㘵㘲㑤㔰㠳ㄳ慣愸昱㠸愸愱㘴㙡㈵㉡㙥扣㜲㡡ㄵ搴㘳㍡㑡㈶搷〴ㄴ㈷㔹㐱㍤愱愳㘴㝡㈵敡㐹攴捤捤换㘹㔶㔰㥢㜵㤴㑣戰㐴挵戵挸㠹㔶㔰㕢〵㤵挹㔹㜵慦扡㐷㈶㙡慡ㄱ㌷戹㜱挲ㄶ㌵㥥搶搵攰散扣㔷搵㤰〹㍦㐱つ㑥晣愲挶戳愲㠶搷㜴㤵攲㉣㉦挷㤰ㄲ攳ㄸ㌲っ㜵搳昱搲㌱㑥散㔲㔰㙣㉢攰㕣㉥〵㐵戶〲㑥摦㔲㔰㘸㉢攰㠴㉡〵〵戶〲㑥㜱㔲㤰㙦㉢攰慣㈶〵㜹戶〲㑥㘴㔲㜰㤸慤㠰㜳㤷ㄴ攴摡ち㌸㕤㐹挱㈰㕢〱㘷㈸㈹挸戱ㄵ㜰㔲㤲㠲㠱戶〲捥㐳㔲㌰挰㔶挰愹㐷ちづ戵ㄵ㜰戶㤱㠲晥戶〲㑥㌰㔲㜰㠸慤㠰扢扣ㄴㅣ㙣㉢攰㕥㉥〵搹戶〲敥㜷㔲搰捦㔶挰㕤㑤ちづ戲ㄵ㜰敦㤲㠲扥昱〵㕥㜳㌷㔳摣戳〴搱㈷ㅥ愱戸㌳㐹㐱㤶慤㠰挳㕢ち㝡摢ち㌸攰愴愰㔷㝣㐱㠷晦〷扣㕤挳ㄵ"]
[null,"Decisioneering:7.0.0.0"]

{"sheet":"Mod. Sensibilización","index":4,"n_rows":110,"n_cols":224,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Modulo de Sensibilización"]
[]
[]
[]
[]
[]
[]
[null,"Proyección de variables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bases de datos y proyección estadística de variables"]
[]
[null,"Variables Macroeconómicas",{"$f":"+Variables!D31","v":2009},{"$f":"+Variables!E31","v":2010},{"$f":"+Variables!F31","v":2011},{"$f":"+Variables!G31","v":2012},{"$f":"+Variables!H31","v":2013},{"$f":"+Variables!I31","v":2014},{"$f":"+Variables!J31","v":2015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base de Datos Variables Macro",{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"#N/A","v":{"$error":"#N/A"}},{"$f":"#N/A","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"#N/A","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"#N/A","v":{"$error":"#N/A"}},{"$f":"#N/A","v":{"$error":"#N/A"}}]
[null,"IPC %",5.6300000000000003E-2,0.05,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IPC %",8.2500000000000004E-2,8.900000000000001E-2,9.7200000000000009E-2,9.9600000000000008E-2,0.1,9.6799999999999997E-2,9.2899999999999996E-2,9.0999999999999998E-2,9.2100000000000015E-2,8.9900000000000008E-2,8.8200000000000001E-2,8.7499999999999994E-2,8.5000000000000006E-2,8.0600000000000005E-2,7.8200000000000006E-2,7.9699999999999993E-2,7.8600000000000003E-2,7.9199999999999993E-2,8.09E-2,8.0299999999999996E-2,7.9699999999999993E-2,0.08,7.7800000000000008E-2,7.6499999999999999E-2,7.3700000000000002E-2,6.7000000000000004E-2,5.8899999999999994E-2,5.6500000000000002E-2,5.8400000000000001E-2,6.25E-2,6.1600000000000002E-2,5.9800000000000006E-2,5.9699999999999996E-2,6.3700000000000007E-2,7.0699999999999999E-2,6.9900000000000004E-2,7.3899999999999993E-2,7.2400000000000006E-2,7.5999999999999998E-2,7.85E-2,7.7300000000000008E-2,7.2099999999999997E-2,7.0400000000000004E-2,7.2599999999999998E-2,7.1099999999999997E-2,6.5799999999999997E-2,6.13E-2,6.4899999999999999E-2,6.1900000000000004E-2,6.2800000000000009E-2,6.2100000000000002E-2,5.4900000000000004E-2,5.3699999999999998E-2,6.0700000000000004E-2,6.1900000000000004E-2,5.8899999999999994E-2,5.9699999999999996E-2,5.9000000000000004E-2,5.8200000000000002E-2,5.5E-2,5.4299999999999994E-2,5.2499999999999998E-2,5.0300000000000004E-2,5.0099999999999999E-2,5.04E-2,4.8300000000000003E-2,4.9100000000000005E-2,4.8799999999999996E-2,5.0199999999999995E-2,5.2699999999999997E-2,5.0999999999999997E-2,4.8499999999999995E-2,4.5599999999999995E-2,4.1900000000000007E-2,4.1100000000000005E-2,4.1200000000000001E-2,4.0399999999999998E-2,3.9399999999999998E-2,4.3200000000000002E-2,4.7199999999999999E-2,4.58E-2,4.1900000000000007E-2,4.3099999999999999E-2,4.4800000000000006E-2,4.7100000000000003E-2,5.2499999999999998E-2,5.7800000000000004E-2,6.2600000000000003E-2,6.2300000000000001E-2,6.0299999999999999E-2,5.7699999999999994E-2,5.2199999999999996E-2,5.0099999999999999E-2,5.16E-2,5.4100000000000002E-2,5.6900000000000006E-2,0.06,6.3500000000000001E-2,5.9299999999999999E-2,5.7300000000000004E-2,6.3899999999999998E-2,7.1800000000000003E-2,7.5200000000000003E-2,7.8700000000000006E-2,{"$f":"FORECAST(GO11,$CO$12:GN12,$CO$11:GN11)","v":{"$error":"#N/A"}},{"$f":"FORECAST(GP11,$CO$12:GO12,$CO$11:GO11)","v":{"$error":"#N/A"}},{"$f":"FORECAST(GQ11,$CO$12:GP12,$CO$11:GP11)","v":{"$error":"#N/A"}},{"$f":"FORECAST(GR11,$CO$12:GQ12,$CO$11:GQ11)","v":{"$error":"#N/A"}}]
[null,"DTF E.A%(fin mes)",7.9000000000000001E-2,0.08,0.08,0.08,0.08,0.08,0.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRM (fin mes)",1976.72,1946.17,1951.56,2004.47,2084.92,2139.11,2172.79,2208.21,2212.2600000000002,2158.36,2172.84,2229.1799999999998,2240.8000000000002,2257.4499999999998,2310.5700000000002,2346.73,2324.98,2298.85,2298.27,2301.23,2332.19,2310.02,2308.59,2291.1799999999998,2264.8200000000002,2309.8200000000002,2261.23,2275.35,2321.16,2398.8200000000002,2625.06,2703.55,2828.08,2773.73,2784.21,2864.79,2926.46,2956.31,2958.25,2887.82,2853.33,2817.32,2880.4,2832.94,2889.39,2884.17,2836.05,2778.21,2742.47,2682.34,2678.16,2646.99,2724.92,2699.58,2612.44,2551.4299999999998,2595.17,2575.19,2479.1,2389.75,2367.7600000000002,2323.77,2376.48,2348.3200000000002,2332.79,2331.81,2308.4899999999998,2304.3000000000002,2289.61,2289.5700000000002,2274.04,2284.2199999999998,2265.65,2247.3200000000002,2289.98,2375.0300000000002,2482.41,2633.12,2426,2396.63,2394.31,2315.38,2300.42,2238.79,2259.7199999999998,2224.12,2190.3000000000002,2110.67,1930.64,1960.61,1971.8,2173.17,2023.19,1999.44,2060.42,2014.76,1939.6,1843.59,1821.6,1780.21,1744.01,1923.02,1792.24,1932.2,2174.62,{"$f":"FORECAST(GP11,$CO$13:GO13,$CO$11:GO11)","v":{"$error":"#N/A"}},{"$f":"FORECAST(GQ11,$CO$13:GP13,$CO$11:GP11)","v":{"$error":"#N/A"}},{"$f":"FORECAST(GR11,$CO$13:GQ13,$CO$11:GQ11)","v":{"$error":"#N/A"}}]
[null,"Devaluación anual",6.3500000000000001E-2,0.05,0.05,0.05,0.05,0.05,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DTF E.A%(fin mes)",null,{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}}]
[null,"Devaluación forward",0.06,0.06,0.06,0.06,0.06,0.06,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRM",null,{"$f":"IF(CP13=\"\",\"\",(CP13/CO13))","v":0.98454510502246151},1.0027695422290961,1.0271116440181189,1.0401352976098421,1.0259914049459931,1.0157448658554258,1.0163016214176244,1.001834064694934,0.97563577518013245,1.0067087974202635,1.0259291986524548,1.0052126791017326,1.0074303820064261,1.023530975215398,1.0156498180102744,0.99073178422741437,0.98876119364467652,0.99974769993692503,1.0012879252655258,1.0134536747739253,0.99049391344616,0.99938095774062574,0.99245860027116106,0.98849501130421891,1.0198691286724773,0.97896372877540239,1.0062443891156583,1.0201331663260598,1.0334574092264215,1.0943130372433112,1.0299002689462338,1.0460616596696934,{"$f":"IF(DV13=\"\",\"\",(DV13/DU13))","v":0.98078201465305082},1.0037783057471348,1.0289417824086544,1.021526883296856,1.0102000369046562,1.0006562234677689,0.97619200540860307,0.98805673483804379,0.98737965815380635,1.0223900728351767,0.98352312178864043,1.0199262956504549,0.99819339030037491,0.98331582396321993,0.97960543713968362,0.98713560170037529,0.97807450947503538,0.99844165914835548,0.98836141231293129,1.0294409876879023,0.99070064442258854,0.96772090473332895,0.97664635360046537,1.017143327467342,0.99230108239537296,0.9626862483933224,0.96395869468758832,0.99079820064860347,0.9814212589113761,1.0226829677635911,0.98815054197805163,0.9933867615997819,{"$f":"IF(FB13=\"\",\"\",(FB13/FA13))","v":0.99957990217722126},0.9899991851823261,0.99818496073190721,0.99362496202751371,0.99998252977581337,0.99321706696017142,1.0044766143075758,0.99187031021530336,0.99190960651468674,1.0189826103981632,1.0371400623586233,1.0452120604792359,1.0607111637481319,0.92134046302485273,0.98789365210222591,0.99903197406358091,0.96703434392371923,0.99353885755254001,0.97320924005181653,1.0093488000214401,0.98424583576726321,0.98479398593601075,0.96364424964616713,0.91470480937332699,1.0155233497700245,1.0057074073885168,1.1021249619636881,0.93098561088179943,0.98826111240170222,1.0304985395910855,0.9778394696226983,0.96269530862236685,{"$f":"IF(GH13=\"\",\"\",(GH13/GG13))","v":0.95050010311404409},0.98807218524726215,0.97727821695213002,0.97966532038355025,1.102642760075917,0.93199238697465447,1.0780922197919922,1.1254632025670219,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Variables Internas FINDETER 1",{"$f":"+C11","v":2009},{"$f":"+D11","v":2010},2011,2012,2013,2014,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UVR (fin mes)",null,{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",(#REF!/#REF!))","v":{"$error":"#REF!"}}]
[null,"Redescuentos cartera nueva 1",600000000,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ponderación %"]
[null,"Redescuentos cartera nueva 2",600000000,1274999999,1245874997.9549999,1519939371.8629749,1597336642.5968087,1678216790.513665,1762736545.0867798]
[null,"Redescuentos cartera nueva 3 (tasa compensada 1)",300000000,300000000,400000000,200000000,{"$f":"+F20","v":200000000},{"$f":"+G20","v":200000000},{"$f":"+H20","v":200000000}]
[null,"Redescuentos cartera nueva 4 (tasa compensada 2)",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DTF",0.5,{"$f":"100%-CK21","v":0.5},null,"IPC %",{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,$CO$12:$GR$12,$CO$11:$GR$11)","v":{"$error":"#REF!"}}]
[null,"Redescuentos cartera nueva 5 (tasa compensada 3)"]
[null,"Total Redescuentos",{"$f":"SUM(C18:C22)","v":1500000000},{"$f":"SUM(D18:D22)","v":1574999999},1645874997.9549999,1719939371.8629749,1797336642.5968087,1878216790.513665,1962736545.0867798]
[]
[null,"Variables Internas FINDETER 2",{"$f":"+C17","v":2009},{"$f":"+D17","v":2010},2011,2012,2013,2014,2015]
[null,"Spread de cartera antigua (Spread S/DTF T.A).",2.7699999999999999E-2,2.7699999999999999E-2,2.7699999999999999E-2,2.7699999999999999E-2,2.7699999999999999E-2,2.7699999999999999E-2,2.7699999999999999E-2]
[null,"Spread de cartera nueva 1 (Spread S/DTF T.A).",3.44E-2,{"$f":"+C27","v":3.44E-2},3.44E-2,3.44E-2,3.44E-2,3.44E-2,3.44E-2]
[null,"Spread de cartera nueva 2 (Spread S/DTF T.A).",3.1399999999999997E-2,3.1399999999999997E-2,3.1399999999999997E-2,3.1399999999999997E-2,3.1399999999999997E-2,3.1399999999999997E-2,3.1399999999999997E-2]
[null,"Spread de cartera nueva 3 (Spread S/DTF T.A).",2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Spread de cartera nueva 4 (Spread S/DTF T.A).",0,0,0,0,0,0,0]
[null,"Spread de cartera nueva 5 (Spread S/DTF T.A).",0,0,0,0,0,0,0]
[]
[]
[null,"Consolidado proyecciones financieras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRM",0.7,{"$f":"100%-CK34","v":0.30000000000000004},null,"DTF E.A%(fin mes)",{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}}]
[]
[null,"Estado de Resultados consolidado",{"$f":"+C25","v":2009},{"$f":"+D25","v":2010},2011,2012,2013,2014,2015]
[null,"Ingresos Financieros",{"$f":"+'EF Anuales'!D58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J58","v":{"$error":"#N/A"}}]
[null,"Egresos Financieros",{"$f":"+'EF Anuales'!D65","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E65","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F65","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G65","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H65","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I65","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J65","v":{"$error":"#N/A"}}]
[null,"Margen Financiero",{"$f":"+'EF Anuales'!D72","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E72","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F72","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G72","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H72","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I72","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J72","v":{"$error":"#N/A"}}]
[null,"Utilidad Antes de Impuestos",{"$f":"+'EF Anuales'!D82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J82","v":{"$error":"#N/A"}}]
[null,"Utilidad Neta",{"$f":"+'EF Anuales'!D84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J84","v":{"$error":"#N/A"}}]
[]
[null,"ROE% (Utilidad Neta/Patrimonio inicial)",{"$f":"+'Indicadores Financieros'!D17","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!E17","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!F17","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!G17","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!H17","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!I17","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!J17","v":{"$error":"#N/A"}}]
[null,"Solvencia (Patrimonio/Activo Total)",{"$f":"+'Indicadores Financieros'!C27","v":0.18351477459693874},{"$f":"+'Indicadores Financieros'!D27","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!E27","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!F27","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!G27","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!H27","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!I27","v":{"$error":"#N/A"}}]
[null,"Endeudamiento (Pasivo Total/Activo Total)",{"$f":"+'Indicadores Financieros'!C30","v":0.81648522543008262},{"$f":"+'Indicadores Financieros'!D30","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!E30","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!F30","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!G30","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!H30","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!I30","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Resumen sensibilidad proyecciones financieras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRM",0.7,{"$f":"100%-CK66","v":0.30000000000000004},null,"DTF E.A%(fin mes)",{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}},{"$f":"FORECAST(#REF!,#REF!,$CO$11:$GR$11)","v":{"$error":"#REF!"}}]
[]
[null,"Proyección",{"$f":"+C36","v":2009},{"$f":"+D36","v":2010},2011,2012,2013,2014,2015]
[null,"DTF E.A%",{"$f":"+C13","v":7.9000000000000001E-2},{"$f":"+D13","v":0.08},0.08,0.08,0.08,0.08,0.08]
[null,"IPC E.A%",{"$f":"+C12","v":5.6300000000000003E-2},{"$f":"+D12","v":0.05},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Spread T.A/ Cartera Nueva",{"$f":"+Variables!D87","v":3.1320000000000001E-2},{"$f":"+Variables!E87","v":3.0180952380178382E-2},{"$f":"+Variables!F87","v":2.9844596337400588E-2},{"$f":"+Variables!G87","v":3.0655787720811605E-2},{"$f":"+Variables!H87","v":3.06878351391364E-2},{"$f":"+Variables!I87","v":3.0718502525126538E-2},{"$f":"+Variables!J87","v":3.0747849306008917E-2}]
[null,"Spread T.A/ Cartera Antigua",{"$f":"+Variables!D86","v":2.7699999999999999E-2},{"$f":"+Variables!E86","v":2.7699999999999999E-2},{"$f":"+Variables!F86","v":2.7699999999999999E-2},{"$f":"+Variables!G86","v":2.7699999999999999E-2},{"$f":"+Variables!H86","v":2.7699999999999999E-2},{"$f":"+Variables!I86","v":2.7699999999999999E-2},{"$f":"+Variables!J86","v":2.7699999999999999E-2}]
[null,"Desembolsos                 (Miles de $)",{"$f":"+C23","v":1500000000},{"$f":"+D23","v":1574999999},1645874997.9549999,1719939371.8629749,1797336642.5968087,1878216790.513665,1962736545.0867798]
[null,"Emisión de CDT´s          (Miles de $)",{"$f":"+'Planeación Caja'!C21","v":1185590549.1929755},{"$f":"+'Planeación Caja'!D21","v":2206810275.1693916},{"$f":"+'Planeación Caja'!E21","v":827131357.13690436},{"$f":"+'Planeación Caja'!F21","v":2655166207.1384544},{"$f":"+'Planeación Caja'!G21","v":497691417.77757442},{"$f":"+'Planeación Caja'!H21","v":910438935.46222782},{"$f":"+'Planeación Caja'!I21","v":2971915624.820147}]
[null,"Saldo de cartera bruta (Miles de $)",{"$f":"+'EF Anuales'!C15","v":3645374745.5300002},{"$f":"+'EF Anuales'!D15","v":4133097925.6296678},{"$f":"+'EF Anuales'!E15","v":4590489730.9242477},{"$f":"+'EF Anuales'!F15","v":4996504082.8921661},{"$f":"+'EF Anuales'!G15","v":5319633316.6821222},{"$f":"+'EF Anuales'!H15","v":5547365156.5137691},{"$f":"+'EF Anuales'!I15","v":5669420155.9317293}]
[null,"Patrimonio",{"$f":"+'EF Anuales'!C48","v":745978369.8128401},{"$f":"+'EF Anuales'!D48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I48","v":{"$error":"#N/A"}}]
[null,"Utilidad mínima requerida",{"$f":"+'EF Anuales'!C48*'Mod. Sensibilización'!C70","v":41998582.220462903},{"$f":"+'EF Anuales'!D48*'Mod. Sensibilización'!D70","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E48*'Mod. Sensibilización'!E70","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F48*'Mod. Sensibilización'!F70","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G48*'Mod. Sensibilización'!G70","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H48*'Mod. Sensibilización'!H70","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I48*'Mod. Sensibilización'!I70","v":{"$error":"#N/A"}}]
[null,"Utilidad Neta",{"$f":"+C41","v":{"$error":"#N/A"}},{"$f":"+D41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"ROE %",{"$f":"+'Indicadores Financieros'!D17","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!E17","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!F17","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!G17","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!H17","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!I17","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!J17","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"+C36","v":2009},{"$f":"+D36","v":2010},2011,2012,2013,2014,2015]
[null,{"$f":"+B41","v":"Utilidad Neta"},{"$f":"+C41/1000","v":{"$error":"#N/A"}},{"$f":"+D41/1000","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"+C107","v":2009},{"$f":"+D107","v":2010},2011,2012,2013,2014,2015]
[null,"ROE%",{"$f":"+C43","v":{"$error":"#N/A"}},{"$f":"+D43","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Variables","index":5,"n_rows":169,"n_cols":224,"rows_kept":169,"cut":false,"hidden":false,"merged":[[26,1,26,2],[27,1,27,2]]}
[]
[null,"Variables de Proyección"]
[]
[]
[]
[]
[]
[]
[null,"Fecha inicio base","2000-01-01"]
[null,"Fecha inicio proyección","2009-01-01",{"$f":"TEXT(C10,\"yyyy\")","v":"2009"}]
[]
[null,"Proyección de variables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bases de datos y proyección estadística de variables"]
[]
[null,"Variables Macroeconómicas",{"$f":"IF(C10=\"\",\"\",C10)","v":"2009-01-01"},{"$f":"EDATE(C14,1)","v":"2009-02-01"},{"$f":"EDATE(D14,1)","v":"2009-03-01"},"2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01",{"$f":"EDATE(BP14,1)","v":"2014-07-01"},"2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01",{"$f":"EDATE(CG14,1)","v":"2015-12-01"},null,null,null,null,null,"Base de Datos Variables Macro",{"$f":"IF(C9=\"\",\"\",C9)","v":"2000-01-01"},{"$f":"EDATE(CO14,1)","v":"2000-02-01"},{"$f":"EDATE(CP14,1)","v":"2000-03-01"},"2000-04-01","2000-05-01","2000-06-01","2000-07-01","2000-08-01","2000-09-01","2000-10-01","2000-11-01","2000-12-01","2001-01-01","2001-02-01","2001-03-01","2001-04-01","2001-05-01","2001-06-01","2001-07-01","2001-08-01","2001-09-01","2001-10-01","2001-11-01","2001-12-01","2002-01-01","2002-02-01","2002-03-01","2002-04-01","2002-05-01","2002-06-01","2002-07-01","2002-08-01","2002-09-01","2002-10-01","2002-11-01","2002-12-01","2003-01-01","2003-02-01","2003-03-01","2003-04-01","2003-05-01","2003-06-01","2003-07-01","2003-08-01","2003-09-01","2003-10-01","2003-11-01","2003-12-01","2004-01-01","2004-02-01","2004-03-01","2004-04-01","2004-05-01","2004-06-01","2004-07-01","2004-08-01","2004-09-01","2004-10-01","2004-11-01","2004-12-01","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01",{"$f":"EDATE(FB14,1)","v":"2005-07-01"},"2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01","2006-01-01","2006-02-01","2006-03-01","2006-04-01","2006-05-01","2006-06-01","2006-07-01","2006-08-01","2006-09-01","2006-10-01","2006-11-01","2006-12-01","2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2008-01-01","2008-02-01","2008-03-01","2008-04-01","2008-05-01","2008-06-01","2008-07-01","2008-08-01","2008-09-01","2008-10-01","2008-11-01","2008-12-01","2009-01-01","2009-02-01","2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01",{"$f":"EDATE(HN14,1)","v":"2010-11-01"},"2010-12-01"]
[null,"IPC %",{"$f":"+C47","v":5.6300000000000003E-2},{"$f":"+D47","v":5.6300000000000003E-2},5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"+BP47","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,null,null,null,null,null,"IPC %",8.2500000000000004E-2,8.900000000000001E-2,9.7200000000000009E-2,9.9600000000000008E-2,0.1,9.6799999999999997E-2,9.2899999999999996E-2,9.0999999999999998E-2,9.2100000000000015E-2,8.9900000000000008E-2,8.8200000000000001E-2,8.7499999999999994E-2,8.5000000000000006E-2,8.0600000000000005E-2,7.8200000000000006E-2,7.9699999999999993E-2,7.8600000000000003E-2,7.9199999999999993E-2,8.09E-2,8.0299999999999996E-2,7.9699999999999993E-2,0.08,7.7800000000000008E-2,7.6499999999999999E-2,7.3700000000000002E-2,6.7000000000000004E-2,5.8899999999999994E-2,5.6500000000000002E-2,5.8400000000000001E-2,6.25E-2,6.1600000000000002E-2,5.9800000000000006E-2,5.9699999999999996E-2,6.3700000000000007E-2,7.0699999999999999E-2,6.9900000000000004E-2,7.3899999999999993E-2,7.2400000000000006E-2,7.5999999999999998E-2,7.85E-2,7.7300000000000008E-2,7.2099999999999997E-2,7.0400000000000004E-2,7.2599999999999998E-2,7.1099999999999997E-2,6.5799999999999997E-2,6.13E-2,6.4899999999999999E-2,6.1900000000000004E-2,6.2800000000000009E-2,6.2100000000000002E-2,5.4900000000000004E-2,5.3699999999999998E-2,6.0700000000000004E-2,6.1900000000000004E-2,5.8899999999999994E-2,5.9699999999999996E-2,5.9000000000000004E-2,5.8200000000000002E-2,5.5E-2,5.4299999999999994E-2,5.2499999999999998E-2,5.0300000000000004E-2,5.0099999999999999E-2,5.04E-2,4.8300000000000003E-2,4.9100000000000005E-2,4.8799999999999996E-2,5.0199999999999995E-2,5.2699999999999997E-2,5.0999999999999997E-2,4.8499999999999995E-2,4.5599999999999995E-2,4.1900000000000007E-2,4.1100000000000005E-2,4.1200000000000001E-2,4.0399999999999998E-2,3.9399999999999998E-2,4.3200000000000002E-2,4.7199999999999999E-2,4.58E-2,4.1900000000000007E-2,4.3099999999999999E-2,4.4800000000000006E-2,4.7100000000000003E-2,5.2499999999999998E-2,5.7800000000000004E-2,6.2600000000000003E-2,6.2300000000000001E-2,6.0299999999999999E-2,5.7699999999999994E-2,5.2199999999999996E-2,5.0099999999999999E-2,5.16E-2,5.4100000000000002E-2,5.6900000000000006E-2,0.06,6.3500000000000001E-2,5.9299999999999999E-2,5.7300000000000004E-2,6.3899999999999998E-2,7.1800000000000003E-2,7.5200000000000003E-2,7.8700000000000006E-2,{"$f":"FORECAST(GO14,$CO$15:GN15,$CO$14:GN14)","v":4.4921774997998487E-2},{"$f":"FORECAST(GP14,$CO$15:GO15,$CO$14:GO14)","v":4.4554513357536074E-2},{"$f":"FORECAST(GQ14,$CO$15:GP15,$CO$14:GP14)","v":4.4175009662391629E-2},{"$f":"FORECAST(GR14,$CO$15:GQ15,$CO$14:GQ14)","v":4.3807748021929216E-2}]
[null,"Inflación mensual",{"$f":"+((1+C15)^(1/12))-1","v":4.5747855128817072E-3},{"$f":"+((1+D15)^(1/12))-1","v":4.5747855128817072E-3},4.5747855128817072E-3,4.5747855128817072E-3,4.5747855128817072E-3,4.5747855128817072E-3,4.5747855128817072E-3,{"$f":"+((1+J15)^(1/12))-1","v":4.5747855128817072E-3},4.5747855128817072E-3,4.5747855128817072E-3,4.5747855128817072E-3,4.5747855128817072E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,{"$f":"+((1+AP15)^(1/12))-1","v":3.6748094004368514E-3},3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,{"$f":"+((1+BV15)^(1/12))-1","v":3.6748094004368514E-3},3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,3.6748094004368514E-3,null,null,null,null,null,"DTF E.A% (fin mes)",0.1215,0.10369999999999999,0.10980000000000001,0.11470000000000001,0.1182,0.1197,0.12300000000000001,0.1258,0.1295,0.1295,0.13100000000000001,0.13350000000000001,0.13539999999999999,0.13289999999999999,0.12960000000000002,0.12710000000000002,0.1273,0.1275,0.12659999999999999,0.1229,0.11890000000000001,0.11380000000000001,0.1144,0.11470000000000001,0.1115,0.1067,0.10550000000000001,9.7500000000000003E-2,9.01E-2,8.2100000000000006E-2,7.7399999999999997E-2,0.08,7.9100000000000004E-2,7.9000000000000001E-2,7.9100000000000004E-2,7.6999999999999999E-2,7.6499999999999999E-2,7.8200000000000006E-2,7.6799999999999993E-2,7.7100000000000002E-2,7.8100000000000003E-2,7.8100000000000003E-2,7.8299999999999995E-2,7.8799999999999995E-2,7.7699999999999991E-2,7.8200000000000006E-2,7.85E-2,7.9199999999999993E-2,7.9899999999999999E-2,7.7600000000000002E-2,7.8100000000000003E-2,7.7499999999999999E-2,7.8899999999999998E-2,7.8100000000000003E-2,7.7899999999999997E-2,7.8E-2,7.7199999999999991E-2,7.7199999999999991E-2,7.6799999999999993E-2,7.7100000000000002E-2,7.6399999999999996E-2,7.4200000000000002E-2,7.4400000000000008E-2,7.2599999999999998E-2,7.1199999999999999E-2,7.1800000000000003E-2,7.1399999999999991E-2,6.9400000000000003E-2,6.8199999999999997E-2,6.4600000000000005E-2,6.3899999999999998E-2,6.3099999999999989E-2,6.0899999999999996E-2,5.9800000000000006E-2,5.9200000000000003E-2,5.8899999999999994E-2,5.9800000000000006E-2,6.1399999999999996E-2,6.7400000000000002E-2,6.1600000000000002E-2,6.5299999999999997E-2,6.6799999999999998E-2,6.7000000000000004E-2,6.8199999999999997E-2,6.8199999999999997E-2,6.6600000000000006E-2,7.5999999999999998E-2,7.4299999999999991E-2,7.7300000000000008E-2,7.9299999999999995E-2,8.3800000000000013E-2,8.43E-2,8.8800000000000004E-2,8.8399999999999992E-2,8.5600000000000009E-2,9.1499999999999998E-2,9.2600000000000002E-2,9.3200000000000005E-2,9.820000000000001E-2,9.7500000000000003E-2,9.4899999999999998E-2,9.8000000000000004E-2,9.6100000000000005E-2,9.8900000000000002E-2,9.6100000000000005E-2,{"$f":"FORECAST(GP14,$CO$16:GO16,$CO$14:GO14)","v":6.4772333896444767E-2},{"$f":"FORECAST(GQ14,$CO$16:GP16,$CO$14:GP14)","v":6.4312741671216589E-2},{"$f":"FORECAST(GR14,$CO$16:GQ16,$CO$14:GQ14)","v":6.3867975001640875E-2}]
[null,"DTF E.A%(fin mes)",{"$f":"+C55","v":7.9000000000000001E-2},{"$f":"+D55","v":7.9000000000000001E-2},7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+BP55","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,null,null,null,null,null,"TRM (fin mes)",1976.72,1946.17,1951.56,2004.47,2084.92,2139.11,2172.79,2208.21,2212.2600000000002,2158.36,2172.84,2229.1799999999998,2240.8000000000002,2257.4499999999998,2310.5700000000002,2346.73,2324.98,2298.85,2298.27,2301.23,2332.19,2310.02,2308.59,2291.1799999999998,2264.8200000000002,2309.8200000000002,2261.23,2275.35,2321.16,2398.8200000000002,2625.06,2703.55,2828.08,2773.73,2784.21,2864.79,2926.46,2956.31,2958.25,2887.82,2853.33,2817.32,2880.4,2832.94,2889.39,2884.17,2836.05,2778.21,2742.47,2682.34,2678.16,2646.99,2724.92,2699.58,2612.44,2551.4299999999998,2595.17,2575.19,2479.1,2389.75,2367.7600000000002,2323.77,2376.48,2348.3200000000002,2332.79,2331.81,2308.4899999999998,2304.3000000000002,2289.61,2289.5700000000002,2274.04,2284.2199999999998,2265.65,2247.3200000000002,2289.98,2375.0300000000002,2482.41,2633.12,2426,2396.63,2394.31,2315.38,2300.42,2238.79,2259.7199999999998,2224.12,2190.3000000000002,2110.67,1930.64,1960.61,1971.8,2173.17,2023.19,1999.44,2060.42,2014.76,1939.6,1843.59,1821.6,1780.21,1744.01,1923.02,1792.24,1932.2,2174.62,{"$f":"FORECAST(GP14,$CO$17:GO17,$CO$14:GO14)","v":2204.0564680843058},{"$f":"FORECAST(GQ14,$CO$17:GP17,$CO$14:GP14)","v":2201.1643141605077},{"$f":"FORECAST(GR14,$CO$17:GQ17,$CO$14:GQ14)","v":2198.3654555245735}]
[null,"DTF T.A.%",{"$f":"(1-(1+C17)^-(90/360))*(360/90)","v":7.5316584339376824E-2},{"$f":"(1-(1+D17)^-(90/360))*(360/90)","v":7.5316584339376824E-2},{"$f":"(1-(1+E17)^-(90/360))*(360/90)","v":7.5316584339376824E-2},7.5316584339376824E-2,7.5316584339376824E-2,7.5316584339376824E-2,7.5316584339376824E-2,7.5316584339376824E-2,7.5316584339376824E-2,7.5316584339376824E-2,7.5316584339376824E-2,7.5316584339376824E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,{"$f":"(1-(1+BQ17)^-(90/360))*(360/90)","v":7.622539148971752E-2},7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,7.622539148971752E-2,null,null,null,null,null,"UVR (fin mes)",103.8462,104.75839999999999,106.6219,108.7992,110.29049999999999,111.11060000000001,111.38760000000001,111.35380000000001,111.5102,111.9361,112.2529,112.5283,112.9751,113.77670000000001,115.5262,117.4371,119.0031,119.9144,120.1908,120.28230000000001,120.5026,120.88939999999999,121.2206,121.41079999999999,121.6943,122.34610000000001,123.6661,124.8586,125.8948,126.8327,127.49460000000001,127.7728,127.84269999999999,128.13759999999999,128.71950000000001,129.59809999999999,130.26740000000001,131.1437,132.7175,134.12700000000001,135.62739999999999,136.71350000000001,137.0127,136.88059999999999,136.99969999999999,137.36750000000001,137.5549,137.84460000000001,138.5119,139.51560000000001,141.02209999999999,142.5317,143.56809999999999,144.16040000000001,144.88069999999999,145.2782,145.27889999999999,145.52549999999999,145.72929999999999,145.9324,146.3561,147.12520000000001,148.5463,149.85120000000001,150.76830000000001,151.39830000000001,152.0213,152.3545,152.3914,152.72929999999999,153.2226,153.48580000000001,153.62289999999999,154.05959999999999,155.03020000000001,156.06780000000001,156.97649999999999,157.57730000000001,158.0812,158.64519999999999,159.26929999999999,159.81819999999999,159.93020000000001,160.01609999999999,160.39189999999999,161.14320000000001,162.78110000000001,164.68719999999999,166.4485,167.42230000000001,167.77699999999999,168.02160000000001,168.0505,168.01050000000001,168.084,168.49969999999999,169.309,170.57599999999999,172.84059999999999,174.8023,176.15090000000001,177.57490000000001,179.18889999999999,180.37819999999999,180.9683,{"$f":"FORECAST(GP14,$CO$18:GO18,$CO$14:GO14)","v":177.49681917048713},{"$f":"FORECAST(GQ14,$CO$18:GP18,$CO$14:GP14)","v":178.18555488089385},{"$f":"FORECAST(GR14,$CO$18:GQ18,$CO$14:GQ14)","v":178.85207331031972}]
[null,"DTF T.V.%",{"$f":"(((1+((1-(C18/4))^-4-1))^(90/360))-1)*(360/90)","v":7.6761946238865342E-2},{"$f":"(((1+((1-(D18/4))^-4-1))^(90/360))-1)*(360/90)","v":7.6761946238865342E-2},{"$f":"(((1+((1-(E18/4))^-4-1))^(90/360))-1)*(360/90)","v":7.6761946238865342E-2},7.6761946238865342E-2,7.6761946238865342E-2,7.6761946238865342E-2,7.6761946238865342E-2,7.6761946238865342E-2,7.6761946238865342E-2,{"$f":"(((1+((1-(L18/4))^-4-1))^(90/360))-1)*(360/90)","v":7.6761946238865342E-2},7.6761946238865342E-2,7.6761946238865342E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,{"$f":"(((1+((1-(AR18/4))^-4-1))^(90/360))-1)*(360/90)","v":7.7706187633094004E-2},7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,{"$f":"(((1+((1-(BX18/4))^-4-1))^(90/360))-1)*(360/90)","v":7.7706187633094004E-2},7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2,7.7706187633094004E-2]
[null,"DTF mensual periodica",{"$f":"+C19/12","v":6.3968288532387785E-3},{"$f":"+D19/12","v":6.3968288532387785E-3},6.3968288532387785E-3,6.3968288532387785E-3,6.3968288532387785E-3,6.3968288532387785E-3,6.3968288532387785E-3,6.3968288532387785E-3,6.3968288532387785E-3,6.3968288532387785E-3,6.3968288532387785E-3,6.3968288532387785E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,{"$f":"+U19/12","v":6.475515636091167E-3},6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,{"$f":"+BA19/12","v":6.475515636091167E-3},6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,6.475515636091167E-3,{"$f":"+CG19/12","v":6.475515636091167E-3},{"$f":"+CH19/12","v":6.475515636091167E-3}]
[null,"UVR (fin mes)",{"$f":"+C63","v":189},{"$f":"+D63","v":189},189,189,189,189,189,189,189,189,189,189,199,199,199,199,199,199,199,199,199,199,199,199,209,209,209,209,209,209,209,209,209,209,209,209,219,219,219,219,219,219,219,219,219,219,219,219,229,229,229,229,229,229,229,229,229,229,229,229,239,239,239,239,239,{"$f":"+BP63","v":239},239,239,239,239,239,239,249,249,249,249,249,249,249,249,249,249,249,249,null,null,null,null,null,"Base de Datos Variables Macro",{"$f":"+CO14","v":"2000-01-01"},"2000-02-01","2000-03-01","2000-04-01","2000-05-01","2000-06-01","2000-07-01","2000-08-01","2000-09-01","2000-10-01","2000-11-01","2000-12-01","2001-01-01","2001-02-01","2001-03-01","2001-04-01","2001-05-01","2001-06-01","2001-07-01","2001-08-01","2001-09-01","2001-10-01","2001-11-01","2001-12-01","2002-01-01","2002-02-01","2002-03-01","2002-04-01","2002-05-01","2002-06-01","2002-07-01","2002-08-01",{"$f":"+DU14","v":"2002-09-01"},"2002-10-01","2002-11-01","2002-12-01","2003-01-01","2003-02-01","2003-03-01","2003-04-01","2003-05-01","2003-06-01","2003-07-01","2003-08-01","2003-09-01","2003-10-01","2003-11-01","2003-12-01","2004-01-01","2004-02-01","2004-03-01","2004-04-01","2004-05-01","2004-06-01","2004-07-01","2004-08-01","2004-09-01","2004-10-01","2004-11-01","2004-12-01","2005-01-01","2005-02-01","2005-03-01","2005-04-01",{"$f":"+FA14","v":"2005-05-01"},"2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01","2006-01-01","2006-02-01","2006-03-01","2006-04-01","2006-05-01","2006-06-01","2006-07-01","2006-08-01","2006-09-01","2006-10-01","2006-11-01","2006-12-01","2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01",{"$f":"+GG14","v":"2008-01-01"},"2008-02-01","2008-03-01","2008-04-01","2008-05-01","2008-06-01","2008-07-01","2008-08-01","2008-09-01","2008-10-01","2008-11-01","2008-12-01","2009-01-01","2009-02-01","2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01"]
[null,"TRM",{"$f":"+C71","v":2255.1301958898625},{"$f":"+D71","v":2266.7297502726656},2278.3889684665091,2290.1081573599367,2301.8876254200127,2313.7276827004416,2325.6286408497294,2337.5908131193869,2349.6145143721742,2361.7000610903888,2373.8477713841962,2386.0579650000027,2395.7790605043729,2405.5397609551405,2415.3402277077598,2425.1806227750667,2435.0611088299579,2444.981849208079,2454.9430079105264,2464.9447496065559,2474.9872396363071,2485.0706440135355,2495.1951294283572,2505.360863250005,2515.5680135295934,2525.8167490028995,2536.1072390931495,2546.4396539138215,2556.8141642714572,2567.2309416684848,2577.6901583060544,2588.1919870868855,2598.7366016181245,2609.3241762142143,2619.9548858997773,2630.6289064125071,2641.3464142060752,2652.1075864530467,2662.9126010478094,2673.7616366095153,2684.6548724850327,2695.5924887519113,2706.5746662213592,2717.6015864412316,2728.6734316990323,2739.7903850249268,2750.9526301947681,2762.1603517331346,2773.4137349163811,2784.7129657757009,2796.0582311002017,2807.4497184399929,2818.8876161092862,2830.372113189509,2841.9033995324294,2853.4816657632955,2865.1071032839864,2876.7799042761753,2888.5002617045084,2900.2683693197932,2912.0844216622022,2923.9486140644881,2935.8611426552138,2947.8222043619944,2959.8319969147524,{"$f":"+BP71","v":2971.8907188489861},2983.9985695090527,2996.1557490514624,3008.3624584481877,3020.6188994899862,3032.9252747897362,3045.2817877857851,3057.6886427453142,3070.1460447677141,3082.6541997879763,3095.2133145800958,3107.8235967604915,3120.485254791437,3133.198497984507,3145.9635365040367,3158.7805813705982,3171.6498444644867,3184.5715385292242,3197.5458771750759,null,null,null,null,null,"IPC %",null,{"$f":"IF(CP15=\"\",\"\",(CP15/CO15))","v":1.0787878787878789},1.092134831460674,1.0246913580246912,1.0040160642570282,0.96799999999999997,0.95971074380165289,0.97954790096878364,1.0120879120879123,0.97611292073832778,0.98109010011123465,0.99206349206349198,0.97142857142857153,0.94823529411764707,0.97022332506203479,1.0191815856777493,0.98619824341279816,1.0076335877862594,1.0214646464646466,0.99258343634116186,0.99252801992528017,1.0037641154328734,0.97250000000000003,0.9832904884318765,0.96339869281045754,0.90909090909090917,0.8791044776119401,0.95925297113752139,1.0336283185840707,1.0702054794520548,0.98560000000000003,0.97077922077922085,0.9983277591973243,{"$f":"IF(DV15=\"\",\"\",(DV15/DU15))","v":1.0670016750418763},1.1098901098901097,0.98868458274398874,1.0572246065808295,0.97970230040595419,1.0497237569060773,1.0328947368421053,0.98471337579617846,0.93272962483829225,0.97642163661581149,1.03125,0.97933884297520657,0.92545710267229253,0.93161094224924013,1.0587275693311582,0.95377503852080125,1.01453957996769,0.98885350318471332,0.88405797101449279,0.97814207650273211,1.1303538175046557,1.0197693574958813,0.95153473344103379,1.0135823429541597,0.98827470686767183,0.98644067796610169,0.94501718213058417,0.98727272727272719,0.96685082872928185,0.95809523809523822,0.99602385685884676,1.0059880239520957,{"$f":"IF(FB15=\"\",\"\",(FB15/FA15))","v":0.95833333333333337},1.0165631469979297,0.99389002036659857,1.0286885245901638,1.049800796812749,0.967741935483871,0.9509803921568627,0.9402061855670103,0.91885964912280726,0.98090692124105006,1.0024330900243308,0.98058252427184456,0.97524752475247523,1.0964467005076144,1.0925925925925926,0.97033898305084754,0.91484716157205259,1.0286396181384247,1.0394431554524364,1.0513392857142856,1.1146496815286624,1.1009523809523811,1.0830449826989619,0.99520766773162939,0.9678972712680578,0.95688225538971794,0.90467937608318894,0.95977011494252873,1.0299401197604792,1.0484496124031009,1.0517560073937153,1.0544815465729349,{"$f":"IF(GH15=\"\",\"\",(GH15/GG15))","v":1.0583333333333333},0.93385826771653535,0.96627318718381117,1.1151832460732984,1.1236306729264476,1.0473537604456824,1.0465425531914894,0.57079764927571131,0.99182441832543844,0.99148226146924678,0.991686212560694,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Devaluación anual",{"$f":"+D38","v":6.3500000000000001E-2},{"$f":"+C23","v":6.3500000000000001E-2},{"$f":"+D23","v":6.3500000000000001E-2},6.3500000000000001E-2,6.3500000000000001E-2,6.3500000000000001E-2,6.3500000000000001E-2,6.3500000000000001E-2,6.3500000000000001E-2,6.3500000000000001E-2,6.3500000000000001E-2,6.3500000000000001E-2,{"$f":"+E38","v":0.05},{"$f":"+O23","v":0.05},{"$f":"+P23","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+F38","v":0.05},{"$f":"+AA23","v":0.05},{"$f":"+AB23","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+G38","v":0.05},{"$f":"+AM23","v":0.05},{"$f":"+AN23","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+H38","v":0.05},{"$f":"+AY23","v":0.05},{"$f":"+AZ23","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+I38","v":0.05},{"$f":"+BK23","v":0.05},{"$f":"+BL23","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+J38","v":0.05},{"$f":"+BW23","v":0.05},{"$f":"+BX23","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+CG23","v":0.05},null,null,null,null,null,"DTF E.A%(fin mes)",null,{"$f":"IF(CP16=\"\",\"\",(CP16/CO16))","v":0.85349794238683119},{"$f":"IF(CQ16=\"\",\"\",(CQ16/CP16))","v":1.0588235294117649},1.0446265938069217,1.0305143853530949,1.0126903553299493,1.0275689223057645,1.0227642276422764,1.0294117647058825,1,1.0115830115830116,1.0190839694656488,1.0142322097378276,0.98153618906942386,0.97516930022573389,0.98070987654320985,1.0015735641227379,1.0015710919088767,0.9929411764705881,0.97077409162717221,0.96745321399511808,0.9571068124474349,1.0052724077328645,1.0026223776223777,0.97210113339145587,0.95695067264573996,0.98875351452671045,0.92417061611374407,0.92410256410256408,0.91120976692563826,0.94275274056029224,1.03359173126615,0.98875000000000002,0.99873577749683939,1.0012658227848101,0.97345132743362828,0.99350649350649345,1.0222222222222224,0.98209718670076707,1.0039062500000002,1.0129701686121919,1,1.0025608194622277,1.0063856960408684,0.98604060913705582,1.0064350064350067,1.0038363171355498,1.0089171974522293,1.0088383838383839,0.9712140175219024,1.0064432989690721,0.9923175416133162,1.0180645161290323,0.98986058301647661,0.99743918053777203,1.0012836970474968,0.98974358974358967,1,0.99481865284974091,1.0039062500000002,0.99092088197146555,0.97120418848167545,1.0026954177897576,0.97580645161290314,0.9807162534435262,1.0084269662921348,0.99442896935933134,0.97198879551820749,0.98270893371757917,0.94721407624633447,0.98916408668730638,0.98748043818466336,0.96513470681458013,0.98193760262725793,0.98996655518394638,0.99493243243243223,1.0152801358234298,1.0267558528428091,1.0977198697068404,0.91394658753709201,1.0600649350649349,1.0229709035222052,1.0029940119760481,1.017910447761194,1,0.97653958944281538,1.141141141141141,0.9776315789473683,1.040376850605653,1.0258732212160413,1.0567465321563685,1.0059665871121717,1.0533807829181494,0.99549549549549532,0.96832579185520384,1.0689252336448596,1.0120218579234974,1.0064794816414686,1.053648068669528,0.99287169042769852,0.97333333333333327,1.0326659641728135,0.98061224489795917,1.0291363163371487,0.97168857431749245,0.67400971796508602,0.99290449799195202,0.99308431489595828,{"$f":"IF(GS16=\"\",\"\",(GS16/GR16))","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Devaluación forward",{"$f":"+D39","v":0.06},{"$f":"+C24","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+E39","v":0.06},{"$f":"+O24","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+F39","v":0.06},{"$f":"+AA24","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+G39","v":0.06},{"$f":"+AM24","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+H39","v":0.06},{"$f":"+AY24","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+I39","v":0.06},{"$f":"+BK24","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+J39","v":0.06},{"$f":"+BW24","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+CG24","v":0.06},null,null,null,null,null,"TRM",null,{"$f":"IF(CP17=\"\",\"\",(CP17/CO17))","v":0.98454510502246151},1.0027695422290961,1.0271116440181189,1.0401352976098421,1.0259914049459931,1.0157448658554258,1.0163016214176244,1.001834064694934,0.97563577518013245,1.0067087974202635,1.0259291986524548,1.0052126791017326,1.0074303820064261,1.023530975215398,1.0156498180102744,0.99073178422741437,0.98876119364467652,0.99974769993692503,1.0012879252655258,1.0134536747739253,0.99049391344616,0.99938095774062574,0.99245860027116106,0.98849501130421891,1.0198691286724773,0.97896372877540239,1.0062443891156583,1.0201331663260598,1.0334574092264215,1.0943130372433112,1.0299002689462338,1.0460616596696934,0.98078201465305082,1.0037783057471348,1.0289417824086544,1.021526883296856,1.0102000369046562,1.0006562234677689,0.97619200540860307,0.98805673483804379,0.98737965815380635,1.0223900728351767,0.98352312178864043,1.0199262956504549,0.99819339030037491,0.98331582396321993,0.97960543713968362,0.98713560170037529,0.97807450947503538,0.99844165914835548,0.98836141231293129,1.0294409876879023,0.99070064442258854,0.96772090473332895,0.97664635360046537,1.017143327467342,0.99230108239537296,0.9626862483933224,0.96395869468758832,0.99079820064860347,0.9814212589113761,1.0226829677635911,0.98815054197805163,0.9933867615997819,0.99957990217722126,0.9899991851823261,0.99818496073190721,0.99362496202751371,0.99998252977581337,0.99321706696017142,1.0044766143075758,0.99187031021530336,0.99190960651468674,1.0189826103981632,1.0371400623586233,1.0452120604792359,1.0607111637481319,0.92134046302485273,0.98789365210222591,0.99903197406358091,0.96703434392371923,0.99353885755254001,0.97320924005181653,1.0093488000214401,0.98424583576726321,0.98479398593601075,0.96364424964616713,0.91470480937332699,1.0155233497700245,1.0057074073885168,1.1021249619636881,0.93098561088179943,0.98826111240170222,1.0304985395910855,0.9778394696226983,0.96269530862236685,0.95050010311404409,0.98807218524726215,0.97727821695213002,0.97966532038355025,1.102642760075917,0.93199238697465447,1.0780922197919922,1.1254632025670219,1.0135363732901868,0.99868780407141211,0.99872846446858665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UVR (fin mes)",null,{"$f":"IF(CP18=\"\",\"\",(CP18/CO18))","v":1.0087841442440841},{"$f":"IF(CQ18=\"\",\"\",(CQ18/CP18))","v":1.0177885496532975},1.0204207578368047,1.0137069022566343,1.0074358172281386,1.0024930114678527,0.99969655509230826,1.0014045322207235,1.0038193815453653,1.0028301861508486,1.0024533887320506,1.0039705567399488,1.0070953688025062,1.0153766105010955,1.0165408366240731,1.0133347979471563,1.0076577837047942,1.0023049775506527,1.0007612895496163,1.0018315246715435,1.003209889247203,1.0027396942990867,1.0015690402456348,1.0023350476234405,1.0053560437916977,1.0107890647924207,1.0096429013286583,1.0082989878150164,1.0074498708445463,1.0052186857174845,1.0021820532006847,1.0005470647900021,1.0023067410184547,1.0045412119471568,1.0068256946305725,1.0051644275649105,1.0067269324481796,1.0120005764668834,1.0106203025222749,1.0111864128773476,1.0080079688912418,1.0021885183248178,0.99903585580022869,1.0008701013876327,1.0026846774117024,1.0013642237064808,1.0021060681953169,1.0048409585866982,1.0072463088009045,1.0107980756273849,1.0107047051490512,1.0072713648963703,1.0041255682843195,1.0049965177677087,1.0027436366610598,1.000004818341637,1.0016974247464705,1.0014004418469615,1.0013936799257253,1.0029033991080802,1.0052549910799755,1.0096591202594796,1.0087844665265981,1.0061200711105416,1.0041785972250135,{"$f":"IF(FC18=\"\",\"\",(FC18/FB18))","v":1.0041149735499011},1.0021917981230262,1.0002421982941101,1.002217316725222,1.0032298976031448,1.0017177622622251,1.0008932422413017,1.002842675148041,1.0063001591591827,1.00669288951443,1.0058224694651938,1.0038273244721345,1.0031977956215774,1.0035677866817811,1.0039339355996904,1.0034463641141136,1.0007007962797729,1.0005371093139381,1.0023485136808108,1.0046841517557932,1.0101642514235785,1.0117095903639917,1.0106948202410388,1.0058504582498491,1.0021185947152798,1.0014578875531213,1.0001720016950202,0.99976197631069241,1.0004374726579588,1.0024731681778158,1.004802975910343,1.007483358829123,1.0132761936028516,1.0113497638864943,1.0077150014616514,1.0080839779984094,1.0090891223928606,1.0066371298668613,1.0032714596331487,0.98081718826163,1.0038802707204864,1.0037405862100965]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ponderación %"]
[null,"Variables Internas FINDETER",null,{"$f":"+D10","v":"2009"},{"$f":"+D27+1","v":2010},{"$f":"+E27+1","v":2011},{"$f":"+F27+1","v":2012},2013,2014,2015,2016,2017,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable","Lineal","Probable"]
[null,"Proyección de Redescuentos (Miles de $)",null,{"$f":"+'Mod. Sensibilización'!C23","v":1500000000},{"$f":"+'Mod. Sensibilización'!D23","v":1574999999},{"$f":"+'Mod. Sensibilización'!E23","v":1645874997.9549999},{"$f":"+'Mod. Sensibilización'!F23","v":1719939371.8629749},{"$f":"+'Mod. Sensibilización'!G23","v":1797336642.5968087},{"$f":"+'Mod. Sensibilización'!H23","v":1878216790.513665},{"$f":"+'Mod. Sensibilización'!I23","v":1962736545.0867798},{"$f":"J28*(1+J32)","v":2051059689.6156847},{"$f":"K28*(1+K32)","v":2143357375.6483905},{"$f":"L28*(1+L32)","v":2239808457.552568},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IPC",0.5,{"$f":"100%-CK28","v":0.5},null,"Pronostico",{"$f":"+C10","v":"2009-01-01"},{"$f":"EDATE(CO28,1)","v":"2009-02-01"},{"$f":"EDATE(CP28,1)","v":"2009-03-01"},{"$f":"EDATE(CQ28,1)","v":"2009-04-01"},"2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01",{"$f":"EDATE(FC28,1)","v":"2014-08-01"},"2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01",{"$f":"EDATE(HO28,1)","v":"2019-12-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DTF",0.5,{"$f":"100%-CK29","v":0.5},null,"IPC %",{"$f":"FORECAST(CO28,$CO$15:$GR$15,$CO$14:$GR$14)","v":4.3428244326784715E-2},{"$f":"FORECAST(CP28,$CO$15:$GR$15,$CO$14:$GR$14)","v":4.304874063164027E-2},{"$f":"FORECAST(CQ28,$CO$15:$GR$15,$CO$14:$GR$14)","v":4.2705963100542033E-2},4.2326459405397532E-2,4.1959197764935174E-2,4.1579694069790674E-2,4.1212432429328261E-2,4.0832928734183815E-2,4.0453425039039315E-2,4.0086163398576902E-2,3.9706659703432456E-2,3.9339398062970043E-2,3.8959894367825543E-2,3.8580390672681097E-2,3.823761314158286E-2,3.7858109446438359E-2,3.7490847805975946E-2,3.7111344110831501E-2,3.6744082470369088E-2,3.6364578775224643E-2,3.5985075080080142E-2,3.5617813439617729E-2,3.5238309744473284E-2,3.4871048104010871E-2,3.449154440886637E-2,3.4112040713721925E-2,3.3769263182623688E-2,3.3389759487479187E-2,3.3022497847016774E-2,3.2642994151872329E-2,3.2275732511409916E-2,3.1896228816265415E-2,{"$f":"FORECAST(DU28,$CO$15:$GR$15,$CO$14:$GR$14)","v":3.151672512112097E-2},3.1149463480658557E-2,3.0769959785514112E-2,3.0402698145051699E-2,3.0023194449907198E-2,2.9643690754762697E-2,2.9288671168982372E-2,2.8909167473837982E-2,2.8541905833375569E-2,2.8162402138231069E-2,2.7795140497768656E-2,2.7415636802624155E-2,2.7036133107479654E-2,2.6668871467017352E-2,2.6289367771872851E-2,2.5922106131410438E-2,2.5542602436265938E-2,2.5163098741121437E-2,2.48203212100232E-2,2.444081751487881E-2,2.4073555874416397E-2,2.3694052179271896E-2,2.3326790538809483E-2,2.2947286843664982E-2,2.2567783148520482E-2,2.220052150805818E-2,2.1821017812913679E-2,2.1453756172451266E-2,2.1074252477306765E-2,2.0694748782162264E-2,2.0351971251064027E-2,1.9972467555919637E-2,{"$f":"FORECAST(FA28,$CO$15:$GR$15,$CO$14:$GR$14)","v":1.9605205915457224E-2},1.9225702220312724E-2,1.8858440579850311E-2,1.847893688470581E-2,1.8099433189561309E-2,1.7732171549099007E-2,1.7352667853954507E-2,1.6985406213492094E-2,1.6605902518347593E-2,1.6226398823203092E-2,1.5883621292104855E-2,1.5504117596960354E-2,1.5136855956498052E-2,1.4757352261353551E-2,1.4390090620891138E-2,1.4010586925746638E-2,1.3631083230602137E-2,1.3263821590139835E-2,1.2884317894995334E-2,1.2517056254532921E-2,1.213755255938842E-2,1.175804886424392E-2,1.1403029278463594E-2,1.1023525583319205E-2,1.0656263942856792E-2,1.0276760247712291E-2,9.9094986072498781E-3,9.5299949121053773E-3,9.1504912169608765E-3,8.7832295764985746E-3,8.4037258813540738E-3,8.0364642408916609E-3,{"$f":"FORECAST(GG28,$CO$15:$GR$15,$CO$14:$GR$14)","v":7.6569605457471601E-3},7.2774568506026593E-3,6.9346793195044221E-3,6.5551756243599213E-3,6.1879139838976194E-3,5.8084102887531186E-3,5.4411486482907057E-3,5.0616449531462049E-3,4.6821412580017041E-3,4.3148796175394022E-3,3.9353759223949014E-3,3.5681142819324885E-3,3.1886105867879877E-3,2.8091068916434869E-3,2.4663293605452496E-3,2.0868256654007489E-3,1.719564024938447E-3,1.3400603297939462E-3,9.7279868933153324E-4,5.9329499418703247E-4,2.1379129904253169E-4,-1.5347034141988125E-4,-5.32974036564271E-4,-9.0023567702668394E-4,-1.2797393721711847E-3,-1.6592430673156855E-3,-2.0020205984139228E-3,-2.3815242935584235E-3,-2.7487859340207255E-3,-3.1282896291652262E-3,-3.4955512696276392E-3,-3.87505496477214E-3,{"$f":"FORECAST(HM28,$CO$15:$GR$15,$CO$14:$GR$14)","v":-4.2545586599166407E-3},{"$f":"FORECAST(HN28,$CO$15:$GR$15,$CO$14:$GR$14)","v":-4.6218203003790537E-3},{"$f":"FORECAST(HO28,$CO$15:$GR$15,$CO$14:$GR$14)","v":-5.0013239955234434E-3},{"$f":"FORECAST(HP28,$CO$15:$GR$15,$CO$14:$GR$14)","v":-5.3685856359858564E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRM",0.7,{"$f":"100%-CK30","v":0.30000000000000004},null,"DTF E.A%(fin mes)",{"$f":"FORECAST(CO28,$CO$16:$GR$16,$CO$14:$GR$14)","v":6.3408382776412586E-2},{"$f":"FORECAST(CP28,$CO$16:$GR$16,$CO$14:$GR$14)","v":6.2948790551184297E-2},6.2533674992913624E-2,6.2074082767685335E-2,6.1629316098109621E-2,6.1169723872881332E-2,6.0724957203305618E-2,6.0265364978077329E-2,5.9805772752849151E-2,5.9361006083273327E-2,5.8901413858045149E-2,5.8456647188469435E-2,5.7997054963241146E-2,5.7537462738012857E-2,5.7122347179742183E-2,5.6662754954513894E-2,5.6217988284938181E-2,5.5758396059709892E-2,5.5313629390134178E-2,5.4854037164906E-2,5.4394444939677711E-2,5.3949678270101997E-2,5.3490086044873708E-2,5.3045319375297995E-2,5.2585727150069705E-2,5.2126134924841416E-2,5.1711019366570743E-2,5.1251427141342565E-2,5.080666047176674E-2,5.0347068246538562E-2,4.9902301576962849E-2,4.9442709351734559E-2,4.898311712650627E-2,4.8538350456930557E-2,4.8078758231702268E-2,4.7633991562126554E-2,4.7174399336898265E-2,4.6714807111670087E-2,4.6284865997746838E-2,4.5825273772518549E-2,4.5380507102942835E-2,4.4920914877714546E-2,4.4476148208138833E-2,4.4016555982910655E-2,4.3556963757682365E-2,4.3112197088106652E-2,4.2652604862878363E-2,4.2207838193302649E-2,4.174824596807436E-2,4.1288653742846071E-2,4.0873538184575398E-2,4.0413945959347219E-2,3.9969179289771395E-2,3.9509587064543217E-2,3.9064820394967503E-2,3.8605228169739214E-2,3.8145635944510925E-2,3.7700869274935211E-2,3.7241277049706922E-2,3.6796510380131209E-2,3.633691815490292E-2,3.5877325929674742E-2,3.5462210371404068E-2,3.5002618146175779E-2,3.4557851476600066E-2,{"$f":"FORECAST(FB28,$CO$16:$GR$16,$CO$14:$GR$14)","v":3.4098259251371776E-2},3.3653492581796063E-2,3.3193900356567774E-2,3.2734308131339485E-2,3.2289541461763771E-2,3.1829949236535482E-2,3.1385182566959768E-2,3.092559034173159E-2,3.0465998116503301E-2,3.0050882558232628E-2,2.9591290333004339E-2,2.9146523663428625E-2,2.8686931438200336E-2,2.8242164768624622E-2,2.7782572543396333E-2,2.7322980318168155E-2,2.6878213648592331E-2,2.6418621423364153E-2,2.5973854753788439E-2,2.551426252856015E-2,2.5054670303331861E-2,2.4624729189408723E-2,2.4165136964180434E-2,2.372037029460472E-2,2.3260778069376431E-2,2.2816011399800717E-2,2.2356419174572428E-2,2.1896826949344139E-2,2.1452060279768426E-2,2.0992468054540137E-2,2.0547701384964423E-2,2.0088109159736245E-2,1.9628516934507956E-2,1.9213401376237282E-2,1.8753809151008993E-2,1.830904248143328E-2,1.7849450256204991E-2,1.7404683586629277E-2,1.6945091361400988E-2,1.648549913617281E-2,1.6040732466596985E-2,1.5581140241368807E-2,1.5136373571793094E-2,1.4676781346564804E-2,1.4217189121336515E-2,1.3802073563065842E-2,1.3342481337837553E-2,1.2897714668261839E-2,1.243812244303355E-2,1.1993355773457837E-2,1.1533763548229659E-2,1.1074171323001369E-2,1.0629404653425656E-2,1.0169812428197367E-2,9.7250457586216532E-3,9.2654535333933641E-3,8.805861308165075E-3,8.3907457498944016E-3,7.9311535246662235E-3,7.4863868550903989E-3,7.0267946298622208E-3,6.5820279602865073E-3,6.1224357350582181E-3,5.662843509829929E-3,{"$f":"FORECAST(HN28,$CO$16:$GR$16,$CO$14:$GR$14)","v":5.2180768402542155E-3},{"$f":"FORECAST(HO28,$CO$16:$GR$16,$CO$14:$GR$14)","v":4.7584846150259263E-3},{"$f":"FORECAST(HP28,$CO$16:$GR$16,$CO$14:$GR$14)","v":4.3137179454502128E-3}]
[null,"Variables Macroeconómicas (contribuidores)",{"$f":"+D10-1","v":2008},{"$f":"+C31+1","v":2009},{"$f":"+D31+1","v":2010},{"$f":"+E31+1","v":2011},2012,2013,2014,2015,2016,2017,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UVR",0.5,{"$f":"100%-CK31","v":0.5},null,"TRM",{"$f":"FORECAST(CO28,$CO$17:$GR$17,$CO$14:$GR$14)","v":2195.4733016007758},{"$f":"FORECAST(CP28,$CO$17:$GR$17,$CO$14:$GR$14)","v":2192.5811476769777},{"$f":"FORECAST(CQ28,$CO$17:$GR$17,$CO$14:$GR$14)","v":2189.9688796167729},2187.0767256929744,2184.277867057041,2181.3857131332425,2178.5868544973087,2175.6947005735105,2172.8025466497124,2170.0036880137786,2167.1115340899805,2164.3126754540467,2161.4205215302486,2158.5283676064505,2155.9160995462453,2153.0239456224472,2150.2250869865134,2147.3329330627153,2144.5340744267814,2141.6419205029833,2138.7497665791852,2135.9509079432514,2133.0587540194533,2130.2598953835195,2127.3677414597209,2124.4755875359228,2121.8633194757181,2118.97116555192,2116.1723069159862,2113.2801529921881,2110.4812943562542,2107.5891404324561,2104.6969865086576,2101.8981278727242,2099.0059739489257,2096.2071153129918,2093.3149613891937,2090.4228074653956,2087.7172441173261,2084.825090193528,2082.0262315575942,2079.1340776337961,2076.3352189978623,2073.4430650740642,2070.5509111502661,2067.7520525143323,2064.8598985905342,2062.0610399546003,2059.1688860308022,2056.2767321070037,2053.6644640467989,2050.7723101230008,2047.973451487067,2045.0812975632689,2042.2824389273351,2039.390285003537,2036.4981310797389,2033.6992724438051,2030.8071185200065,2028.0082598840731,2025.1161059602746,2022.2239520364765,2019.6116839762717,2016.7195300524736,2013.9206714165398,2011.0285174927417,{"$f":"FORECAST(FC28,$CO$17:$GR$17,$CO$14:$GR$14)","v":2008.2296588568079},2005.3375049330098,2002.4453510092112,1999.6464923732774,1996.7543384494793,1993.9554798135455,1991.0633258897474,1988.1711719659493,1985.5589039057445,1982.6667499819459,1979.8678913460126,1976.975737422214,1974.1768787862807,1971.2847248624821,1968.392570938684,1965.5937123027502,1962.7015583789521,1959.9026997430183,1957.0105458192202,1954.1183918954221,1951.4128285473525,1948.5206746235544,1945.7218159876206,1942.8296620638225,1940.0308034278887,1937.1386495040906,1934.246495580292,1931.4476369443587,1928.5554830205601,1925.7566243846263,1922.8644704608282,1919.9723165370301,1917.3600484768253,1914.4678945530272,1911.6690359170934,1908.7768819932953,1905.9780233573615,1903.0858694335629,1900.1937155097648,1897.394856873831,1894.5027029500329,1891.7038443140991,1888.811690390301,1885.9195364665029,1883.3072684062981,1880.4151144824996,1877.6162558465662,1874.7241019227677,1871.9252432868338,1869.0330893630357,1866.1409354392376,1863.3420768033038,1860.4499228795057,1857.6510642435719,1854.7589103197738,1851.8667563959757,1849.2544883357705,1846.3623344119724,1843.5634757760386,1840.6713218522405,1837.8724632163066,1834.9803092925085,1832.0881553687104,1829.2892967327766,{"$f":"FORECAST(HO28,$CO$17:$GR$17,$CO$14:$GR$14)","v":1826.3971428089785},{"$f":"FORECAST(HP28,$CO$17:$GR$17,$CO$14:$GR$14)","v":1823.5982841730447}]
[null,"IPC% (fin de año)",7.6700000000000004E-2,{"$f":"+'Mod. Sensibilización'!C12","v":5.6300000000000003E-2},{"$f":"+'Mod. Sensibilización'!D12","v":0.05},{"$f":"+'Mod. Sensibilización'!E12","v":4.4999999999999998E-2},{"$f":"+'Mod. Sensibilización'!F12","v":4.4999999999999998E-2},{"$f":"+'Mod. Sensibilización'!G12","v":4.4999999999999998E-2},{"$f":"+'Mod. Sensibilización'!H12","v":4.4999999999999998E-2},{"$f":"+'Mod. Sensibilización'!I12","v":4.4999999999999998E-2},{"$f":"+J32","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UVR (fin mes)",{"$f":"FORECAST(CO28,$CO$18:$GR$18,$CO$14:$GR$14)","v":179.54080902072633},{"$f":"FORECAST(CP28,$CO$18:$GR$18,$CO$14:$GR$14)","v":180.22954473113293},{"$f":"FORECAST(CQ28,$CO$18:$GR$18,$CO$14:$GR$14)","v":180.85162859859702},181.54036430900373,182.2068827384295,182.8956184488361,183.56213687826187,184.25087258866859,184.93960829907519,185.60612672850095,186.29486243890767,186.96138086833344,187.65011657874004,188.33885228914676,188.96093615661073,189.64967186701745,190.31619029644321,191.00492600684981,191.67144443627569,192.3601801466823,193.0489158570889,193.71543428651478,194.40416999692138,195.07068842634715,195.75942413675375,196.44815984716047,197.07024371462455,197.75897942503116,198.42549785445692,199.11423356486364,199.7807519942894,200.46948770469601,201.15822341510273,201.82474184452849,202.51347755493509,203.17999598436086,203.86873169476758,204.55746740517418,205.2017685536191,205.89050426402571,206.55702269345159,207.24575840385819,207.91227683328395,208.60101254369067,209.28974825409728,209.95626668352304,210.64500239392964,211.31152082335552,212.00025653376213,212.68899224416873,213.31107611163281,213.99981182203953,214.6663302514653,215.3550659618719,216.02158439129767,216.71032010170438,217.39905581211099,218.06557424153675,218.75430995194347,219.42082838136923,220.10956409177584,220.79829980218256,221.42038366964653,222.10911938005324,222.77563780947901,223.46437351988561,{"$f":"FORECAST(FC28,$CO$18:$GR$18,$CO$14:$GR$14)","v":224.13089194931149},224.81962765971809,225.5083633701247,226.17488179955058,226.86361750995718,227.53013593938294,228.21887164978955,228.90760736019627,229.52969122766035,230.21842693806695,230.88494536749272,231.57368107789944,232.2401995073252,232.92893521773181,233.61767092813852,234.28418935756429,234.97292506797089,235.63944349739666,236.32817920780337,237.01691491820998,237.6612160666549,238.34995177706151,239.01647020648738,239.70520591689399,240.37172434631975,241.06046005672647,241.74919576713307,242.41571419655884,243.10444990696544,243.77096833639132,244.45970404679792,245.14843975720453,245.77052362466861,246.45925933507533,247.12577776450109,247.8145134749077,248.48103190433346,249.16976761474018,249.85850332514678,250.52502175457255,251.21375746497927,251.88027589440503,252.56901160481164,253.25774731521835,253.87983118268232,254.56856689308904,255.23508532251481,255.92382103292141,256.59033946234729,257.27907517275389,257.9678108831605,258.63432931258637,259.32306502299298,259.98958345241874,260.67831916282535,261.36705487323206,261.98913874069615,262.67787445110275,263.34439288052852,264.03312859093523,264.699647020361,265.3883827307676,266.07711844117432,266.74363687060008,{"$f":"FORECAST(HO28,$CO$18:$GR$18,$CO$14:$GR$14)","v":267.43237258100669},{"$f":"FORECAST(HP28,$CO$18:$GR$18,$CO$14:$GR$14)","v":268.09889101043245}]
[null,"DTF E.A% (Promedio)",9.8199999999999996E-2,{"$f":"+'Mod. Sensibilización'!C13","v":7.9000000000000001E-2},{"$f":"+'Mod. Sensibilización'!D13","v":0.08},{"$f":"+'Mod. Sensibilización'!E13","v":0.08},{"$f":"+'Mod. Sensibilización'!F13","v":0.08},{"$f":"+'Mod. Sensibilización'!G13","v":0.08},{"$f":"+'Mod. Sensibilización'!H13","v":0.08},{"$f":"+'Mod. Sensibilización'!I13","v":0.08},0.08,0.08,0.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CJ27","v":"Variable"},"% Dev. Anual"]
[null,"UVR (promedio)",181.69069999999999,189,199,209,219,229,239,249,259,269,279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dev. Fwd",0.85]
[null,"TRM (fin de año)",2243.59,{"$f":"(C35*(1+D38))","v":2386.057965},{"$f":"(D35*(1+E38))","v":2505.36086325},{"$f":"(E35*(1+F38))","v":2630.6289064124999},2762.160351733125,2900.2683693197814,3045.2817877857706,3197.5458771750591,3357.4231710338122,3525.294329585503,3701.5590460647782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estadistica descriptiva","Med. Geom","Promedio","Desvest","Coef. Var%","Probable"]
[null,"LIBOR 3m",1.4250000000000001E-2,2.9000000000000001E-2,2.9499999999999998E-2,0.03,0.04,0.04,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IPC %",{"$f":"GEOMEAN(CP22:IV22)-1","v":-5.8983082017626254E-3},{"$f":"AVERAGE(CO15:IV15)","v":6.3748694870739392E-2},{"$f":"STDEV(CO15:IV15)","v":1.5384256499603453E-2},{"$f":"+CQ36/CP36","v":0.24132661116902043},{"$f":"NORMINV(0.95,CP36,CQ36)","v":8.9053544972063886E-2}]
[null,"LIBOR 6m",1.7500000000000002E-2,0.03,3.15E-2,0.04,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DTF E.A%(fin mes)",{"$f":"GEOMEAN(CP23:IV23)-1","v":-5.9922194751881319E-3},{"$f":"AVERAGE(CO16:IV16)","v":8.8017157875641697E-2},{"$f":"STDEV(CO16:IV16)","v":2.1749870236128611E-2},{"$f":"+CQ37/CP37","v":0.24710943594496337},{"$f":"NORMINV(0.95,CP37,CQ37)","v":0.12379251081926171}]
[null,"Devaluación anual",null,{"$f":"+'Mod. Sensibilización'!C14","v":6.3500000000000001E-2},{"$f":"+'Mod. Sensibilización'!D14","v":0.05},{"$f":"+'Mod. Sensibilización'!E14","v":0.05},{"$f":"+'Mod. Sensibilización'!F14","v":0.05},{"$f":"+'Mod. Sensibilización'!G14","v":0.05},{"$f":"+'Mod. Sensibilización'!H14","v":0.05},{"$f":"+'Mod. Sensibilización'!I14","v":0.05},0.05,0.05,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRM",{"$f":"GEOMEAN(CP24:IV24)-1","v":9.937196184015562E-4},{"$f":"AVERAGE(CO17:IV17)","v":2350.3331133126803},{"$f":"STDEV(CO17:IV17)","v":300.178217505031},{"$f":"+CQ38/CP38","v":0.12771730773173015},{"$f":"NORMINV(0.95,CP38,CQ38)","v":2844.0823431076583}]
[null,"Devaluación forward",null,{"$f":"+'Mod. Sensibilización'!C15","v":0.06},{"$f":"+'Mod. Sensibilización'!D15","v":0.06},{"$f":"+'Mod. Sensibilización'!E15","v":0.06},{"$f":"+'Mod. Sensibilización'!F15","v":0.06},{"$f":"+'Mod. Sensibilización'!G15","v":0.06},{"$f":"+'Mod. Sensibilización'!H15","v":0.06},{"$f":"+'Mod. Sensibilización'!I15","v":0.06},0.06,0.06,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UVR (fin mes)",{"$f":"GEOMEAN(CP25:IV25)-1","v":5.0937526323135973E-3},{"$f":"AVERAGE(CO18:IV18)","v":142.66259117927507},{"$f":"STDEV(CO18:IV18)","v":21.227616901855036},{"$f":"+CQ39/CP39","v":0.14879595783578353},{"$f":"NORMINV(0.95,CP39,CQ39)","v":177.57891383182769}]
[null,null,1,"Proyección de IPC Crystall Ball",null,null,3]
[null,null,null,"Proyección de IPC (EXCEL)"]
[null,null,3,"Proyección de IPC FINDETER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proyección 1 (EXCEL)",{"$f":"+CO28","v":"2009-01-01"},{"$f":"+CP28","v":"2009-02-01"},{"$f":"+CQ28","v":"2009-03-01"},{"$f":"+CR28","v":"2009-04-01"},{"$f":"+CS28","v":"2009-05-01"},{"$f":"+CT28","v":"2009-06-01"},"2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+FB28","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01",{"$f":"+HN28","v":"2019-10-01"},{"$f":"+HO28","v":"2019-11-01"},{"$f":"+HP28","v":"2019-12-01"}]
[null,"Proyección de IPC",{"$f":"+C14","v":"2009-01-01"},"2009-02-01","2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01",{"$f":"+AI14","v":"2011-09-01"},"2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01",{"$f":"+BO14","v":"2014-05-01"},"2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01",null,null,null,null,null,"IPC %",{"$f":"+CO29*$CK$28+$CS$36*$CL$28","v":6.6240894649424301E-2},6.6051142801852078E-2,6.5879754036302959E-2,6.5690002188730709E-2,6.550637136849953E-2,6.531661952092728E-2,6.5132988700696073E-2,6.4943236853123851E-2,6.47534850055516E-2,6.4569854185320394E-2,6.4380102337748171E-2,6.4196471517516965E-2,6.4006719669944714E-2,6.3816967822372492E-2,6.3645579056823373E-2,6.3455827209251123E-2,6.3272196389019916E-2,6.3082444541447694E-2,6.2898813721216487E-2,6.2709061873644265E-2,6.2519310026072014E-2,6.2335679205840808E-2,6.2145927358268585E-2,6.1962296538037379E-2,6.1772544690465128E-2,6.1582792842892906E-2,6.1411404077343787E-2,6.1221652229771537E-2,6.103802140954033E-2,6.0848269561968107E-2,6.0664638741736901E-2,6.0474886894164651E-2,{"$f":"+DU29*$CK$28+$CS$36*$CL$28","v":6.0285135046592428E-2},6.0101504226361221E-2,5.9911752378788999E-2,5.9728121558557792E-2,5.9538369710985542E-2,5.9348617863413292E-2,5.9171108070523129E-2,5.8981356222950934E-2,5.8797725402719728E-2,5.8607973555147477E-2,5.8424342734916271E-2,5.823459088734402E-2,5.804483903977177E-2,5.7861208219540619E-2,5.7671456371968369E-2,5.7487825551737162E-2,5.7298073704164912E-2,5.7108321856592661E-2,5.6936933091043543E-2,5.6747181243471348E-2,5.6563550423240141E-2,5.6373798575667891E-2,5.6190167755436685E-2,5.6000415907864434E-2,5.5810664060292184E-2,5.5627033240061033E-2,5.5437281392488783E-2,5.5253650572257576E-2,5.5063898724685326E-2,5.4874146877113075E-2,5.4702758111563957E-2,5.4513006263991762E-2,{"$f":"+FA29*$CK$28+$CS$36*$CL$28","v":5.4329375443760555E-2},5.4139623596188305E-2,5.3955992775957098E-2,5.3766240928384848E-2,5.3576489080812598E-2,5.3392858260581447E-2,5.3203106413009196E-2,5.301947559277799E-2,5.2829723745205739E-2,5.2639971897633489E-2,5.246858313208437E-2,5.227883128451212E-2,5.2095200464280969E-2,5.1905448616708719E-2,5.1721817796477512E-2,5.1532065948905262E-2,5.1342314101333011E-2,5.115868328110186E-2,5.096893143352961E-2,5.0785300613298404E-2,5.0595548765726153E-2,5.0405796918153903E-2,5.022828712526374E-2,5.0038535277691545E-2,4.9854904457460339E-2,4.9665152609888089E-2,4.9481521789656882E-2,4.9291769942084632E-2,4.9102018094512381E-2,4.891838727428123E-2,4.872863542670898E-2,4.8545004606477773E-2,{"$f":"+GG29*$CK$28+$CS$36*$CL$28","v":4.8355252758905523E-2},4.8165500911333273E-2,4.7994112145784154E-2,4.7804360298211904E-2,4.7620729477980753E-2,4.7430977630408502E-2,4.7247346810177296E-2,4.7057594962605045E-2,4.6867843115032795E-2,4.6684212294801644E-2,4.6494460447229394E-2,4.6310829626998187E-2,4.6121077779425937E-2,4.5931325931853687E-2,4.5759937166304568E-2,4.5570185318732317E-2,4.5386554498501167E-2,4.5196802650928916E-2,4.501317183069771E-2,4.4823419983125459E-2,4.4633668135553209E-2,4.4450037315322002E-2,4.4260285467749808E-2,4.4076654647518601E-2,4.3886902799946351E-2,4.36971509523741E-2,4.3525762186824982E-2,4.3336010339252731E-2,4.315237951902158E-2,4.296262767144933E-2,4.2778996851218123E-2,4.2589245003645873E-2,4.2399493156073623E-2,4.2215862335842416E-2,4.2026110488270221E-2,4.1842479668039015E-2]
[1,"Proyección de IPC Crystal Ball",{"$f":"+CO52","v":0.06},{"$f":"+CP52","v":0.06},{"$f":"+CQ52","v":0.06},{"$f":"+CR52","v":0.06},{"$f":"+CS52","v":0.06},{"$f":"+CT52","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"+DU52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"+FA52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,null,null,null,null,null,"DTF E.A%(fin mes)",{"$f":"+CO30*$CK$29+$CS$37*$CL$29","v":9.3600446797837147E-2},9.3370650685223003E-2,9.3163092906087666E-2,9.2933296793473522E-2,9.2710913458685665E-2,9.248111734607152E-2,9.2258734011283663E-2,9.2028937898669519E-2,9.179914178605543E-2,9.1576758451267518E-2,9.1346962338653429E-2,9.1124579003865572E-2,9.0894782891251427E-2,9.0664986778637283E-2,9.0457428999501946E-2,9.0227632886887801E-2,9.0005249552099945E-2,8.97754534394858E-2,8.9553070104697943E-2,8.9323273992083854E-2,8.909347787946971E-2,8.8871094544681853E-2,8.8641298432067708E-2,8.8418915097279852E-2,8.8189118984665707E-2,8.7959322872051562E-2,8.7751765092916226E-2,8.7521968980302137E-2,8.7299585645514224E-2,8.7069789532900135E-2,8.6847406198112279E-2,8.6617610085498134E-2,{"$f":"+DU30*$CK$29+$CS$37*$CL$29","v":8.6387813972883989E-2},8.6165430638096133E-2,8.5935634525481988E-2,8.5713251190694131E-2,8.5483455078079987E-2,8.5253658965465898E-2,8.5038688408504273E-2,8.4808892295890129E-2,8.4586508961102272E-2,8.4356712848488127E-2,8.4134329513700271E-2,8.3904533401086182E-2,8.3674737288472037E-2,8.345235395368418E-2,8.3222557841070036E-2,8.3000174506282179E-2,8.2770378393668034E-2,8.254058228105389E-2,8.2333024501918553E-2,8.2103228389304464E-2,8.1880845054516552E-2,8.1651048941902463E-2,8.1428665607114606E-2,8.1198869494500461E-2,8.0969073381886317E-2,8.074669004709846E-2,8.0516893934484315E-2,8.0294510599696459E-2,8.0064714487082314E-2,7.9834918374468225E-2,7.9627360595332888E-2,7.9397564482718744E-2,{"$f":"+FA30*$CK$29+$CS$37*$CL$29","v":7.9175181147930887E-2},7.8945385035316742E-2,7.8723001700528886E-2,7.8493205587914741E-2,7.8263409475300597E-2,7.804102614051274E-2,7.7811230027898595E-2,7.7588846693110738E-2,7.7359050580496649E-2,7.7129254467882505E-2,7.6921696688747168E-2,7.6691900576133024E-2,7.6469517241345167E-2,7.6239721128731022E-2,7.6017337793943165E-2,7.5787541681329021E-2,7.5557745568714932E-2,7.533536223392702E-2,7.5105566121312931E-2,7.4883182786525074E-2,7.4653386673910929E-2,7.4423590561296785E-2,7.4208620004335216E-2,7.3978823891721071E-2,7.3756440556933214E-2,7.352664444431907E-2,7.3304261109531213E-2,7.3074464996917068E-2,7.2844668884302924E-2,7.2622285549515067E-2,7.2392489436900923E-2,7.2170106102113066E-2,{"$f":"+GG30*$CK$29+$CS$37*$CL$29","v":7.1940309989498977E-2},7.1710513876884832E-2,7.1502956097749495E-2,7.1273159985135351E-2,7.1050776650347494E-2,7.082098053773335E-2,7.0598597202945493E-2,7.0368801090331348E-2,7.0139004977717259E-2,6.9916621642929347E-2,6.9686825530315258E-2,6.9464442195527401E-2,6.9234646082913257E-2,6.9004849970299112E-2,6.8797292191163775E-2,6.8567496078549631E-2,6.8345112743761774E-2,6.8115316631147629E-2,6.7892933296359773E-2,6.7663137183745684E-2,6.7433341071131539E-2,6.7210957736343682E-2,6.6981161623729538E-2,6.6758778288941681E-2,6.6528982176327536E-2,6.6299186063713392E-2,6.6091628284578055E-2,6.5861832171963966E-2,6.5639448837176054E-2,6.5409652724561965E-2,6.5187269389774108E-2,6.4957473277159963E-2,6.4727677164545819E-2,6.4505293829757962E-2,6.4275497717143817E-2,6.4053114382355961E-2]
[2,"Proyección de IPC (EXCEL)",{"$f":"+CO43","v":6.6240894649424301E-2},{"$f":"+CP43","v":6.6051142801852078E-2},{"$f":"+CQ43","v":6.5879754036302959E-2},{"$f":"+CR43","v":6.5690002188730709E-2},{"$f":"+CS43","v":6.550637136849953E-2},{"$f":"+CT43","v":6.531661952092728E-2},6.5132988700696073E-2,6.4943236853123851E-2,6.47534850055516E-2,6.4569854185320394E-2,6.4380102337748171E-2,6.4196471517516965E-2,6.4006719669944714E-2,6.3816967822372492E-2,6.3645579056823373E-2,6.3455827209251123E-2,6.3272196389019916E-2,6.3082444541447694E-2,6.2898813721216487E-2,6.2709061873644265E-2,6.2519310026072014E-2,6.2335679205840808E-2,6.2145927358268585E-2,6.1962296538037379E-2,6.1772544690465128E-2,6.1582792842892906E-2,6.1411404077343787E-2,6.1221652229771537E-2,6.103802140954033E-2,6.0848269561968107E-2,6.0664638741736901E-2,6.0474886894164651E-2,{"$f":"+DU43","v":6.0285135046592428E-2},6.0101504226361221E-2,5.9911752378788999E-2,5.9728121558557792E-2,5.9538369710985542E-2,5.9348617863413292E-2,5.9171108070523129E-2,5.8981356222950934E-2,5.8797725402719728E-2,5.8607973555147477E-2,5.8424342734916271E-2,5.823459088734402E-2,5.804483903977177E-2,5.7861208219540619E-2,5.7671456371968369E-2,5.7487825551737162E-2,5.7298073704164912E-2,5.7108321856592661E-2,5.6936933091043543E-2,5.6747181243471348E-2,5.6563550423240141E-2,5.6373798575667891E-2,5.6190167755436685E-2,5.6000415907864434E-2,5.5810664060292184E-2,5.5627033240061033E-2,5.5437281392488783E-2,5.5253650572257576E-2,5.5063898724685326E-2,5.4874146877113075E-2,5.4702758111563957E-2,5.4513006263991762E-2,{"$f":"+FA43","v":5.4329375443760555E-2},5.4139623596188305E-2,5.3955992775957098E-2,5.3766240928384848E-2,5.3576489080812598E-2,5.3392858260581447E-2,5.3203106413009196E-2,5.301947559277799E-2,5.2829723745205739E-2,5.2639971897633489E-2,5.246858313208437E-2,5.227883128451212E-2,5.2095200464280969E-2,5.1905448616708719E-2,5.1721817796477512E-2,5.1532065948905262E-2,5.1342314101333011E-2,5.115868328110186E-2,5.096893143352961E-2,5.0785300613298404E-2,null,null,null,null,null,"TRM",{"$f":"+CO31*$CK$30+$CS$38*$CL$30","v":2390.0560140528405},2388.0315063061821,2386.2029186640384,2384.1784109173796,2382.2192098722262,2380.1947021255673,2378.2355010804135,2376.2109933337551,2374.1864855870963,2372.2272845419425,2370.2027767952841,2368.2435757501303,2366.2190680034714,2364.194560256813,2362.3659726146693,2360.3414648680105,2358.3822638228571,2356.3577560761983,2354.3985550310445,2352.3740472843861,2350.3495395377272,2348.3903384925734,2346.365830745915,2344.4066297007612,2342.3821219541023,2340.3576142074435,2338.5290265653002,2336.5045188186414,2334.545317773488,2332.5208100268292,2330.5616089816754,2328.537101235017,{"$f":"+DU31*$CK$30+$CS$38*$CL$30","v":2326.5125934883577},2324.5533924432043,2322.5288846965454,2320.5696836513916,2318.5451759047332,2316.5206681580744,2314.6267738144256,2312.6022660677672,2310.6430650226134,2308.618557275955,2306.6593562308012,2304.6348484841424,2302.610340737484,2300.6511396923302,2298.6266319456713,2296.667430900518,2294.6429231538591,2292.6184154072002,2290.789827765057,2288.7653200183981,2286.8061189732443,2284.7816112265859,2282.8224101814321,2280.7979024347733,2278.7733946881149,2276.8141936429611,2274.7896858963022,2272.8304848511489,2270.8059771044896,2268.7814693578312,2266.9528817156879,2264.9283739690291,{"$f":"+FA31*$CK$30+$CS$38*$CL$30","v":2262.9691729238752},2260.9446651772168,2258.985464132063,2256.9609563854042,2254.9364486387453,2252.9772475935915,2250.9527398469331,2248.9935388017793,2246.9690310551209,2244.9445233084621,2243.1159356663188,2241.0914279196595,2239.1322268745062,2237.1077191278473,2235.148518082694,2233.1240103360351,2231.0995025893762,2229.1403015442229,2227.115793797564,2225.1565927524102,2223.1320850057518,2221.107577259093,2219.2136829154442,2217.1891751687858,2215.229974123632,2213.2054663769732,2211.2462653318198,2209.221757585161,2207.1972498385021,2205.2380487933488,2203.2135410466894,2201.2543400015361,{"$f":"+GG31*$CK$30+$CS$38*$CL$30","v":2199.2298322548772},2197.2053245082188,2195.3767368660751,2193.3522291194167,2191.3930280742629,2189.3685203276041,2187.4093192824507,2185.3848115357914,2183.360303789133,2181.4011027439792,2179.3765949973208,2177.417393952167,2175.3928862055081,2173.3683784588497,2171.539790816706,2169.5152830700472,2167.5560820248938,2165.531574278235,2163.5723732330812,2161.5478654864228,2159.5233577397639,2157.5641566946101,2155.5396489479517,2153.5804479027979,2151.5559401561391,2149.5314324094807,2147.702844767337,2145.6783370206781,2143.7191359755248,2141.6946282288659,2139.7354271837121,2137.7109194370537,2135.6864116903948,2133.727210645241,2131.7027028985826,2129.7435018534288]
[3,"Proyección de IPC FINDETER",{"$f":"+D32","v":5.6300000000000003E-2},{"$f":"+C46","v":5.6300000000000003E-2},{"$f":"+D46","v":5.6300000000000003E-2},5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,{"$f":"+E32","v":0.05},{"$f":"+O46","v":0.05},{"$f":"+P46","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+F32","v":4.4999999999999998E-2},{"$f":"+AA46","v":4.4999999999999998E-2},{"$f":"+AB46","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"+G32","v":4.4999999999999998E-2},{"$f":"+AM46","v":4.4999999999999998E-2},{"$f":"+AN46","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"+H32","v":4.4999999999999998E-2},{"$f":"+AY46","v":4.4999999999999998E-2},{"$f":"+AZ46","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"+I32","v":4.4999999999999998E-2},{"$f":"+BK46","v":4.4999999999999998E-2},{"$f":"+BL46","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"+J32","v":4.4999999999999998E-2},{"$f":"+BW46","v":4.4999999999999998E-2},{"$f":"+BX46","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,null,null,null,null,null,"UVR (fin mes)",{"$f":"+CO32*$CK$31+$CS$39*$CL$31","v":178.559861426277},178.9042292814803,179.21527121521234,179.5596390704157,179.89289828512858,180.23726614033188,180.57052535504477,180.91489321024812,181.25926106545143,181.59252028016431,181.93688813536767,182.27014735008055,182.61451520528385,182.95888306048721,183.2699249942192,183.61429284942255,183.94755206413544,184.29191991933874,184.62517913405168,184.96954698925498,185.31391484445828,185.64717405917122,185.99154191437452,186.3248011290874,186.66916898429071,187.01353683949407,187.32457877322611,187.66894662842941,188.00220584314229,188.34657369834565,188.67983291305853,189.02420076826184,{"$f":"+DU32*$CK$31+$CS$39*$CL$31","v":189.36856862346519},189.70182783817808,190.04619569338138,190.37945490809426,190.72382276329762,191.06819061850092,191.39034119272338,191.73470904792669,192.06796826263962,192.41233611784293,192.74559533255581,193.08996318775917,193.43433104296247,193.76759025767535,194.11195811287865,194.44521732759159,194.78958518279489,195.1339530379982,195.44499497173024,195.7893628269336,196.12262204164648,196.46698989684978,196.80024911156266,197.14461696676602,197.48898482196932,197.82224403668221,198.16661189188557,198.49987110659845,198.84423896180175,199.18860681700511,199.49964875073709,199.84401660594045,{"$f":"+FA32*$CK$31+$CS$39*$CL$31","v":200.17727582065334},200.52164367585664,200.85490289056958,201.19927074577288,201.54363860097618,201.87689781568912,202.22126567089242,202.5545248856053,202.89889274080861,203.24326059601196,203.55430252974401,203.89867038494731,204.23192959966019,204.57629745486355,204.90955666957643,205.25392452477973,205.59829237998309,205.93155159469597,206.27591944989928,206.60917866461216,206.95354651981552,207.29791437501882,207.62006494924128,207.96443280444458,208.29769201915752,208.64205987436083,208.97531908907371,209.31968694427707,209.66405479948037,209.99731401419325,210.34168186939655,210.67494108410949,{"$f":"+GG32*$CK$31+$CS$39*$CL$31","v":211.01930893931279},211.3636767945161,211.67471872824814,212.0190865834515,212.35234579816438,212.69671365336768,213.02997286808056,213.37434072328392,213.71870857848722,214.05196779320011,214.39633564840346,214.72959486311635,215.07396271831965,215.41833057352301,215.72937250725499,216.07374036245835,216.40699957717123,216.75136743237454,217.08462664708748,217.42899450229078,217.77336235749408,218.10662157220702,218.45098942741032,218.7842486421232,219.1286164973265,219.47298435252986,219.78402628626191,220.12839414146521,220.46165335617809,220.80602121138145,221.13928042609433,221.48364828129763,221.82801613650099,222.16127535121387,222.50564320641718,222.83890242113006]
[null,null,{"$f":"VLOOKUP($G$40,$A$44:$CH$46,C79,1)","v":5.6300000000000003E-2},5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"VLOOKUP($G$40,$A$44:$CH$46,AI79,1)","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"VLOOKUP($G$40,$A$44:$CH$46,BO79,1)","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,null,null,null,null,null,"Devaluación anual",{"$f":"+(CO45-CO31)/CO31","v":8.8629049740750421E-2},8.9141676163859429E-2,8.9605857358851987E-2,9.0121065671325995E-2,9.0620953405474422E-2,9.1138851692012218E-2,9.1641352820506297E-2,9.2161962203331532E-2,9.2683957522003896E-2,9.3190439097023237E-2,9.3715177788754739E-2,9.4224324705440871E-2,9.4751828454108025E-2,9.528074577885752E-2,9.5759697286863552E-2,9.6291320710614317E-2,9.6807156653571938E-2,9.7341599802762482E-2,9.7860175367163738E-2,9.8397460735130934E-2,9.8936199206223346E-2,9.9458948124366786E-2,0.10000056319335512,0.10052610706389323,0.10107062183186367,0.10161661914972242,0.10211105734327748,0.10265989306657761,0.10319245278081765,0.10374424646170023,0.10427968028617413,0.10483445590217101,{"$f":"+(DU45-DU31)/DU31","v":0.1053907561998534},0.10593056895474931,0.10648988784300559,0.10703263370275291,0.10759499581757596,0.10815891401740818,0.10868786486123769,0.10925481324339556,0.10980497267509816,0.1103750268493164,0.11092820423481728,0.11150138979187255,0.11207617660475708,0.1126339528449742,0.11321191017109948,0.11377276734304764,0.11435392148768826,0.11493671041933373,0.11546451130142089,0.11605043071852431,0.11661902516986099,0.11720820778563763,0.11777997336178217,0.1183724465132566,0.11896660247850223,0.11954320114744189,0.12014068945853566,0.12072052654315643,0.12132137531329995,0.12192394273297942,0.12246968053405369,0.12307553936867822,{"$f":"+(FA45-FA31)/FA31","v":0.12366351120084644},0.12427280145985159,0.12486410813093898,0.12547685904912059,0.126091379973132,0.12668777015663849,0.12730579646309625,0.12790559346494657,0.12852715523300437,0.12915052534868485,0.12971513021041087,0.13034196389285632,0.13095032080763369,0.1315807659050082,0.13219263283888627,0.13282672065133516,0.13346267179082727,0.13407989026008849,0.13471953200923667,0.13534033758113193,0.13598370215993449,0.13662897113654476,0.13723434142197619,0.13788332043083759,0.13851320159002939,0.13916598536278096,0.13979956474129882,0.14045618683552874,0.1411147725390203,0.1417539914683576,0.14241646685526091,0.14305946666804006,{"$f":"+(GG45-GG31)/GG31","v":0.14372586629977935},0.14439427359620569,0.14499972950313098,0.14567198298799411,0.14632448760827277,0.14700075267115181,0.14765715683822564,0.14833746949434937,0.14901985306450879,0.14968220496712004,0.15036869126852936,0.1510350314595163,0.15172565760432608,0.15241840197006326,0.153045935331794,0.15374273816508305,0.15441910735247741,0.15512014384260986,0.15580062878694695,0.15650593763595472,0.15721343266684851,0.15790019640197533,0.1586120230593048,0.15930299793935052,0.1600191961257085,0.16073763135788846,0.16138847211892071,0.16211119401113194,0.16281276134153028,0.16353995566884266,0.16424587125003243,0.16497757965657156,0.16571159822851692,0.1664241486878042,0.16716274513003648,0.16787974650854268]
[null,null,1,"Proyección de DTF Crystall Ball",null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Devaluación forward",{"$f":"+CO47*$CK$34","v":7.5334692279637849E-2},7.5770424739280515E-2,7.616497875502419E-2,7.6602905820627093E-2,7.7027810394653257E-2,7.7468023938210381E-2,7.7895149897430349E-2,7.8337667872831807E-2,7.8781363893703313E-2,7.9211873232469754E-2,7.9657901120441521E-2,8.0090675999624744E-2,8.0539054185991818E-2,8.0988633912028887E-2,8.1395742693834011E-2,8.184762260402216E-2,8.2286083155536149E-2,8.2740359832348107E-2,8.3181149062089177E-2,8.3637841624861292E-2,8.4095769325289838E-2,8.454010590571176E-2,8.500047871435186E-2,8.5447191004309239E-2,8.5910028557084114E-2,8.6374126277264054E-2,8.679439874178585E-2,8.726090910659097E-2,8.7713584863695002E-2,8.8182609492445191E-2,8.8637728243248004E-2,8.9109287516845354E-2,{"$f":"+DU47*$CK$34","v":8.9582142769875389E-2},9.0040983611536909E-2,9.0516404666554751E-2,9.0977738647339976E-2,9.1455746444939562E-2,9.1935076914796951E-2,9.238468513205203E-2,9.2866591256886219E-2,9.3334226773833434E-2,9.381877282191893E-2,9.4288973599594691E-2,9.4776181323091666E-2,9.526475011404352E-2,9.5738859918228059E-2,9.6230123645434554E-2,9.6706852241590494E-2,9.7200833264535019E-2,9.7696203856433669E-2,9.8144834606207751E-2,9.8642866110745658E-2,9.9126171394381832E-2,9.962697661779199E-2,0.10011297735751484,0.10061657953626811,0.10112161210672689,0.1016117209753256,0.10211958603975531,0.10261244756168296,0.10312316901630496,0.1036353513230325,0.10409922845394563,0.10461420846337649,{"$f":"+FA47*$CK$34","v":0.10511398452071948},0.10563188124087385,0.10613449191129813,0.1066553301917525,0.10717767297716219,0.10768460463314271,0.10820992699363181,0.10871975444520458,0.10924808194805372,0.10977794654638212,0.11025786067884924,0.11079066930892786,0.11130777268648863,0.11184365101925696,0.11236373791305333,0.11290271255363489,0.11344327102220318,0.11396790672107521,0.11451160220785117,0.11503928694396214,0.11558614683594431,0.11613462546606304,0.11664919020867975,0.11720082236621195,0.11773622135152498,0.11829108755836382,0.11882963003010399,0.11938775881019943,0.11994755665816725,0.12049089274810396,0.12105399682697177,0.12160054666783406,{"$f":"+GG47*$CK$34","v":0.12216698635481245},0.12273513255677483,0.12324977007766133,0.12382118553979499,0.12437581446703184,0.12495063977047904,0.12550858331249179,0.12608684907019696,0.12666687510483246,0.12722987422205204,0.12781338757824995,0.12837977674058884,0.12896680896367715,0.12955564167455377,0.1300890450320249,0.1306813274403206,0.1312562412496058,0.13185212226621837,0.1324305344689049,0.13303004699056151,0.13363141776682122,0.13421516694167904,0.13482021960040907,0.13540754824844795,0.13601631670685221,0.1366269866542052,0.1371802013010826,0.13779451490946215,0.13839084714030073,0.13900896231851625,0.13960899056252757,0.14023094270808581,{"$f":"+HM47*$CK$34","v":0.14085485849423937},{"$f":"+HN47*$CK$34","v":0.14146052638463355},{"$f":"+HO47*$CK$34","v":0.14208833336053101},{"$f":"+HP47*$CK$34","v":0.14269778453226128}]
[null,null,2,"Proyección de DTF (EXCEL)"]
[null,null,3,"Proyección de DTF FINDETER"]
[null,"Proyección DTF",{"$f":"+C43","v":"2009-01-01"},"2009-02-01","2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01",{"$f":"+AI43","v":"2011-09-01"},"2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01",{"$f":"+BO43","v":"2014-05-01"},"2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01",null,null,null,null,null,"Proyección 2 (Crystall Ball)",{"$f":"+CO42","v":"2009-01-01"},{"$f":"+CP42","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+FB42","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01",{"$f":"+HN42","v":"2019-10-01"},{"$f":"+HO42","v":"2019-11-01"},{"$f":"+HP42","v":"2019-12-01"}]
[1,"Proyección de DTF Crystal Ball",{"$f":"+CO53","v":0.11728190775337048},{"$f":"+CP53","v":0.10307578725404223},{"$f":"+CQ53","v":8.2536330743784012E-2},{"$f":"+CR53","v":8.5912926066351411E-2},{"$f":"+CS53","v":9.0036042911816688E-2},{"$f":"+CT53","v":9.0713558288199214E-2},9.3310070338119097E-2,9.5059211523229797E-2,9.7782017081688238E-2,0.10054300853764837,0.10232382499042948,0.10463398525161099,0.10533864312310282,0.10666244068377656,0.11668240121644206,9.4852129138602997E-2,8.3938389899474844E-2,8.736223925811501E-2,9.1337391798505349E-2,9.3484450514140532E-2,9.6027033851726257E-2,9.7973498984232549E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,{"$f":"+FB53","v":9.7130331327654973E-2},9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,null,null,null,null,null,"IPC %",0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[2,"Proyección de DTF (EXCEL)",{"$f":"+CO44","v":9.3600446797837147E-2},{"$f":"+CP44","v":9.3370650685223003E-2},{"$f":"+CQ44","v":9.3163092906087666E-2},{"$f":"+CR44","v":9.2933296793473522E-2},{"$f":"+CS44","v":9.2710913458685665E-2},{"$f":"+CT44","v":9.248111734607152E-2},9.2258734011283663E-2,9.2028937898669519E-2,9.179914178605543E-2,9.1576758451267518E-2,9.1346962338653429E-2,9.1124579003865572E-2,9.0894782891251427E-2,9.0664986778637283E-2,9.0457428999501946E-2,9.0227632886887801E-2,9.0005249552099945E-2,8.97754534394858E-2,8.9553070104697943E-2,8.9323273992083854E-2,8.909347787946971E-2,8.8871094544681853E-2,8.8641298432067708E-2,8.8418915097279852E-2,8.8189118984665707E-2,8.7959322872051562E-2,8.7751765092916226E-2,8.7521968980302137E-2,8.7299585645514224E-2,8.7069789532900135E-2,8.6847406198112279E-2,8.6617610085498134E-2,8.6387813972883989E-2,8.6165430638096133E-2,8.5935634525481988E-2,8.5713251190694131E-2,8.5483455078079987E-2,8.5253658965465898E-2,8.5038688408504273E-2,8.4808892295890129E-2,8.4586508961102272E-2,8.4356712848488127E-2,8.4134329513700271E-2,8.3904533401086182E-2,8.3674737288472037E-2,8.345235395368418E-2,8.3222557841070036E-2,8.3000174506282179E-2,8.2770378393668034E-2,8.254058228105389E-2,8.2333024501918553E-2,8.2103228389304464E-2,8.1880845054516552E-2,8.1651048941902463E-2,8.1428665607114606E-2,8.1198869494500461E-2,8.0969073381886317E-2,8.074669004709846E-2,8.0516893934484315E-2,8.0294510599696459E-2,8.0064714487082314E-2,7.9834918374468225E-2,7.9627360595332888E-2,7.9397564482718744E-2,7.9175181147930887E-2,{"$f":"+FB44","v":7.8945385035316742E-2},7.8723001700528886E-2,7.8493205587914741E-2,7.8263409475300597E-2,7.804102614051274E-2,7.7811230027898595E-2,7.7588846693110738E-2,7.7359050580496649E-2,7.7129254467882505E-2,7.6921696688747168E-2,7.6691900576133024E-2,7.6469517241345167E-2,7.6239721128731022E-2,7.6017337793943165E-2,7.5787541681329021E-2,7.5557745568714932E-2,7.533536223392702E-2,7.5105566121312931E-2,7.4883182786525074E-2,null,null,null,null,null,"DTF E.A%(fin mes)",{"$f":"+'[1]Proyección DTF'!F562","v":0.11728190775337048},{"$f":"+'[1]Proyección DTF'!G562","v":0.10307578725404223},{"$f":"+'[1]Proyección DTF'!H562","v":8.2536330743784012E-2},{"$f":"+'[1]Proyección DTF'!I562","v":8.5912926066351411E-2},{"$f":"+'[1]Proyección DTF'!J562","v":9.0036042911816688E-2},{"$f":"+'[1]Proyección DTF'!K562","v":9.0713558288199214E-2},{"$f":"+'[1]Proyección DTF'!L562","v":9.3310070338119097E-2},{"$f":"+'[1]Proyección DTF'!M562","v":9.5059211523229797E-2},{"$f":"+'[1]Proyección DTF'!N562","v":9.7782017081688238E-2},{"$f":"+'[1]Proyección DTF'!O562","v":0.10054300853764837},{"$f":"+'[1]Proyección DTF'!P562","v":0.10232382499042948},{"$f":"+'[1]Proyección DTF'!Q562","v":0.10463398525161099},{"$f":"+'[1]Proyección DTF'!R562","v":0.10533864312310282},{"$f":"+'[1]Proyección DTF'!S562","v":0.10666244068377656},{"$f":"+'[1]Proyección DTF'!T562","v":0.11668240121644206},{"$f":"+'[1]Proyección DTF'!U562","v":9.4852129138602997E-2},{"$f":"+'[1]Proyección DTF'!V562","v":8.3938389899474844E-2},{"$f":"+'[1]Proyección DTF'!W562","v":8.736223925811501E-2},{"$f":"+'[1]Proyección DTF'!X562","v":9.1337391798505349E-2},{"$f":"+'[1]Proyección DTF'!Y562","v":9.3484450514140532E-2},{"$f":"+'[1]Proyección DTF'!Z562","v":9.6027033851726257E-2},{"$f":"+'[1]Proyección DTF'!AA562","v":9.7973498984232549E-2},{"$f":"AVERAGE(CO53:DJ53)","v":9.7130331327654973E-2},{"$f":"+DK53","v":9.7130331327654973E-2},{"$f":"+DL53","v":9.7130331327654973E-2},9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,{"$f":"+FX53","v":9.7130331327654973E-2},9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2,9.7130331327654973E-2]
[3,"Proyección de DTF FINDETER",{"$f":"+D33","v":7.9000000000000001E-2},{"$f":"+C54","v":7.9000000000000001E-2},{"$f":"+D54","v":7.9000000000000001E-2},7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,{"$f":"+E33","v":0.08},{"$f":"+O54","v":0.08},{"$f":"+P54","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+F33","v":0.08},{"$f":"+AA54","v":0.08},{"$f":"+AB54","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+G33","v":0.08},{"$f":"+AM54","v":0.08},{"$f":"+AN54","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+H33","v":0.08},{"$f":"+AY54","v":0.08},{"$f":"+AZ54","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+I33","v":0.08},{"$f":"+BK54","v":0.08},{"$f":"+BL54","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+J33","v":0.08},{"$f":"+BW54","v":0.08},{"$f":"+BX54","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,null,null,null,null,null,"TRM",{"$f":"+CO45","v":2390.0560140528405},{"$f":"+CP45","v":2388.0315063061821},2386.2029186640384,2384.1784109173796,2382.2192098722262,2380.1947021255673,2378.2355010804135,2376.2109933337551,2374.1864855870963,2372.2272845419425,2370.2027767952841,2368.2435757501303,2366.2190680034714,2364.194560256813,2362.3659726146693,2360.3414648680105,2358.3822638228571,2356.3577560761983,2354.3985550310445,2352.3740472843861,2350.3495395377272,2348.3903384925734,2346.365830745915,2344.4066297007612,2342.3821219541023,2340.3576142074435,2338.5290265653002,2336.5045188186414,2334.545317773488,2332.5208100268292,2330.5616089816754,2328.537101235017,2326.5125934883577,2324.5533924432043,2322.5288846965454,2320.5696836513916,2318.5451759047332,2316.5206681580744,2314.6267738144256,2312.6022660677672,2310.6430650226134,2308.618557275955,2306.6593562308012,2304.6348484841424,2302.610340737484,2300.6511396923302,2298.6266319456713,2296.667430900518,2294.6429231538591,2292.6184154072002,2290.789827765057,2288.7653200183981,2286.8061189732443,2284.7816112265859,2282.8224101814321,2280.7979024347733,2278.7733946881149,2276.8141936429611,2274.7896858963022,2272.8304848511489,2270.8059771044896,2268.7814693578312,2266.9528817156879,2264.9283739690291,2262.9691729238752,{"$f":"+FB45","v":2260.9446651772168},2258.985464132063,2256.9609563854042,2254.9364486387453,2252.9772475935915,2250.9527398469331,2248.9935388017793,2246.9690310551209,2244.9445233084621,2243.1159356663188,2241.0914279196595,2239.1322268745062,2237.1077191278473,2235.148518082694,2233.1240103360351,2231.0995025893762,2229.1403015442229,2227.115793797564,2225.1565927524102,2223.1320850057518,2221.107577259093,2219.2136829154442,2217.1891751687858,2215.229974123632,2213.2054663769732,2211.2462653318198,2209.221757585161,2207.1972498385021,2205.2380487933488,2203.2135410466894,2201.2543400015361,2199.2298322548772,2197.2053245082188,2195.3767368660751,2193.3522291194167,2191.3930280742629,2189.3685203276041,2187.4093192824507,2185.3848115357914,2183.360303789133,2181.4011027439792,2179.3765949973208,2177.417393952167,2175.3928862055081,2173.3683784588497,2171.539790816706,2169.5152830700472,2167.5560820248938,2165.531574278235,2163.5723732330812,2161.5478654864228,2159.5233577397639,2157.5641566946101,2155.5396489479517,2153.5804479027979,2151.5559401561391,2149.5314324094807,2147.702844767337,2145.6783370206781,2143.7191359755248,2141.6946282288659,2139.7354271837121,2137.7109194370537,2135.6864116903948,{"$f":"+HN45","v":2133.727210645241},2131.7027028985826,2129.7435018534288]
[null,null,{"$f":"VLOOKUP($G$48,$A$52:$CH$54,C79,1)","v":7.9000000000000001E-2},7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"VLOOKUP($G$48,$A$52:$CH$54,AI79,1)","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"VLOOKUP($G$48,$A$52:$CH$54,BO79,1)","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,null,null,null,null,null,"UVR (fin mes)",{"$f":"+CO46","v":178.559861426277},{"$f":"+CP46","v":178.9042292814803},179.21527121521234,179.5596390704157,179.89289828512858,180.23726614033188,180.57052535504477,180.91489321024812,181.25926106545143,181.59252028016431,181.93688813536767,182.27014735008055,182.61451520528385,182.95888306048721,183.2699249942192,183.61429284942255,183.94755206413544,184.29191991933874,184.62517913405168,184.96954698925498,185.31391484445828,185.64717405917122,185.99154191437452,186.3248011290874,186.66916898429071,187.01353683949407,187.32457877322611,187.66894662842941,188.00220584314229,188.34657369834565,188.67983291305853,189.02420076826184,189.36856862346519,189.70182783817808,190.04619569338138,190.37945490809426,190.72382276329762,191.06819061850092,191.39034119272338,191.73470904792669,192.06796826263962,192.41233611784293,192.74559533255581,193.08996318775917,193.43433104296247,193.76759025767535,194.11195811287865,194.44521732759159,194.78958518279489,195.1339530379982,195.44499497173024,195.7893628269336,196.12262204164648,196.46698989684978,196.80024911156266,197.14461696676602,197.48898482196932,197.82224403668221,198.16661189188557,198.49987110659845,198.84423896180175,199.18860681700511,199.49964875073709,199.84401660594045,200.17727582065334,{"$f":"+FB46","v":200.52164367585664},200.85490289056958,201.19927074577288,201.54363860097618,201.87689781568912,202.22126567089242,202.5545248856053,202.89889274080861,203.24326059601196,203.55430252974401,203.89867038494731,204.23192959966019,204.57629745486355,204.90955666957643,205.25392452477973,205.59829237998309,205.93155159469597,206.27591944989928,206.60917866461216,206.95354651981552,207.29791437501882,207.62006494924128,207.96443280444458,208.29769201915752,208.64205987436083,208.97531908907371,209.31968694427707,209.66405479948037,209.99731401419325,210.34168186939655,210.67494108410949,211.01930893931279,211.3636767945161,211.67471872824814,212.0190865834515,212.35234579816438,212.69671365336768,213.02997286808056,213.37434072328392,213.71870857848722,214.05196779320011,214.39633564840346,214.72959486311635,215.07396271831965,215.41833057352301,215.72937250725499,216.07374036245835,216.40699957717123,216.75136743237454,217.08462664708748,217.42899450229078,217.77336235749408,218.10662157220702,218.45098942741032,218.7842486421232,219.1286164973265,219.47298435252986,219.78402628626191,220.12839414146521,220.46165335617809,220.80602121138145,221.13928042609433,221.48364828129763,221.82801613650099,222.16127535121387,222.50564320641718,222.83890242113006]
[null,null,1,"Proyección de UVR Crystall Ball",null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Devaluación anual",{"$f":"+(CO54-CO31)/CO31","v":8.8629049740750421E-2},8.9141676163859429E-2,8.9605857358851987E-2,9.0121065671325995E-2,9.0620953405474422E-2,9.1138851692012218E-2,9.1641352820506297E-2,9.2161962203331532E-2,9.2683957522003896E-2,9.3190439097023237E-2,9.3715177788754739E-2,9.4224324705440871E-2,9.4751828454108025E-2,9.528074577885752E-2,9.5759697286863552E-2,9.6291320710614317E-2,9.6807156653571938E-2,9.7341599802762482E-2,9.7860175367163738E-2,9.8397460735130934E-2,9.8936199206223346E-2,9.9458948124366786E-2,0.10000056319335512,0.10052610706389323,0.10107062183186367,0.10161661914972242,0.10211105734327748,0.10265989306657761,0.10319245278081765,0.10374424646170023,0.10427968028617413,0.10483445590217101,{"$f":"+(DU54-DU31)/DU31","v":0.1053907561998534},0.10593056895474931,0.10648988784300559,0.10703263370275291,0.10759499581757596,0.10815891401740818,0.10868786486123769,0.10925481324339556,0.10980497267509816,0.1103750268493164,0.11092820423481728,0.11150138979187255,0.11207617660475708,0.1126339528449742,0.11321191017109948,0.11377276734304764,0.11435392148768826,0.11493671041933373,0.11546451130142089,0.11605043071852431,0.11661902516986099,0.11720820778563763,0.11777997336178217,0.1183724465132566,0.11896660247850223,0.11954320114744189,0.12014068945853566,0.12072052654315643,0.12132137531329995,0.12192394273297942,0.12246968053405369,0.12307553936867822,{"$f":"+(FA54-FA31)/FA31","v":0.12366351120084644},0.12427280145985159,0.12486410813093898,0.12547685904912059,0.126091379973132,0.12668777015663849,0.12730579646309625,0.12790559346494657,0.12852715523300437,0.12915052534868485,0.12971513021041087,0.13034196389285632,0.13095032080763369,0.1315807659050082,0.13219263283888627,0.13282672065133516,0.13346267179082727,0.13407989026008849,0.13471953200923667,0.13534033758113193,0.13598370215993449,0.13662897113654476,0.13723434142197619,0.13788332043083759,0.13851320159002939,0.13916598536278096,0.13979956474129882,0.14045618683552874,0.1411147725390203,0.1417539914683576,0.14241646685526091,0.14305946666804006,{"$f":"+(GG54-GG31)/GG31","v":0.14372586629977935},0.14439427359620569,0.14499972950313098,0.14567198298799411,0.14632448760827277,0.14700075267115181,0.14765715683822564,0.14833746949434937,0.14901985306450879,0.14968220496712004,0.15036869126852936,0.1510350314595163,0.15172565760432608,0.15241840197006326,0.153045935331794,0.15374273816508305,0.15441910735247741,0.15512014384260986,0.15580062878694695,0.15650593763595472,0.15721343266684851,0.15790019640197533,0.1586120230593048,0.15930299793935052,0.1600191961257085,0.16073763135788846,0.16138847211892071,0.16211119401113194,0.16281276134153028,0.16353995566884266,0.16424587125003243,0.16497757965657156,0.16571159822851692,0.1664241486878042,0.16716274513003648,0.16787974650854268]
[null,null,2,"Proyección de UVR (EXCEL)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Devaluación forward",{"$f":"+CO56*$CK$34","v":7.5334692279637849E-2},{"$f":"+CP56*$CK$34","v":7.5770424739280515E-2},7.616497875502419E-2,7.6602905820627093E-2,7.7027810394653257E-2,7.7468023938210381E-2,7.7895149897430349E-2,7.8337667872831807E-2,7.8781363893703313E-2,7.9211873232469754E-2,7.9657901120441521E-2,8.0090675999624744E-2,8.0539054185991818E-2,8.0988633912028887E-2,8.1395742693834011E-2,8.184762260402216E-2,8.2286083155536149E-2,8.2740359832348107E-2,8.3181149062089177E-2,8.3637841624861292E-2,8.4095769325289838E-2,8.454010590571176E-2,8.500047871435186E-2,8.5447191004309239E-2,8.5910028557084114E-2,8.6374126277264054E-2,8.679439874178585E-2,8.726090910659097E-2,8.7713584863695002E-2,8.8182609492445191E-2,8.8637728243248004E-2,8.9109287516845354E-2,8.9582142769875389E-2,9.0040983611536909E-2,9.0516404666554751E-2,9.0977738647339976E-2,9.1455746444939562E-2,9.1935076914796951E-2,9.238468513205203E-2,9.2866591256886219E-2,9.3334226773833434E-2,9.381877282191893E-2,9.4288973599594691E-2,9.4776181323091666E-2,9.526475011404352E-2,9.5738859918228059E-2,9.6230123645434554E-2,9.6706852241590494E-2,9.7200833264535019E-2,9.7696203856433669E-2,9.8144834606207751E-2,9.8642866110745658E-2,9.9126171394381832E-2,9.962697661779199E-2,0.10011297735751484,0.10061657953626811,0.10112161210672689,0.1016117209753256,0.10211958603975531,0.10261244756168296,0.10312316901630496,0.1036353513230325,0.10409922845394563,0.10461420846337649,0.10511398452071948,{"$f":"+FB56*$CK$34","v":0.10563188124087385},0.10613449191129813,0.1066553301917525,0.10717767297716219,0.10768460463314271,0.10820992699363181,0.10871975444520458,0.10924808194805372,0.10977794654638212,0.11025786067884924,0.11079066930892786,0.11130777268648863,0.11184365101925696,0.11236373791305333,0.11290271255363489,0.11344327102220318,0.11396790672107521,0.11451160220785117,0.11503928694396214,0.11558614683594431,0.11613462546606304,0.11664919020867975,0.11720082236621195,0.11773622135152498,0.11829108755836382,0.11882963003010399,0.11938775881019943,0.11994755665816725,0.12049089274810396,0.12105399682697177,0.12160054666783406,0.12216698635481245,0.12273513255677483,0.12324977007766133,0.12382118553979499,0.12437581446703184,0.12495063977047904,0.12550858331249179,0.12608684907019696,0.12666687510483246,0.12722987422205204,0.12781338757824995,0.12837977674058884,0.12896680896367715,0.12955564167455377,0.1300890450320249,0.1306813274403206,0.1312562412496058,0.13185212226621837,0.1324305344689049,0.13303004699056151,0.13363141776682122,0.13421516694167904,0.13482021960040907,0.13540754824844795,0.13601631670685221,0.1366269866542052,0.1371802013010826,0.13779451490946215,0.13839084714030073,0.13900896231851625,0.13960899056252757,0.14023094270808581,0.14085485849423937,{"$f":"+HN56*$CK$34","v":0.14146052638463355},{"$f":"+HO56*$CK$34","v":0.14208833336053101},{"$f":"+HP56*$CK$34","v":0.14269778453226128}]
[null,null,3,"Proyección de UVR FINDETER"]
[null,"Proyección UVR",{"$f":"+C51","v":"2009-01-01"},"2009-02-01","2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01",{"$f":"+AI51","v":"2011-09-01"},"2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01",{"$f":"+BO51","v":"2014-05-01"},"2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[1,"Proyección de UVR Crystal Ball",{"$f":"+CO55","v":178.559861426277},{"$f":"+CP55","v":178.9042292814803},{"$f":"+CQ55","v":179.21527121521234},{"$f":"+CR55","v":179.5596390704157},{"$f":"+CS55","v":179.89289828512858},{"$f":"+CT55","v":180.23726614033188},180.57052535504477,180.91489321024812,181.25926106545143,181.59252028016431,181.93688813536767,182.27014735008055,182.61451520528385,182.95888306048721,183.2699249942192,183.61429284942255,183.94755206413544,184.29191991933874,184.62517913405168,184.96954698925498,185.31391484445828,185.64717405917122,185.99154191437452,186.3248011290874,186.66916898429071,187.01353683949407,187.32457877322611,187.66894662842941,188.00220584314229,188.34657369834565,188.67983291305853,189.02420076826184,{"$f":"+DU55","v":189.36856862346519},189.70182783817808,190.04619569338138,190.37945490809426,190.72382276329762,191.06819061850092,191.39034119272338,191.73470904792669,192.06796826263962,192.41233611784293,192.74559533255581,193.08996318775917,193.43433104296247,193.76759025767535,194.11195811287865,194.44521732759159,194.78958518279489,195.1339530379982,195.44499497173024,195.7893628269336,196.12262204164648,196.46698989684978,196.80024911156266,197.14461696676602,197.48898482196932,197.82224403668221,198.16661189188557,198.49987110659845,198.84423896180175,199.18860681700511,199.49964875073709,199.84401660594045,{"$f":"+FA55","v":200.17727582065334},200.52164367585664,200.85490289056958,201.19927074577288,201.54363860097618,201.87689781568912,202.22126567089242,202.5545248856053,202.89889274080861,203.24326059601196,203.55430252974401,203.89867038494731,204.23192959966019,204.57629745486355,204.90955666957643,205.25392452477973,205.59829237998309,205.93155159469597,206.27591944989928,206.60917866461216,null,null,null,null,null,"Proyección 3 (Manual)",{"$f":"+CO42","v":"2009-01-01"},{"$f":"+CP42","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+FB42","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01",{"$f":"+HN42","v":"2019-10-01"},{"$f":"+HO42","v":"2019-11-01"},{"$f":"+HP42","v":"2019-12-01"}]
[2,"Proyección de UVR (EXCEL)",{"$f":"+CO46","v":178.559861426277},{"$f":"+CP46","v":178.9042292814803},{"$f":"+CQ46","v":179.21527121521234},{"$f":"+CR46","v":179.5596390704157},{"$f":"+CS46","v":179.89289828512858},{"$f":"+CT46","v":180.23726614033188},180.57052535504477,180.91489321024812,181.25926106545143,181.59252028016431,181.93688813536767,182.27014735008055,182.61451520528385,182.95888306048721,183.2699249942192,183.61429284942255,183.94755206413544,184.29191991933874,184.62517913405168,184.96954698925498,185.31391484445828,185.64717405917122,185.99154191437452,186.3248011290874,186.66916898429071,187.01353683949407,187.32457877322611,187.66894662842941,188.00220584314229,188.34657369834565,188.67983291305853,189.02420076826184,189.36856862346519,189.70182783817808,190.04619569338138,190.37945490809426,190.72382276329762,191.06819061850092,191.39034119272338,191.73470904792669,192.06796826263962,192.41233611784293,192.74559533255581,193.08996318775917,193.43433104296247,193.76759025767535,194.11195811287865,194.44521732759159,194.78958518279489,195.1339530379982,195.44499497173024,195.7893628269336,196.12262204164648,196.46698989684978,196.80024911156266,197.14461696676602,197.48898482196932,197.82224403668221,198.16661189188557,198.49987110659845,198.84423896180175,199.18860681700511,199.49964875073709,199.84401660594045,200.17727582065334,{"$f":"+FB46","v":200.52164367585664},200.85490289056958,201.19927074577288,201.54363860097618,201.87689781568912,202.22126567089242,202.5545248856053,202.89889274080861,203.24326059601196,203.55430252974401,203.89867038494731,204.23192959966019,204.57629745486355,204.90955666957643,205.25392452477973,205.59829237998309,205.93155159469597,206.27591944989928,206.60917866461216,null,null,null,null,null,"IPC %",{"$f":"+D32","v":5.6300000000000003E-2},{"$f":"+CO61","v":5.6300000000000003E-2},{"$f":"+CP61","v":5.6300000000000003E-2},5.6300000000000003E-2,5.6300000000000003E-2,{"$f":"+CS61","v":5.6300000000000003E-2},5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,{"$f":"+E32","v":0.05},{"$f":"+DA61","v":0.05},{"$f":"+DB61","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+F32","v":4.4999999999999998E-2},{"$f":"+DM61","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"+G32","v":4.4999999999999998E-2},{"$f":"+DY61","v":4.4999999999999998E-2},{"$f":"+DZ61","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"+H32","v":4.4999999999999998E-2},{"$f":"+EK61","v":4.4999999999999998E-2},{"$f":"+EL61","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"+I32","v":4.4999999999999998E-2},{"$f":"+EW61","v":4.4999999999999998E-2},{"$f":"+EX61","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"+J32","v":4.4999999999999998E-2},{"$f":"+FI61","v":4.4999999999999998E-2},{"$f":"+FJ61","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"+K32","v":4.4999999999999998E-2},{"$f":"+FU61","v":4.4999999999999998E-2},{"$f":"+FV61","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"+L32","v":4.4999999999999998E-2},{"$f":"+GG61","v":4.4999999999999998E-2},{"$f":"+GH61","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"+M32","v":4.4999999999999998E-2},{"$f":"+GS61","v":4.4999999999999998E-2},{"$f":"+GT61","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[3,"Proyección de UVR FINDETER",{"$f":"+D34","v":189},{"$f":"+C62","v":189},{"$f":"+D62","v":189},189,189,189,189,189,189,189,189,189,{"$f":"+E34","v":199},{"$f":"+O62","v":199},{"$f":"+P62","v":199},199,199,199,199,199,199,199,199,199,{"$f":"+F34","v":209},{"$f":"+AA62","v":209},{"$f":"+AB62","v":209},209,209,209,209,209,209,209,209,209,{"$f":"+G34","v":219},{"$f":"+AM62","v":219},{"$f":"+AN62","v":219},219,219,219,219,219,219,219,219,219,{"$f":"+H34","v":229},{"$f":"+AY62","v":229},{"$f":"+AZ62","v":229},229,229,229,229,229,229,229,229,229,{"$f":"+I34","v":239},{"$f":"+BK62","v":239},{"$f":"+BL62","v":239},239,239,239,239,239,239,239,239,239,{"$f":"+J34","v":249},{"$f":"+BW62","v":249},{"$f":"+BX62","v":249},249,249,249,249,249,249,249,249,249,null,null,null,null,null,"DTF E.A%(fin mes)",{"$f":"+D33","v":7.9000000000000001E-2},{"$f":"+CO62","v":7.9000000000000001E-2},7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,{"$f":"+CS62","v":7.9000000000000001E-2},7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,{"$f":"+E33","v":0.08},{"$f":"+DA62","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+F33","v":0.08},{"$f":"+DM62","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+G33","v":0.08},{"$f":"+DY62","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+H33","v":0.08},{"$f":"+EK62","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+I33","v":0.08},{"$f":"+EW62","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+J33","v":0.08},{"$f":"+FI62","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+K33","v":0.08},{"$f":"+FU62","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+L33","v":0.08},{"$f":"+GG62","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+M33","v":0.08},{"$f":"+GS62","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,{"$f":"VLOOKUP($G$56,$A$60:$CH$62,C79,1)","v":189},189,189,189,189,189,189,189,189,189,189,189,199,199,199,199,199,199,199,199,199,199,199,199,209,209,209,209,209,209,209,209,{"$f":"VLOOKUP($G$56,$A$60:$CH$62,AI79,1)","v":209},209,209,209,219,219,219,219,219,219,219,219,219,219,219,219,229,229,229,229,229,229,229,229,229,229,229,229,239,239,239,239,{"$f":"VLOOKUP($G$56,$A$60:$CH$62,BO79,1)","v":239},239,239,239,239,239,239,239,249,249,249,249,249,249,249,249,249,249,249,249,null,null,null,null,null,"TRM",{"$f":"(C35*(1+C153))","v":2255.1301958898625},{"$f":"(CO63*(1+D153))","v":2266.7297502726656},2278.3889684665091,2290.1081573599367,2301.8876254200127,2313.7276827004416,2325.6286408497294,2337.5908131193869,2349.6145143721742,2361.7000610903888,2373.8477713841962,2386.0579650000027,2395.7790605043729,2405.5397609551405,2415.3402277077598,2425.1806227750667,2435.0611088299579,2444.981849208079,2454.9430079105264,2464.9447496065559,2474.9872396363071,2485.0706440135355,2495.1951294283572,2505.360863250005,2515.5680135295934,2525.8167490028995,2536.1072390931495,2546.4396539138215,2556.8141642714572,2567.2309416684848,2577.6901583060544,2588.1919870868855,2598.7366016181245,{"$f":"(DU63*(1+AJ153))","v":2609.3241762142143},2619.9548858997773,2630.6289064125071,2641.3464142060752,2652.1075864530467,2662.9126010478094,2673.7616366095153,2684.6548724850327,2695.5924887519113,2706.5746662213592,2717.6015864412316,2728.6734316990323,2739.7903850249268,2750.9526301947681,2762.1603517331346,2773.4137349163811,2784.7129657757009,2796.0582311002017,2807.4497184399929,2818.8876161092862,2830.372113189509,2841.9033995324294,2853.4816657632955,2865.1071032839864,2876.7799042761753,2888.5002617045084,2900.2683693197932,2912.0844216622022,2923.9486140644881,2935.8611426552138,2947.8222043619944,2959.8319969147524,{"$f":"(FA63*(1+BP153))","v":2971.8907188489861},2983.9985695090527,2996.1557490514624,3008.3624584481877,3020.6188994899862,3032.9252747897362,3045.2817877857851,3057.6886427453142,3070.1460447677141,3082.6541997879763,3095.2133145800958,3107.8235967604915,3120.485254791437,3133.198497984507,3145.9635365040367,3158.7805813705982,3171.6498444644867,3184.5715385292242,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,{"$f":"(FY63*(1+CN151))","v":3197.5458771750759},3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759,3197.5458771750759]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UVR (fin mes)",{"$f":"+D34","v":189},{"$f":"+CO64","v":189},189,189,189,{"$f":"+CS64","v":189},189,189,189,189,189,189,{"$f":"+E34","v":199},{"$f":"+DA64","v":199},199,199,199,199,199,199,199,199,199,199,{"$f":"+F34","v":209},{"$f":"+DM64","v":209},209,209,209,209,209,209,209,209,209,209,{"$f":"+G34","v":219},{"$f":"+DY64","v":219},219,219,219,219,219,219,219,219,219,219,{"$f":"+H34","v":229},{"$f":"+EK64","v":229},229,229,229,229,229,229,229,229,229,229,{"$f":"+I34","v":239},{"$f":"+EW64","v":239},239,239,239,239,239,239,239,239,239,239,{"$f":"+J34","v":249},{"$f":"+FI64","v":249},249,249,249,249,249,249,249,249,249,249,{"$f":"+K34","v":259},{"$f":"+FU64","v":259},259,259,259,259,259,259,259,259,259,259,{"$f":"+L34","v":269},{"$f":"+GG64","v":269},269,269,269,269,269,269,269,269,269,269,{"$f":"+M34","v":279},{"$f":"+GS64","v":279},279,279,279,279,279,279,279,279,279,279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Devaluación anual",{"$f":"+D38","v":6.3500000000000001E-2},{"$f":"+CO65","v":6.3500000000000001E-2},6.3500000000000001E-2,6.3500000000000001E-2,6.3500000000000001E-2,{"$f":"+CS65","v":6.3500000000000001E-2},6.3500000000000001E-2,6.3500000000000001E-2,6.3500000000000001E-2,6.3500000000000001E-2,6.3500000000000001E-2,6.3500000000000001E-2,{"$f":"+E38","v":0.05},{"$f":"+DA65","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+F38","v":0.05},{"$f":"+DM65","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+G38","v":0.05},{"$f":"+DY65","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+H38","v":0.05},{"$f":"+EK65","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+I38","v":0.05},{"$f":"+EW65","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+J38","v":0.05},{"$f":"+FI65","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+K38","v":0.05},{"$f":"+FU65","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+L38","v":0.05},{"$f":"+GG65","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+M38","v":0.05},{"$f":"+GS65","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Devaluación forward",{"$f":"+D39","v":0.06},{"$f":"+CO66","v":0.06},0.06,0.06,0.06,{"$f":"+CS66","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+E39","v":0.06},{"$f":"+DA66","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+F39","v":0.06},{"$f":"+DM66","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+G39","v":0.06},{"$f":"+DY66","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+H39","v":0.06},{"$f":"+EK66","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+I39","v":0.06},{"$f":"+EW66","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+J39","v":0.06},{"$f":"+FI66","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+K39","v":0.06},{"$f":"+FU66","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+L39","v":0.06},{"$f":"+GG66","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+M39","v":0.06},{"$f":"+GS66","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Proyección TRM",{"$f":"+C59","v":"2009-01-01"},{"$f":"+D59","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP59","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[1,"Proyección de TRM Crystal Ball",{"$f":"+CO54","v":2390.0560140528405},{"$f":"+CP54","v":2388.0315063061821},{"$f":"+CQ54","v":2386.2029186640384},{"$f":"+CR54","v":2384.1784109173796},{"$f":"+CS54","v":2382.2192098722262},{"$f":"+CT54","v":2380.1947021255673},2378.2355010804135,2376.2109933337551,2374.1864855870963,2372.2272845419425,2370.2027767952841,2368.2435757501303,2366.2190680034714,2364.194560256813,2362.3659726146693,2360.3414648680105,2358.3822638228571,2356.3577560761983,2354.3985550310445,2352.3740472843861,2350.3495395377272,2348.3903384925734,2346.365830745915,2344.4066297007612,2342.3821219541023,2340.3576142074435,2338.5290265653002,2336.5045188186414,2334.545317773488,2332.5208100268292,2330.5616089816754,2328.537101235017,{"$f":"+DU54","v":2326.5125934883577},2324.5533924432043,2322.5288846965454,2320.5696836513916,2318.5451759047332,2316.5206681580744,2314.6267738144256,2312.6022660677672,2310.6430650226134,2308.618557275955,2306.6593562308012,2304.6348484841424,2302.610340737484,2300.6511396923302,2298.6266319456713,2296.667430900518,2294.6429231538591,2292.6184154072002,2290.789827765057,2288.7653200183981,2286.8061189732443,2284.7816112265859,2282.8224101814321,2280.7979024347733,2278.7733946881149,2276.8141936429611,2274.7896858963022,2272.8304848511489,2270.8059771044896,2268.7814693578312,2266.9528817156879,2264.9283739690291,{"$f":"+FA54","v":2262.9691729238752},2260.9446651772168,2258.985464132063,2256.9609563854042,2254.9364486387453,2252.9772475935915,2250.9527398469331,2248.9935388017793,2246.9690310551209,2244.9445233084621,2243.1159356663188,2241.0914279196595,2239.1322268745062,2237.1077191278473,2235.148518082694,2233.1240103360351,2231.0995025893762,2229.1403015442229,2227.115793797564,2225.1565927524102]
[2,"Proyección de TRM (EXCEL)",{"$f":"+CO45","v":2390.0560140528405},{"$f":"+CP45","v":2388.0315063061821},{"$f":"+CQ45","v":2386.2029186640384},{"$f":"+CR45","v":2384.1784109173796},{"$f":"+CS45","v":2382.2192098722262},{"$f":"+CT45","v":2380.1947021255673},2378.2355010804135,2376.2109933337551,2374.1864855870963,2372.2272845419425,2370.2027767952841,2368.2435757501303,2366.2190680034714,2364.194560256813,2362.3659726146693,2360.3414648680105,2358.3822638228571,2356.3577560761983,2354.3985550310445,2352.3740472843861,2350.3495395377272,2348.3903384925734,2346.365830745915,2344.4066297007612,2342.3821219541023,2340.3576142074435,2338.5290265653002,2336.5045188186414,2334.545317773488,2332.5208100268292,2330.5616089816754,2328.537101235017,2326.5125934883577,2324.5533924432043,2322.5288846965454,2320.5696836513916,2318.5451759047332,2316.5206681580744,2314.6267738144256,2312.6022660677672,2310.6430650226134,2308.618557275955,2306.6593562308012,2304.6348484841424,2302.610340737484,2300.6511396923302,2298.6266319456713,2296.667430900518,2294.6429231538591,2292.6184154072002,2290.789827765057,2288.7653200183981,2286.8061189732443,2284.7816112265859,2282.8224101814321,2280.7979024347733,2278.7733946881149,2276.8141936429611,2274.7896858963022,2272.8304848511489,2270.8059771044896,2268.7814693578312,2266.9528817156879,2264.9283739690291,2262.9691729238752,{"$f":"+FB45","v":2260.9446651772168},2258.985464132063,2256.9609563854042,2254.9364486387453,2252.9772475935915,2250.9527398469331,2248.9935388017793,2246.9690310551209,2244.9445233084621,2243.1159356663188,2241.0914279196595,2239.1322268745062,2237.1077191278473,2235.148518082694,2233.1240103360351,2231.0995025893762,2229.1403015442229,2227.115793797564,2225.1565927524102]
[3,"Proyección de TRM FINDETER",{"$f":"+CO63","v":2255.1301958898625},{"$f":"+CP63","v":2266.7297502726656},{"$f":"+CQ63","v":2278.3889684665091},{"$f":"+CR63","v":2290.1081573599367},{"$f":"+CS63","v":2301.8876254200127},{"$f":"+CT63","v":2313.7276827004416},2325.6286408497294,2337.5908131193869,2349.6145143721742,2361.7000610903888,2373.8477713841962,2386.0579650000027,2395.7790605043729,2405.5397609551405,2415.3402277077598,2425.1806227750667,2435.0611088299579,2444.981849208079,2454.9430079105264,2464.9447496065559,2474.9872396363071,2485.0706440135355,2495.1951294283572,2505.360863250005,2515.5680135295934,2525.8167490028995,2536.1072390931495,2546.4396539138215,2556.8141642714572,2567.2309416684848,2577.6901583060544,2588.1919870868855,2598.7366016181245,2609.3241762142143,2619.9548858997773,2630.6289064125071,2641.3464142060752,2652.1075864530467,2662.9126010478094,2673.7616366095153,2684.6548724850327,2695.5924887519113,2706.5746662213592,2717.6015864412316,2728.6734316990323,2739.7903850249268,2750.9526301947681,2762.1603517331346,2773.4137349163811,2784.7129657757009,2796.0582311002017,2807.4497184399929,2818.8876161092862,2830.372113189509,2841.9033995324294,2853.4816657632955,2865.1071032839864,2876.7799042761753,2888.5002617045084,2900.2683693197932,2912.0844216622022,2923.9486140644881,2935.8611426552138,2947.8222043619944,2959.8319969147524,{"$f":"+FB63","v":2971.8907188489861},2983.9985695090527,2996.1557490514624,3008.3624584481877,3020.6188994899862,3032.9252747897362,3045.2817877857851,3057.6886427453142,3070.1460447677141,3082.6541997879763,3095.2133145800958,3107.8235967604915,3120.485254791437,3133.198497984507,3145.9635365040367,3158.7805813705982,3171.6498444644867,3184.5715385292242,3197.5458771750759]
[3,null,{"$f":"SUMIF($A$68:$A$70,$A$71,C68:C70)","v":2255.1301958898625},{"$f":"SUMIF($A$68:$A$70,$A$71,D68:D70)","v":2266.7297502726656},{"$f":"SUMIF($A$68:$A$70,$A$71,E68:E70)","v":2278.3889684665091},2290.1081573599367,2301.8876254200127,2313.7276827004416,2325.6286408497294,2337.5908131193869,2349.6145143721742,2361.7000610903888,2373.8477713841962,2386.0579650000027,2395.7790605043729,2405.5397609551405,2415.3402277077598,2425.1806227750667,2435.0611088299579,2444.981849208079,{"$f":"SUMIF($A$68:$A$70,$A$71,U68:U70)","v":2454.9430079105264},2464.9447496065559,2474.9872396363071,2485.0706440135355,2495.1951294283572,2505.360863250005,2515.5680135295934,2525.8167490028995,2536.1072390931495,2546.4396539138215,2556.8141642714572,2567.2309416684848,2577.6901583060544,2588.1919870868855,2598.7366016181245,2609.3241762142143,2619.9548858997773,2630.6289064125071,2641.3464142060752,2652.1075864530467,2662.9126010478094,2673.7616366095153,2684.6548724850327,2695.5924887519113,2706.5746662213592,2717.6015864412316,2728.6734316990323,2739.7903850249268,2750.9526301947681,2762.1603517331346,2773.4137349163811,2784.7129657757009,{"$f":"SUMIF($A$68:$A$70,$A$71,BA68:BA70)","v":2796.0582311002017},2807.4497184399929,2818.8876161092862,2830.372113189509,2841.9033995324294,2853.4816657632955,2865.1071032839864,2876.7799042761753,2888.5002617045084,2900.2683693197932,2912.0844216622022,2923.9486140644881,2935.8611426552138,2947.8222043619944,2959.8319969147524,2971.8907188489861,2983.9985695090527,2996.1557490514624,3008.3624584481877,3020.6188994899862,3032.9252747897362,3045.2817877857851,3057.6886427453142,3070.1460447677141,3082.6541997879763,3095.2133145800958,3107.8235967604915,3120.485254791437,3133.198497984507,3145.9635365040367,3158.7805813705982,3171.6498444644867,{"$f":"SUMIF($A$68:$A$70,$A$71,CG68:CG70)","v":3184.5715385292242},{"$f":"SUMIF($A$68:$A$70,$A$71,CH68:CH70)","v":3197.5458771750759}]
[]
[null,null,1,"Proyección de Redescuentos Crystal Ball",null,null,2]
[null,null,2,"Proyección de Redescuentos FINDETER"]
[null,"Proyección de Redescuentos FINDETER",{"$f":"+C14","v":"2009-01-01"},"2009-02-01","2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01",{"$f":"+AI14","v":"2011-09-01"},"2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01",{"$f":"+BO14","v":"2014-05-01"},"2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[1,"Proyección de Redescuentos Crystal Ball",{"$f":"(+'[1]Proyección Redescuentos (trim)'!G8/4)*1000","v":96383161.968286008},{"$f":"+C76","v":96383161.968286008},{"$f":"+D76","v":96383161.968286008},{"$f":"(+'[1]Proyección Redescuentos (trim)'!H8/4)*1000","v":90892828.028670251},{"$f":"+F76","v":90892828.028670251},{"$f":"+G76","v":90892828.028670251},{"$f":"(+'[1]Proyección Redescuentos (trim)'!I8/4)*1000","v":97586561.816902831},{"$f":"+I76","v":97586561.816902831},{"$f":"+J76","v":97586561.816902831},{"$f":"(+'[1]Proyección Redescuentos (trim)'!J8/4)*1000","v":102507542.70654203},{"$f":"+L76","v":102507542.70654203},{"$f":"+M76","v":102507542.70654203},{"$f":"(+'[1]Proyección Redescuentos (trim)'!K8/4)*1000","v":95961877.4192947},{"$f":"+O76","v":95961877.4192947},{"$f":"+P76","v":95961877.4192947},{"$f":"(+'[1]Proyección Redescuentos (trim)'!L8/4)*1000","v":92400015.014964566},{"$f":"+R76","v":92400015.014964566},{"$f":"+S76","v":92400015.014964566},{"$f":"(+'[1]Proyección Redescuentos (trim)'!M8/4)*1000","v":96035817.63657482},{"$f":"+U76","v":96035817.63657482},{"$f":"+V76","v":96035817.63657482},{"$f":"(+'[1]Proyección Redescuentos (trim)'!N8/4)*1000","v":96334143.756368652},{"$f":"+X76","v":96334143.756368652},{"$f":"+Y76","v":96334143.756368652},{"$f":"(+'[1]Proyección Redescuentos (trim)'!O8/4)*1000","v":96806983.345217466},{"$f":"+AA76","v":96806983.345217466},{"$f":"+AB76","v":96806983.345217466},{"$f":"(+'[1]Proyección Redescuentos (trim)'!P8/4)*1000","v":100668831.63485739},{"$f":"+AD76","v":100668831.63485739},{"$f":"+AE76","v":100668831.63485739},{"$f":"(+'[1]Proyección Redescuentos (trim)'!Q8/4)*1000","v":102688433.65178232},{"$f":"+AG76","v":102688433.65178232},{"$f":"+AH76","v":102688433.65178232},{"$f":"(+'[1]Proyección Redescuentos (trim)'!R8/4)*1000","v":102851476.35333161},{"$f":"+AJ76","v":102851476.35333161},{"$f":"+AK76","v":102851476.35333161},{"$f":"(+'[1]Proyección Redescuentos (trim)'!S8/4)*1000","v":99676229.312843651},{"$f":"+AM76","v":99676229.312843651},{"$f":"+AN76","v":99676229.312843651},{"$f":"(+'[1]Proyección Redescuentos (trim)'!T8/4)*1000","v":103669784.47050412},{"$f":"+AP76","v":103669784.47050412},{"$f":"+AQ76","v":103669784.47050412},{"$f":"(+'[1]Proyección Redescuentos (trim)'!U8/4)*1000","v":101804953.11668684},{"$f":"+AS76","v":101804953.11668684},{"$f":"+AT76","v":101804953.11668684},{"$f":"(+'[1]Proyección Redescuentos (trim)'!V8/4)*1000","v":103790666.80879757},{"$f":"+AV76","v":103790666.80879757},{"$f":"+AW76","v":103790666.80879757},{"$f":"(+'[1]Proyección Redescuentos (trim)'!W8/4)*1000","v":103007503.54961365},{"$f":"+AY76","v":103007503.54961365},{"$f":"+AZ76","v":103007503.54961365},{"$f":"(+'[1]Proyección Redescuentos (trim)'!X8/4)*1000","v":105796366.71414772},{"$f":"+BB76","v":105796366.71414772},{"$f":"+BC76","v":105796366.71414772},{"$f":"(+'[1]Proyección Redescuentos (trim)'!Y8/4)*1000","v":104388329.19984843},{"$f":"+BE76","v":104388329.19984843},{"$f":"+BF76","v":104388329.19984843},{"$f":"(+'[1]Proyección Redescuentos (trim)'!Z8/4)*1000","v":104686655.31964223},{"$f":"+BH76","v":104686655.31964223},{"$f":"+BI76","v":104686655.31964223},{"$f":"(+'[1]Proyección Redescuentos (trim)'!AA8/4)*1000","v":105159494.90849108},{"$f":"+BK76","v":105159494.90849108},{"$f":"+BL76","v":105159494.90849108},{"$f":"(+'[1]Proyección Redescuentos (trim)'!AB8/4)*1000","v":109021343.19813098},{"$f":"+BN76","v":109021343.19813098},{"$f":"+BO76","v":109021343.19813098},{"$f":"(+'[1]Proyección Redescuentos (trim)'!AC8/4)*1000","v":111040945.21505594},{"$f":"+BQ76","v":111040945.21505594},{"$f":"+BR76","v":111040945.21505594},{"$f":"(+'[1]Proyección Redescuentos (trim)'!AD8/4)*1000","v":111203987.9166052},{"$f":"+BT76","v":111203987.9166052},{"$f":"+BU76","v":111203987.9166052},{"$f":"(+'[1]Proyección Redescuentos (trim)'!AE8/4)*1000","v":108028740.87611726},{"$f":"+BW76","v":108028740.87611726},{"$f":"+BX76","v":108028740.87611726},{"$f":"(+'[1]Proyección Redescuentos (trim)'!AF8/4)*1000","v":112022296.03377768},{"$f":"+BZ76","v":112022296.03377768},{"$f":"+CA76","v":112022296.03377768},{"$f":"(+'[1]Proyección Redescuentos (trim)'!AG8/4)*1000","v":110157464.67996041},{"$f":"+CC76","v":110157464.67996041},{"$f":"+CD76","v":110157464.67996041},{"$f":"(+'[1]Proyección Redescuentos (trim)'!AH8/4)*1000","v":112143178.37207115},{"$f":"+CF76","v":112143178.37207115},{"$f":"+CG76","v":112143178.37207115}]
[2,"Proyección de Redescuentos FINDETER",{"$f":"+D28/12","v":125000000},{"$f":"+C77","v":125000000},{"$f":"+D77","v":125000000},125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,{"$f":"+E28/12","v":131249999.91666667},{"$f":"+O77","v":131249999.91666667},{"$f":"+P77","v":131249999.91666667},131249999.91666667,131249999.91666667,131249999.91666667,131249999.91666667,131249999.91666667,131249999.91666667,131249999.91666667,131249999.91666667,131249999.91666667,{"$f":"+F28/12","v":137156249.82958332},{"$f":"+AA77","v":137156249.82958332},{"$f":"+AB77","v":137156249.82958332},137156249.82958332,137156249.82958332,137156249.82958332,137156249.82958332,137156249.82958332,137156249.82958332,137156249.82958332,137156249.82958332,137156249.82958332,{"$f":"+G28/12","v":143328280.98858124},{"$f":"+AM77","v":143328280.98858124},{"$f":"+AN77","v":143328280.98858124},143328280.98858124,143328280.98858124,143328280.98858124,143328280.98858124,143328280.98858124,143328280.98858124,143328280.98858124,143328280.98858124,143328280.98858124,{"$f":"+H28/12","v":149778053.54973406},{"$f":"+AY77","v":149778053.54973406},{"$f":"+AZ77","v":149778053.54973406},149778053.54973406,149778053.54973406,149778053.54973406,149778053.54973406,149778053.54973406,149778053.54973406,149778053.54973406,149778053.54973406,149778053.54973406,{"$f":"+I28/12","v":156518065.87613875},{"$f":"+BK77","v":156518065.87613875},{"$f":"+BL77","v":156518065.87613875},156518065.87613875,156518065.87613875,156518065.87613875,156518065.87613875,156518065.87613875,156518065.87613875,156518065.87613875,156518065.87613875,156518065.87613875,{"$f":"+J28/12","v":163561378.75723165},{"$f":"+BW77","v":163561378.75723165},{"$f":"+BX77","v":163561378.75723165},163561378.75723165,163561378.75723165,163561378.75723165,163561378.75723165,163561378.75723165,163561378.75723165,163561378.75723165,163561378.75723165,163561378.75723165]
[null,null,{"$f":"SUMIF($A$76:$A$77,$G$73,C76:C77)","v":125000000},125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,131249999.91666667,131249999.91666667,131249999.91666667,131249999.91666667,131249999.91666667,131249999.91666667,131249999.91666667,131249999.91666667,131249999.91666667,131249999.91666667,131249999.91666667,131249999.91666667,137156249.82958332,137156249.82958332,137156249.82958332,137156249.82958332,137156249.82958332,137156249.82958332,137156249.82958332,137156249.82958332,{"$f":"SUMIF($A$76:$A$77,$G$73,AI76:AI77)","v":137156249.82958332},137156249.82958332,137156249.82958332,137156249.82958332,143328280.98858124,143328280.98858124,143328280.98858124,143328280.98858124,143328280.98858124,143328280.98858124,143328280.98858124,143328280.98858124,143328280.98858124,143328280.98858124,143328280.98858124,143328280.98858124,149778053.54973406,149778053.54973406,149778053.54973406,149778053.54973406,149778053.54973406,149778053.54973406,149778053.54973406,149778053.54973406,149778053.54973406,149778053.54973406,149778053.54973406,149778053.54973406,156518065.87613875,156518065.87613875,156518065.87613875,156518065.87613875,{"$f":"SUMIF($A$76:$A$77,$G$73,BO76:BO77)","v":156518065.87613875},156518065.87613875,156518065.87613875,156518065.87613875,156518065.87613875,156518065.87613875,156518065.87613875,156518065.87613875,163561378.75723165,163561378.75723165,163561378.75723165,163561378.75723165,163561378.75723165,163561378.75723165,163561378.75723165,163561378.75723165,163561378.75723165,163561378.75723165,163561378.75723165,163561378.75723165]
[null,null,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86]
[]
[]
[]
[null,"Proyección otras variables"]
[]
[null,"Variables internas FINDETER 1",{"$f":"+C31","v":2008},{"$f":"+D31","v":2009},2010,2011,2012,2013,2014,{"$f":"+J31","v":2015},2016,2017,2018]
[null,"Spread de cartera antigua anual pesos. (Spread S/DTF T.A).",2.3E-2,{"$f":"+'Mod. Sensibilización'!C26","v":2.7699999999999999E-2},{"$f":"+'Mod. Sensibilización'!D26","v":2.7699999999999999E-2},{"$f":"+'Mod. Sensibilización'!E26","v":2.7699999999999999E-2},{"$f":"+'Mod. Sensibilización'!F26","v":2.7699999999999999E-2},{"$f":"+'Mod. Sensibilización'!G26","v":2.7699999999999999E-2},{"$f":"+'Mod. Sensibilización'!H26","v":2.7699999999999999E-2},{"$f":"+'Mod. Sensibilización'!I26","v":2.7699999999999999E-2},{"$f":"+J86","v":2.7699999999999999E-2},2.7699999999999999E-2,2.7699999999999999E-2]
[null,"Spread de cartera nueva anual pesos.\n (Spread S/DTF T.A).",3.3000000000000002E-2,{"$f":"SUMPRODUCT('Mod. Sensibilización'!C18:C22,'Mod. Sensibilización'!C27:C31)/SUM('Mod. Sensibilización'!C18:C22)","v":3.1320000000000001E-2},{"$f":"SUMPRODUCT('Mod. Sensibilización'!D18:D22,'Mod. Sensibilización'!D27:D31)/SUM('Mod. Sensibilización'!D18:D22)","v":3.0180952380178382E-2},{"$f":"SUMPRODUCT('Mod. Sensibilización'!E18:E22,'Mod. Sensibilización'!E27:E31)/SUM('Mod. Sensibilización'!E18:E22)","v":2.9844596337400588E-2},{"$f":"SUMPRODUCT('Mod. Sensibilización'!F18:F22,'Mod. Sensibilización'!F27:F31)/SUM('Mod. Sensibilización'!F18:F22)","v":3.0655787720811605E-2},{"$f":"SUMPRODUCT('Mod. Sensibilización'!G18:G22,'Mod. Sensibilización'!G27:G31)/SUM('Mod. Sensibilización'!G18:G22)","v":3.06878351391364E-2},{"$f":"SUMPRODUCT('Mod. Sensibilización'!H18:H22,'Mod. Sensibilización'!H27:H31)/SUM('Mod. Sensibilización'!H18:H22)","v":3.0718502525126538E-2},{"$f":"SUMPRODUCT('Mod. Sensibilización'!I18:I22,'Mod. Sensibilización'!I27:I31)/SUM('Mod. Sensibilización'!I18:I22)","v":3.0747849306008917E-2},{"$f":"+J87","v":3.0747849306008917E-2},{"$f":"+K87","v":3.0747849306008917E-2},{"$f":"+L87","v":3.0747849306008917E-2}]
[null,"Tasa de Redescuento VIS (UVR) Anual",0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Spread de cartera nueva anual pesos. (Libor 6m + Spread).",0.02,0.02,0.02,{"$f":"+E89","v":0.02},{"$f":"+F89","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Tasa de captación (Spread/DTF T.A) 1 año",1.9E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2]
[null,"Tasa de captación (Spread/DTF T.A) 2 años",2.1000000000000001E-2,2.1499999999999998E-2,2.1499999999999998E-2,2.1499999999999998E-2,2.1499999999999998E-2,2.1499999999999998E-2,2.1499999999999998E-2,2.1499999999999998E-2,2.1499999999999998E-2,2.1499999999999998E-2,2.1499999999999998E-2]
[null,"Tasa de captación (Spread/DTF T.A) 3 años",2.1000000000000001E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2]
[null,"Tasa de captación (Spread/DTF T.A) 4 años",2.2499999999999999E-2,2.35E-2,2.35E-2,2.35E-2,2.35E-2,2.35E-2,2.35E-2,2.35E-2,2.35E-2,2.35E-2,2.35E-2]
[null,"Tasa de captación (Spread/DTF T.A) 5 años",2.3E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2]
[null,"Tasa de captación (Spread/DTF T.A) 6 años",2.35E-2,2.5499999999999998E-2,2.5499999999999998E-2,2.5499999999999998E-2,2.5499999999999998E-2,2.5499999999999998E-2,2.5499999999999998E-2,2.5499999999999998E-2,2.5499999999999998E-2,2.5499999999999998E-2,2.5499999999999998E-2]
[null,"Tasa de captación (Spread/DTF T.A) 7 años",2.4E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[null,"Rentabilidad de inversiones en pesos anual",0.1,0.08,0.08,0.08,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.06]
[null,"Rentabilidad de inversiónes en USD anual",0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[]
[null,"Variables internas FINDETER 2",{"$f":"+C85","v":2008},{"$f":"+D85","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018]
[null,"Prepagos de cartera en pesos (% cartera)",1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2]
[null,"Prepagos de cartera en dólares (% cartera)"]
[null,"% Utilidades a proyectos de inversión"]
[null,"% Desembolso utilidades anteriores"]
[null,"Patrimonio líquido",699343468,{"$f":"C106*(1+'Mod. Sensibilización'!C12)","v":738716505.24839997},{"$f":"D106*(1+'Mod. Sensibilización'!D12)","v":775652330.51082003},{"$f":"E106*(1+'Mod. Sensibilización'!E12)","v":810556685.38380682},{"$f":"F106*(1+'Mod. Sensibilización'!F12)","v":847031736.22607803},{"$f":"G106*(1+'Mod. Sensibilización'!G12)","v":885148164.35625148},{"$f":"H106*(1+'Mod. Sensibilización'!H12)","v":924979831.75228274},{"$f":"I106*(1+'Mod. Sensibilización'!I12)","v":966603924.18113542},{"$f":"J106*(1+'Mod. Sensibilización'!J12)","v":966603924.18113542},{"$f":"K106*(1+'Mod. Sensibilización'!K12)","v":966603924.18113542},{"$f":"L106*(1+'Mod. Sensibilización'!L12)","v":966603924.18113542}]
[null,"Impuesto al patrimonio",null,{"$f":"+C106*1.2%","v":8392121.6160000004},{"$f":"+D106*1.2%","v":8864598.062980799},9307827.9661298413,9726680.2246056814,10164380.834712937,10621777.972275019,11099757.981027393,11599247.090173624,11599247.090173624,{"$f":"+L106*1.2%","v":11599247.090173624}]
[null,"Mandato Fondo Nacional de Garantías",10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000]
[null,"Provisión general de cartera (% cartera)",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Provisión para impuesto de renta",0.33,0.2,0.2,0.2,{"$f":"+F110","v":0.2},{"$f":"+G110","v":0.2},0.2,0.2,0.2,0.2,0.2]
[]
[]
[null,"Tasas de cartera",{"$f":"+C75","v":"2009-01-01"},{"$f":"+D75","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP75","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Tasa de cartera antigua (T.A.)",{"$f":"+C18+$D$86","v":0.10301658433937683},{"$f":"+D18+$D$86","v":0.10301658433937683},0.10301658433937683,0.10301658433937683,0.10301658433937683,0.10301658433937683,0.10301658433937683,0.10301658433937683,0.10301658433937683,0.10301658433937683,0.10301658433937683,0.10301658433937683,{"$f":"+O18+$E$86","v":0.10392539148971752},{"$f":"+P18+$E$86","v":0.10392539148971752},0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,{"$f":"+AA18+$F$86","v":0.10392539148971752},{"$f":"+AB18+$F$86","v":0.10392539148971752},0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,{"$f":"+AM18+$G$86","v":0.10392539148971752},{"$f":"+AN18+$G$86","v":0.10392539148971752},0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,{"$f":"+AY18+$H$86","v":0.10392539148971752},{"$f":"+AZ18+$H$86","v":0.10392539148971752},0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,{"$f":"+BK18+$I$86","v":0.10392539148971752},{"$f":"+BL18+$I$86","v":0.10392539148971752},0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,{"$f":"+BW18+$J$86","v":0.10392539148971752},{"$f":"+BX18+$J$86","v":0.10392539148971752},0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752,0.10392539148971752]
[null,"Tasa de cartera antigua (T.V).",{"$f":"(((1+((1-(C114/4))^-4-1))^(90/360))-1)*(360/90)","v":0.1057398231928719},0.1057398231928719,0.1057398231928719,0.1057398231928719,0.1057398231928719,0.1057398231928719,0.1057398231928719,0.1057398231928719,0.1057398231928719,0.1057398231928719,0.1057398231928719,0.1057398231928719,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,{"$f":"(((1+((1-(AI114/4))^-4-1))^(90/360))-1)*(360/90)","v":0.10669753732406484},0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,{"$f":"(((1+((1-(BO114/4))^-4-1))^(90/360))-1)*(360/90)","v":0.10669753732406484},0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484,0.10669753732406484]
[null,"Tasa de cartera antigua periodica",{"$f":"+C115/12","v":8.8116519327393252E-3},{"$f":"+D115/12","v":8.8116519327393252E-3},8.8116519327393252E-3,8.8116519327393252E-3,8.8116519327393252E-3,8.8116519327393252E-3,8.8116519327393252E-3,8.8116519327393252E-3,8.8116519327393252E-3,8.8116519327393252E-3,8.8116519327393252E-3,8.8116519327393252E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,{"$f":"+BP115/12","v":8.8914614436720694E-3},8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3,8.8914614436720694E-3]
[null,"Tasa de cartera nueva (T.A.)",{"$f":"+C18+$D$87","v":0.10663658433937682},0.10663658433937682,0.10663658433937682,0.10663658433937682,0.10663658433937682,0.10663658433937682,0.10663658433937682,0.10663658433937682,0.10663658433937682,0.10663658433937682,0.10663658433937682,0.10663658433937682,{"$f":"+O18+$E$87","v":0.10640634386989591},0.10640634386989591,0.10640634386989591,0.10640634386989591,0.10640634386989591,0.10640634386989591,0.10640634386989591,0.10640634386989591,0.10640634386989591,0.10640634386989591,0.10640634386989591,0.10640634386989591,{"$f":"+AA18+$F$87","v":0.1060699878271181},0.1060699878271181,0.1060699878271181,0.1060699878271181,0.1060699878271181,0.1060699878271181,0.1060699878271181,0.1060699878271181,0.1060699878271181,0.1060699878271181,0.1060699878271181,0.1060699878271181,{"$f":"+AM18+$G$87","v":0.10688117921052913},0.10688117921052913,0.10688117921052913,0.10688117921052913,0.10688117921052913,0.10688117921052913,0.10688117921052913,0.10688117921052913,0.10688117921052913,0.10688117921052913,0.10688117921052913,0.10688117921052913,{"$f":"+AY18+$H$87","v":0.10691322662885391},0.10691322662885391,0.10691322662885391,0.10691322662885391,0.10691322662885391,0.10691322662885391,0.10691322662885391,0.10691322662885391,0.10691322662885391,0.10691322662885391,0.10691322662885391,0.10691322662885391,{"$f":"+BK18+$I$87","v":0.10694389401484405},0.10694389401484405,0.10694389401484405,0.10694389401484405,0.10694389401484405,0.10694389401484405,0.10694389401484405,0.10694389401484405,0.10694389401484405,0.10694389401484405,0.10694389401484405,0.10694389401484405,{"$f":"+BW18+$J$87","v":0.10697324079572644},0.10697324079572644,0.10697324079572644,0.10697324079572644,0.10697324079572644,0.10697324079572644,0.10697324079572644,0.10697324079572644,0.10697324079572644,0.10697324079572644,0.10697324079572644,0.10697324079572644]
[null,"Tasa de cartera nueva (T.V).",{"$f":"(((1+((1-(C117/4))^-4-1))^(90/360))-1)*(360/90)","v":0.10955728808715204},0.10955728808715204,0.10955728808715204,0.10955728808715204,0.10955728808715204,0.10955728808715204,0.10955728808715204,0.10955728808715204,0.10955728808715204,0.10955728808715204,0.10955728808715204,0.10955728808715204,0.109314277007174,0.109314277007174,0.109314277007174,0.109314277007174,0.109314277007174,0.109314277007174,0.109314277007174,0.109314277007174,0.109314277007174,0.109314277007174,0.109314277007174,0.109314277007174,0.10895931616185273,0.10895931616185273,0.10895931616185273,0.10895931616185273,0.10895931616185273,0.10895931616185273,0.10895931616185273,0.10895931616185273,{"$f":"(((1+((1-(AI117/4))^-4-1))^(90/360))-1)*(360/90)","v":0.10895931616185273},0.10895931616185273,0.10895931616185273,0.10895931616185273,0.10981548124324103,0.10981548124324103,0.10981548124324103,0.10981548124324103,0.10981548124324103,0.10981548124324103,0.10981548124324103,0.10981548124324103,0.10981548124324103,0.10981548124324103,0.10981548124324103,0.10981548124324103,0.10984931274601362,0.10984931274601362,0.10984931274601362,0.10984931274601362,0.10984931274601362,0.10984931274601362,0.10984931274601362,0.10984931274601362,0.10984931274601362,0.10984931274601362,0.10984931274601362,0.10984931274601362,0.10988168791138619,0.10988168791138619,0.10988168791138619,0.10988168791138619,{"$f":"(((1+((1-(BO117/4))^-4-1))^(90/360))-1)*(360/90)","v":0.10988168791138619},0.10988168791138619,0.10988168791138619,0.10988168791138619,0.10988168791138619,0.10988168791138619,0.10988168791138619,0.10988168791138619,0.1099126694085113,0.1099126694085113,0.1099126694085113,0.1099126694085113,0.1099126694085113,0.1099126694085113,0.1099126694085113,0.1099126694085113,0.1099126694085113,0.1099126694085113,0.1099126694085113,0.1099126694085113]
[null,"Tasa de cartera nueva periodica",{"$f":"+C118/12","v":9.1297740072626699E-3},9.1297740072626699E-3,9.1297740072626699E-3,9.1297740072626699E-3,9.1297740072626699E-3,9.1297740072626699E-3,9.1297740072626699E-3,9.1297740072626699E-3,9.1297740072626699E-3,9.1297740072626699E-3,9.1297740072626699E-3,9.1297740072626699E-3,9.1095230839311672E-3,9.1095230839311672E-3,9.1095230839311672E-3,9.1095230839311672E-3,9.1095230839311672E-3,9.1095230839311672E-3,9.1095230839311672E-3,9.1095230839311672E-3,9.1095230839311672E-3,9.1095230839311672E-3,9.1095230839311672E-3,9.1095230839311672E-3,9.0799430134877266E-3,9.0799430134877266E-3,9.0799430134877266E-3,9.0799430134877266E-3,9.0799430134877266E-3,9.0799430134877266E-3,9.0799430134877266E-3,9.0799430134877266E-3,{"$f":"+AI118/12","v":9.0799430134877266E-3},9.0799430134877266E-3,9.0799430134877266E-3,9.0799430134877266E-3,9.1512901036034187E-3,9.1512901036034187E-3,9.1512901036034187E-3,9.1512901036034187E-3,9.1512901036034187E-3,9.1512901036034187E-3,9.1512901036034187E-3,9.1512901036034187E-3,9.1512901036034187E-3,9.1512901036034187E-3,9.1512901036034187E-3,9.1512901036034187E-3,9.1541093955011341E-3,9.1541093955011341E-3,9.1541093955011341E-3,9.1541093955011341E-3,9.1541093955011341E-3,9.1541093955011341E-3,9.1541093955011341E-3,9.1541093955011341E-3,9.1541093955011341E-3,9.1541093955011341E-3,9.1541093955011341E-3,9.1541093955011341E-3,9.156807325948849E-3,9.156807325948849E-3,9.156807325948849E-3,9.156807325948849E-3,{"$f":"+BO118/12","v":9.156807325948849E-3},9.156807325948849E-3,9.156807325948849E-3,9.156807325948849E-3,9.156807325948849E-3,9.156807325948849E-3,9.156807325948849E-3,9.156807325948849E-3,9.159389117375941E-3,9.159389117375941E-3,9.159389117375941E-3,9.159389117375941E-3,9.159389117375941E-3,9.159389117375941E-3,9.159389117375941E-3,9.159389117375941E-3,9.159389117375941E-3,9.159389117375941E-3,9.159389117375941E-3,9.159389117375941E-3]
[null,"Tasa de cartera nueva UVR Anual",{"$f":"+$D$88","v":0.02},{"$f":"+$D$88","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"+$E$88","v":0.02},{"$f":"+$E$88","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"+$F$88","v":0.02},{"$f":"+$F$88","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"+$G$88","v":0.02},{"$f":"+$G$88","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"+$H$88","v":0.02},{"$f":"+$H$88","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"+$I$88","v":0.02},{"$f":"+$I$88","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"+$J$88","v":0.02},{"$f":"+$J$88","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Tasa de cartera nueva UVR periodica",{"$f":"(1+C120)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+AI120)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+BO120)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,"Tasa de cartera nueva en USD Anual",{"$f":"+$D$37+$D$89","v":0.05},{"$f":"+$D$37+$D$89","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+$E$37+$E$89","v":5.1500000000000004E-2},{"$f":"+$E$37+$E$89","v":5.1500000000000004E-2},5.1500000000000004E-2,5.1500000000000004E-2,5.1500000000000004E-2,5.1500000000000004E-2,5.1500000000000004E-2,5.1500000000000004E-2,5.1500000000000004E-2,5.1500000000000004E-2,5.1500000000000004E-2,5.1500000000000004E-2,{"$f":"+$F$37+$F$89","v":0.06},{"$f":"+$F$37+$F$89","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+$G$37+$G$89","v":7.0000000000000007E-2},{"$f":"+$G$37+$G$89","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"+$H$37+$H$89","v":7.0000000000000007E-2},{"$f":"+$H$37+$H$89","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"+$I$37+$I$89","v":7.0000000000000007E-2},{"$f":"+$I$37+$I$89","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"+$J$37+$J$89","v":7.0000000000000007E-2},{"$f":"+$J$37+$J$89","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Tasa de cartera nueva en USD Periodica",{"$f":"+C122/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.2916666666666667E-3,4.2916666666666667E-3,4.2916666666666667E-3,4.2916666666666667E-3,4.2916666666666667E-3,4.2916666666666667E-3,4.2916666666666667E-3,4.2916666666666667E-3,4.2916666666666667E-3,4.2916666666666667E-3,4.2916666666666667E-3,4.2916666666666667E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"+AI122/12","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,{"$f":"+BO122/12","v":5.8333333333333336E-3},5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3]
[null,"Tasa Libor 3 meses (Créditos en USD)",{"$f":"+$D$36","v":2.9000000000000001E-2},{"$f":"+$D$36","v":2.9000000000000001E-2},2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,{"$f":"+$E$36","v":2.9499999999999998E-2},{"$f":"+$E$36","v":2.9499999999999998E-2},2.9499999999999998E-2,2.9499999999999998E-2,2.9499999999999998E-2,2.9499999999999998E-2,2.9499999999999998E-2,2.9499999999999998E-2,2.9499999999999998E-2,2.9499999999999998E-2,2.9499999999999998E-2,2.9499999999999998E-2,{"$f":"+$F$36","v":0.03},{"$f":"+$F$36","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"+$G$36","v":0.04},{"$f":"+$G$36","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"+$H$36","v":0.04},{"$f":"+$H$36","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"+$I$36","v":4.4999999999999998E-2},{"$f":"+$I$36","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"+$J$36","v":4.4999999999999998E-2},{"$f":"+$J$36","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Tasa Libor 6 meses (Créditos en USD)",{"$f":"+$D$37","v":0.03},{"$f":"+$D$37","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"+$E$37","v":3.15E-2},{"$f":"+$E$37","v":3.15E-2},3.15E-2,3.15E-2,3.15E-2,3.15E-2,3.15E-2,3.15E-2,3.15E-2,3.15E-2,3.15E-2,3.15E-2,{"$f":"+$F$37","v":0.04},{"$f":"+$F$37","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"+$G$37","v":0.05},{"$f":"+$G$37","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+$H$37","v":0.05},{"$f":"+$H$37","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+$I$37","v":0.05},{"$f":"+$I$37","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+$J$37","v":0.05},{"$f":"+$J$37","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[]
[null,"Tasas de captación",{"$f":"+C113","v":"2009-01-01"},{"$f":"+D113","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP113","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Tasa de captación (T.A) 1 año",{"$f":"+C$18+$D90","v":9.5816584339376829E-2},{"$f":"+D$18+$D90","v":9.5816584339376829E-2},{"$f":"+E$18+$D90","v":9.5816584339376829E-2},9.5816584339376829E-2,9.5816584339376829E-2,9.5816584339376829E-2,9.5816584339376829E-2,9.5816584339376829E-2,9.5816584339376829E-2,9.5816584339376829E-2,9.5816584339376829E-2,9.5816584339376829E-2,{"$f":"+O$18+$E90","v":9.6725391489717524E-2},{"$f":"+P$18+$E90","v":9.6725391489717524E-2},9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,{"$f":"+AB$18+$F90","v":9.6725391489717524E-2},{"$f":"+AC$18+$F90","v":9.6725391489717524E-2},9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,{"$f":"+AM$18+$G90","v":9.6725391489717524E-2},{"$f":"+AN$18+$G90","v":9.6725391489717524E-2},9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,{"$f":"+AY$18+$H90","v":9.6725391489717524E-2},{"$f":"+AZ$18+$H90","v":9.6725391489717524E-2},9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,{"$f":"+BK$18+$I90","v":9.6725391489717524E-2},{"$f":"+BL$18+$I90","v":9.6725391489717524E-2},9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,{"$f":"+BW$18+$J90","v":9.6725391489717524E-2},{"$f":"+BX$18+$J90","v":9.6725391489717524E-2},9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2,9.6725391489717524E-2]
[null,"Tasa de captación (T.A) 2 años",{"$f":"+C$18+$D91","v":9.6816584339376816E-2},9.6816584339376816E-2,9.6816584339376816E-2,9.6816584339376816E-2,9.6816584339376816E-2,9.6816584339376816E-2,9.6816584339376816E-2,9.6816584339376816E-2,9.6816584339376816E-2,9.6816584339376816E-2,9.6816584339376816E-2,9.6816584339376816E-2,{"$f":"+O$18+$E91","v":9.7725391489717511E-2},9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,{"$f":"+AB$18+$F91","v":9.7725391489717511E-2},9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,{"$f":"+AM$18+$G91","v":9.7725391489717511E-2},9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,{"$f":"+AY$18+$H91","v":9.7725391489717511E-2},9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,{"$f":"+BK$18+$I91","v":9.7725391489717511E-2},9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,{"$f":"+BW$18+$J91","v":9.7725391489717511E-2},9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2,9.7725391489717511E-2]
[null,"Tasa de captación (T.A) 3 años",{"$f":"+C$18+$D92","v":9.7816584339376816E-2},9.7816584339376816E-2,9.7816584339376816E-2,9.7816584339376816E-2,9.7816584339376816E-2,9.7816584339376816E-2,9.7816584339376816E-2,9.7816584339376816E-2,9.7816584339376816E-2,9.7816584339376816E-2,9.7816584339376816E-2,9.7816584339376816E-2,{"$f":"+O$18+$E92","v":9.8725391489717512E-2},9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,{"$f":"+AB$18+$F92","v":9.8725391489717512E-2},9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,{"$f":"+AM$18+$G92","v":9.8725391489717512E-2},9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,{"$f":"+AY$18+$H92","v":9.8725391489717512E-2},9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,{"$f":"+BK$18+$I92","v":9.8725391489717512E-2},9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,{"$f":"+BW$18+$J92","v":9.8725391489717512E-2},9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2,9.8725391489717512E-2]
[null,"Tasa de captación (T.A) 4 años",{"$f":"+C$18+$D93","v":9.8816584339376817E-2},9.8816584339376817E-2,9.8816584339376817E-2,9.8816584339376817E-2,9.8816584339376817E-2,9.8816584339376817E-2,9.8816584339376817E-2,9.8816584339376817E-2,9.8816584339376817E-2,9.8816584339376817E-2,9.8816584339376817E-2,9.8816584339376817E-2,{"$f":"+O$18+$E93","v":9.9725391489717513E-2},9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,{"$f":"+AB$18+$F93","v":9.9725391489717513E-2},9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,{"$f":"+AM$18+$G93","v":9.9725391489717513E-2},9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,{"$f":"+AY$18+$H93","v":9.9725391489717513E-2},9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,{"$f":"+BK$18+$I93","v":9.9725391489717513E-2},9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,{"$f":"+BW$18+$J93","v":9.9725391489717513E-2},9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2,9.9725391489717513E-2]
[null,"Tasa de captación (T.A) 5 años",{"$f":"+C$18+$D94","v":9.9816584339376818E-2},9.9816584339376818E-2,9.9816584339376818E-2,9.9816584339376818E-2,9.9816584339376818E-2,9.9816584339376818E-2,9.9816584339376818E-2,9.9816584339376818E-2,9.9816584339376818E-2,9.9816584339376818E-2,9.9816584339376818E-2,9.9816584339376818E-2,{"$f":"+O$18+$E94","v":0.10072539148971751},0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,{"$f":"+AB$18+$F94","v":0.10072539148971751},0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,{"$f":"+AM$18+$G94","v":0.10072539148971751},0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,{"$f":"+AY$18+$H94","v":0.10072539148971751},0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,{"$f":"+BK$18+$I94","v":0.10072539148971751},0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,{"$f":"+BW$18+$J94","v":0.10072539148971751},0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751,0.10072539148971751]
[null,"Tasa de captación (T.A) 6 años",{"$f":"+C$18+$D95","v":0.10081658433937682},0.10081658433937682,0.10081658433937682,0.10081658433937682,0.10081658433937682,0.10081658433937682,0.10081658433937682,0.10081658433937682,0.10081658433937682,0.10081658433937682,0.10081658433937682,0.10081658433937682,{"$f":"+O$18+$E95","v":0.10172539148971751},0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,{"$f":"+AB$18+$F95","v":0.10172539148971751},0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,{"$f":"+AM$18+$G95","v":0.10172539148971751},0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,{"$f":"+AY$18+$H95","v":0.10172539148971751},0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,{"$f":"+BK$18+$I95","v":0.10172539148971751},0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,{"$f":"+BW$18+$J95","v":0.10172539148971751},0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751,0.10172539148971751]
[null,"Tasa de captación (T.A) 7 años",{"$f":"+C$18+$D96","v":0.10231658433937682},0.10231658433937682,0.10231658433937682,0.10231658433937682,0.10231658433937682,0.10231658433937682,0.10231658433937682,0.10231658433937682,0.10231658433937682,0.10231658433937682,0.10231658433937682,0.10231658433937682,{"$f":"+O$18+$E96","v":0.10322539148971752},0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,{"$f":"+AB$18+$F96","v":0.10322539148971752},0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,{"$f":"+AM$18+$G96","v":0.10322539148971752},0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,{"$f":"+AY$18+$H96","v":0.10322539148971752},0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,{"$f":"+BK$18+$I96","v":0.10322539148971752},0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,{"$f":"+BW$18+$J96","v":0.10322539148971752},0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752,0.10322539148971752]
[1,"Tasa de captación (T.V) 1 año",{"$f":"(((1+((1-(C129/4))^-4-1))^(90/360))-1)*(360/90)","v":9.8168117773394847E-2},{"$f":"(((1+((1-(D129/4))^-4-1))^(90/360))-1)*(360/90)","v":9.8168117773394847E-2},9.8168117773394847E-2,9.8168117773394847E-2,9.8168117773394847E-2,9.8168117773394847E-2,9.8168117773394847E-2,9.8168117773394847E-2,9.8168117773394847E-2,9.8168117773394847E-2,9.8168117773394847E-2,9.8168117773394847E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,{"$f":"(((1+((1-(BP129/4))^-4-1))^(90/360))-1)*(360/90)","v":9.9122302365124426E-2},9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2,9.9122302365124426E-2]
[2,"Tasa de captación (T.V) 2 años",9.9218073074324842E-2,{"$f":"(((1+((1-(D130/4))^-4-1))^(90/360))-1)*(360/90)","v":9.9218073074324842E-2},9.9218073074324842E-2,9.9218073074324842E-2,9.9218073074324842E-2,9.9218073074324842E-2,9.9218073074324842E-2,9.9218073074324842E-2,9.9218073074324842E-2,9.9218073074324842E-2,9.9218073074324842E-2,9.9218073074324842E-2,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,{"$f":"(((1+((1-(BP130/4))^-4-1))^(90/360))-1)*(360/90)","v":0.10017274671197463},0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463,0.10017274671197463]
[3,"Tasa de captación (T.V) 3 años",0.10026856651259397,{"$f":"(((1+((1-(D131/4))^-4-1))^(90/360))-1)*(360/90)","v":0.10026856651259397},0.10026856651259397,0.10026856651259397,0.10026856651259397,0.10026856651259397,0.10026856651259397,0.10026856651259397,0.10026856651259397,0.10026856651259397,0.10026856651259397,0.10026856651259397,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,{"$f":"(((1+((1-(BP131/4))^-4-1))^(90/360))-1)*(360/90)","v":0.10122372957223469},0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469,0.10122372957223469]
[4,"Tasa de captación (T.V) 4 años",0.10131959850202854,{"$f":"(((1+((1-(D132/4))^-4-1))^(90/360))-1)*(360/90)","v":0.10131959850202854},0.10131959850202854,0.10131959850202854,0.10131959850202854,0.10131959850202854,0.10131959850202854,0.10131959850202854,0.10131959850202854,0.10131959850202854,0.10131959850202854,0.10131959850202854,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639,0.10227525136011639]
[5,"Tasa de captación (T.V) 5 años",0.1023711694568803,{"$f":"(((1+((1-(D133/4))^-4-1))^(90/360))-1)*(360/90)","v":0.1023711694568803},0.1023711694568803,0.1023711694568803,0.1023711694568803,0.1023711694568803,0.1023711694568803,0.1023711694568803,0.1023711694568803,0.1023711694568803,0.1023711694568803,0.1023711694568803,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784,0.10332731249025784]
[6,"Tasa de captación (T.V) 6 años",0.10342327979182375,0.10342327979182375,0.10342327979182375,0.10342327979182375,0.10342327979182375,0.10342327979182375,0.10342327979182375,0.10342327979182375,0.10342327979182375,0.10342327979182375,0.10342327979182375,0.10342327979182375,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079,0.10437991337772079]
[7,"Tasa de captación (T.V) 7 años",0.10500245754006166,0.10500245754006166,0.10500245754006166,0.10500245754006166,0.10500245754006166,0.10500245754006166,0.10500245754006166,0.10500245754006166,0.10500245754006166,0.10500245754006166,0.10500245754006166,0.10500245754006166,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881,0.10595982766288881]
[null,"Tasa de captación periodica 1 año",{"$f":"+C136/12","v":8.1806764811162367E-3},{"$f":"+D136/12","v":8.1806764811162367E-3},8.1806764811162367E-3,8.1806764811162367E-3,8.1806764811162367E-3,8.1806764811162367E-3,8.1806764811162367E-3,8.1806764811162367E-3,8.1806764811162367E-3,8.1806764811162367E-3,8.1806764811162367E-3,8.1806764811162367E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,{"$f":"+BP136/12","v":8.2601918637603688E-3},8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3,8.2601918637603688E-3]
[null,"Tasa de captación periodica 2 años",8.2681727561937368E-3,{"$f":"+D137/12","v":8.2681727561937368E-3},8.2681727561937368E-3,8.2681727561937368E-3,8.2681727561937368E-3,8.2681727561937368E-3,8.2681727561937368E-3,8.2681727561937368E-3,8.2681727561937368E-3,8.2681727561937368E-3,8.2681727561937368E-3,8.2681727561937368E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3,8.3477288926645521E-3]
[null,"Tasa de captación periodica 3 años",8.3557138760494976E-3,{"$f":"+D138/12","v":8.3557138760494976E-3},8.3557138760494976E-3,8.3557138760494976E-3,8.3557138760494976E-3,8.3557138760494976E-3,8.3557138760494976E-3,8.3557138760494976E-3,8.3557138760494976E-3,8.3557138760494976E-3,8.3557138760494976E-3,8.3557138760494976E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3,8.435310797686224E-3]
[null,"Tasa de captación periodica 4 años",8.4432998751690445E-3,8.4432998751690445E-3,8.4432998751690445E-3,8.4432998751690445E-3,8.4432998751690445E-3,8.4432998751690445E-3,8.4432998751690445E-3,8.4432998751690445E-3,8.4432998751690445E-3,8.4432998751690445E-3,8.4432998751690445E-3,8.4432998751690445E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3,8.5229376133430321E-3]
[null,"Tasa de captación periodica 5 años",8.5309307880733574E-3,8.5309307880733574E-3,8.5309307880733574E-3,8.5309307880733574E-3,8.5309307880733574E-3,8.5309307880733574E-3,8.5309307880733574E-3,8.5309307880733574E-3,8.5309307880733574E-3,8.5309307880733574E-3,8.5309307880733574E-3,8.5309307880733574E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3,8.6106093741881527E-3]
[null,"Tasa de captación periodica 6 años",8.6186066493186466E-3,8.6186066493186466E-3,8.6186066493186466E-3,8.6186066493186466E-3,8.6186066493186466E-3,8.6186066493186466E-3,8.6186066493186466E-3,8.6186066493186466E-3,8.6186066493186466E-3,8.6186066493186466E-3,8.6186066493186466E-3,8.6186066493186466E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,{"$f":"+BO141/12","v":8.6983261148100652E-3},8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3,8.6983261148100652E-3]
[null,"Tasa de captación periodica 7 años",8.7502047950051374E-3,{"$f":"+D142/12","v":8.7502047950051374E-3},8.7502047950051374E-3,8.7502047950051374E-3,8.7502047950051374E-3,8.7502047950051374E-3,8.7502047950051374E-3,8.7502047950051374E-3,8.7502047950051374E-3,8.7502047950051374E-3,8.7502047950051374E-3,8.7502047950051374E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3,8.8299856385740672E-3]
[]
[]
[null,"Variables Forward",{"$f":"+C128","v":"2009-01-01"},{"$f":"+D128","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP128","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Devaluación mensual",{"$f":"(1+C23)^(1/12)-1","v":5.143629580209641E-3},{"$f":"(1+D23)^(1/12)-1","v":5.143629580209641E-3},{"$f":"(1+E23)^(1/12)-1","v":5.143629580209641E-3},5.143629580209641E-3,5.143629580209641E-3,5.143629580209641E-3,5.143629580209641E-3,5.143629580209641E-3,5.143629580209641E-3,5.143629580209641E-3,5.143629580209641E-3,5.143629580209641E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,{"$f":"(1+BQ23)^(1/12)-1","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3]
[null,"Devaluación forward mensual",{"$f":"(1+C24)^(1/12)-1","v":4.8675505653430484E-3},{"$f":"(1+D24)^(1/12)-1","v":4.8675505653430484E-3},4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,{"$f":"(1+BP24)^(1/12)-1","v":4.8675505653430484E-3},4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3,4.8675505653430484E-3]
[null,"TRM proyectada",{"$f":"+C22","v":2255.1301958898625},{"$f":"+D22","v":2266.7297502726656},2278.3889684665091,2290.1081573599367,2301.8876254200127,2313.7276827004416,2325.6286408497294,2337.5908131193869,2349.6145143721742,2361.7000610903888,2373.8477713841962,2386.0579650000027,2395.7790605043729,2405.5397609551405,2415.3402277077598,2425.1806227750667,2435.0611088299579,2444.981849208079,2454.9430079105264,2464.9447496065559,2474.9872396363071,2485.0706440135355,2495.1951294283572,2505.360863250005,2515.5680135295934,2525.8167490028995,2536.1072390931495,2546.4396539138215,2556.8141642714572,2567.2309416684848,2577.6901583060544,2588.1919870868855,2598.7366016181245,2609.3241762142143,2619.9548858997773,2630.6289064125071,2641.3464142060752,2652.1075864530467,2662.9126010478094,2673.7616366095153,2684.6548724850327,2695.5924887519113,2706.5746662213592,2717.6015864412316,2728.6734316990323,2739.7903850249268,2750.9526301947681,2762.1603517331346,2773.4137349163811,2784.7129657757009,2796.0582311002017,2807.4497184399929,2818.8876161092862,2830.372113189509,2841.9033995324294,2853.4816657632955,2865.1071032839864,2876.7799042761753,2888.5002617045084,2900.2683693197932,2912.0844216622022,2923.9486140644881,2935.8611426552138,2947.8222043619944,2959.8319969147524,{"$f":"+BP22","v":2971.8907188489861},2983.9985695090527,2996.1557490514624,3008.3624584481877,3020.6188994899862,3032.9252747897362,3045.2817877857851,3057.6886427453142,3070.1460447677141,3082.6541997879763,3095.2133145800958,3107.8235967604915,3120.485254791437,3133.198497984507,3145.9635365040367,3158.7805813705982,3171.6498444644867,3184.5715385292242,3197.5458771750759]
[null,"Tasa Forward (strike)",{"$f":"C35*(1+C154)","v":2254.5107877728983},{"$f":"C155*(1+D154)","v":2266.1071561497884},{"$f":"D155*(1+E154)","v":2277.7631719500851},2289.4791419780395,2301.2553746159906,2313.0921798324821,2324.98986919042,2336.9487558552755,2348.9691546033268,2361.0513818299446,2373.1957555579202,2385.4025954458357,2397.6722227964797,2407.4406362247678,2417.2488473785329,2427.0970183986346,2436.9853120865146,2446.9138919068882,2456.8829219904451,2466.8925671365664,2476.9429928160425,2487.0343651738158,2497.1668510317209,2507.3406178912473,2517.555833936306,2527.8126680360083,2538.1112897474613,2548.4518693185678,2558.8345776908418,2569.259586502234,2579.7270680899692,2590.237195493396,2600.7901424568468,2611.3860834325083,2622.0251935833089,2632.7076487858121,2643.433625633123,2654.2033014378108,2665.016854234837,2675.874462784499,2686.7763065753866,2697.7225658273483,2708.7134214944704,2719.7490552680683,2730.8296495796908,2741.9553876041355,2753.1264532624764,2764.3430312251044,2775.6053069147815,2786.9134665097035,2798.2676969465806,2809.6681859237256,2821.1151219041576,2832.6086941187177,2844.149092569196,2855.7365080314739,2867.3711320586776,2879.0531569843447,2890.7827759256024,2902.5601827863616,2914.3855722605222,2926.2591398351906,2938.1810817939117,2950.1515952199138,2962.1708779993673,2974.2391288246554,{"$f":"BP155*(1+BQ154)","v":2986.3565471976572},2998.5233334330492,3010.7396886616139,3023.0058148335638,3035.3219147218847,3047.6881919256821,3060.1048508735507,3072.572096826952,3085.090135883609,3097.6591749809113,3110.2794218993376,3122.9510852658896,3135.6743745575418,3148.4495001047035,3161.2766730946955,3174.1561055752431,3187.0880104579801,3200.0726015219675]
[null,"Rentabilidad Inversiones en USD mensual",{"$f":"+$C$98/12","v":1.6666666666666668E-3},{"$f":"+$C$98/12","v":1.6666666666666668E-3},1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,{"$f":"+$D$98/12","v":1.6666666666666668E-3},{"$f":"+$D$98/12","v":1.6666666666666668E-3},1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,{"$f":"+$E$98/12","v":1.6666666666666668E-3},{"$f":"+$E$98/12","v":1.6666666666666668E-3},1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,{"$f":"+$F$98/12","v":1.6666666666666668E-3},{"$f":"+$F$98/12","v":1.6666666666666668E-3},1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,{"$f":"+$G$98/12","v":1.6666666666666668E-3},{"$f":"+$G$98/12","v":1.6666666666666668E-3},1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,{"$f":"+$H$98/12","v":1.6666666666666668E-3},{"$f":"+$H$98/12","v":1.6666666666666668E-3},1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,{"$f":"+$I$98/12","v":1.6666666666666668E-3},{"$f":"+$I$98/12","v":1.6666666666666668E-3},1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3]
[]
[]
[null,"Rentabilidad de Inversiones",{"$f":"+C152","v":"2009-01-01"},{"$f":"+D152","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP152","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Rentabilidad de Inversiones en pesos",{"$f":"+$D$97","v":0.08},{"$f":"+$D$97","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+$E$97","v":0.08},{"$f":"+$E$97","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+$F$97","v":0.08},{"$f":"+$F$97","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"+$G$97","v":7.0000000000000007E-2},{"$f":"+$G$97","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"+$H$97","v":7.0000000000000007E-2},{"$f":"+$H$97","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"+$I$97","v":7.0000000000000007E-2},{"$f":"+$I$97","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"+$J$97","v":7.0000000000000007E-2},{"$f":"+$J$97","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Rentabilidad de Inversiones en pesos (mensual)",{"$f":"NOMINAL(C161,12)/12","v":6.4340301100034303E-3},{"$f":"NOMINAL(D161,12)/12","v":6.4340301100034303E-3},6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,{"$f":"NOMINAL(BP161,12)/12","v":5.6541453874052738E-3},5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3]
[null,"Rentabilidad de Inversiones en USD",{"$f":"+$D$98","v":0.02},{"$f":"+$D$98","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"+$E$98","v":0.02},{"$f":"+$E$98","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"+$F$98","v":0.02},{"$f":"+$F$98","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"+$G$98","v":0.02},{"$f":"+$G$98","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"+$H$98","v":0.02},{"$f":"+$H$98","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"+$I$98","v":0.02},{"$f":"+$I$98","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"+$J$98","v":0.02},{"$f":"+$J$98","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Rentabilidad de Inversiones en USD (mensual)",{"$f":"+C163/12","v":1.6666666666666668E-3},1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,{"$f":"+AI163/12","v":1.6666666666666668E-3},1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,{"$f":"+BO163/12","v":1.6666666666666668E-3},1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3]
[]
[]
[null,"Otras variables",{"$f":"+C152","v":"2009-01-01"},{"$f":"+D152","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP152","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Provisión general de cartera (% cartera)",{"$f":"+$D$109","v":0.01},{"$f":"+$D$109","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"+$E$109","v":0.01},{"$f":"+$E$109","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"+$F$109","v":0.01},{"$f":"+$F$109","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"+$G$109","v":0.01},{"$f":"+$G$109","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"+$H$109","v":0.01},{"$f":"+$H$109","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"+$I$109","v":0.01},{"$f":"+$I$109","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"+$J$109","v":0.01},{"$f":"+$J$109","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Provisión para impuesto de renta",{"$f":"+$D$110","v":0.2},{"$f":"+$D$110","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"+$E$110","v":0.2},{"$f":"+$E$110","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"+$F$110","v":0.2},{"$f":"+$F$110","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"+$G$110","v":0.2},{"$f":"+$G$110","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"+$H$110","v":0.2},{"$f":"+$H$110","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"+$I$110","v":0.2},{"$f":"+$I$110","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"+$J$110","v":0.2},{"$f":"+$J$110","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]

{"sheet":"Planeación Caja","index":6,"n_rows":21,"n_cols":86,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Planeación caja"]
[]
[]
[]
[]
[]
[null,"Descripción",{"$f":"+Variables!C14","v":"2009-01-01"},{"$f":"+Variables!D14","v":"2009-02-01"},{"$f":"+Variables!E14","v":"2009-03-01"},{"$f":"+Variables!F14","v":"2009-04-01"},{"$f":"+Variables!G14","v":"2009-05-01"},{"$f":"+Variables!H14","v":"2009-06-01"},{"$f":"+Variables!I14","v":"2009-07-01"},{"$f":"+Variables!J14","v":"2009-08-01"},{"$f":"+Variables!K14","v":"2009-09-01"},{"$f":"+Variables!L14","v":"2009-10-01"},{"$f":"+Variables!M14","v":"2009-11-01"},{"$f":"+Variables!N14","v":"2009-12-01"},{"$f":"+Variables!O14","v":"2010-01-01"},{"$f":"+Variables!P14","v":"2010-02-01"},{"$f":"+Variables!Q14","v":"2010-03-01"},{"$f":"+Variables!R14","v":"2010-04-01"},{"$f":"+Variables!S14","v":"2010-05-01"},{"$f":"+Variables!T14","v":"2010-06-01"},{"$f":"+Variables!U14","v":"2010-07-01"},{"$f":"+Variables!V14","v":"2010-08-01"},{"$f":"+Variables!W14","v":"2010-09-01"},{"$f":"+Variables!X14","v":"2010-10-01"},{"$f":"+Variables!Y14","v":"2010-11-01"},{"$f":"+Variables!Z14","v":"2010-12-01"},{"$f":"+Variables!AA14","v":"2011-01-01"},{"$f":"+Variables!AB14","v":"2011-02-01"},{"$f":"+Variables!AC14","v":"2011-03-01"},{"$f":"+Variables!AD14","v":"2011-04-01"},{"$f":"+Variables!AE14","v":"2011-05-01"},{"$f":"+Variables!AF14","v":"2011-06-01"},{"$f":"+Variables!AG14","v":"2011-07-01"},{"$f":"+Variables!AH14","v":"2011-08-01"},{"$f":"+Variables!AI14","v":"2011-09-01"},{"$f":"+Variables!AJ14","v":"2011-10-01"},{"$f":"+Variables!AK14","v":"2011-11-01"},{"$f":"+Variables!AL14","v":"2011-12-01"},{"$f":"+Variables!AM14","v":"2012-01-01"},{"$f":"+Variables!AN14","v":"2012-02-01"},{"$f":"+Variables!AO14","v":"2012-03-01"},{"$f":"+Variables!AP14","v":"2012-04-01"},{"$f":"+Variables!AQ14","v":"2012-05-01"},{"$f":"+Variables!AR14","v":"2012-06-01"},{"$f":"+Variables!AS14","v":"2012-07-01"},{"$f":"+Variables!AT14","v":"2012-08-01"},{"$f":"+Variables!AU14","v":"2012-09-01"},{"$f":"+Variables!AV14","v":"2012-10-01"},{"$f":"+Variables!AW14","v":"2012-11-01"},{"$f":"+Variables!AX14","v":"2012-12-01"},{"$f":"+Variables!AY14","v":"2013-01-01"},{"$f":"+Variables!AZ14","v":"2013-02-01"},{"$f":"+Variables!BA14","v":"2013-03-01"},{"$f":"+Variables!BB14","v":"2013-04-01"},{"$f":"+Variables!BC14","v":"2013-05-01"},{"$f":"+Variables!BD14","v":"2013-06-01"},{"$f":"+Variables!BE14","v":"2013-07-01"},{"$f":"+Variables!BF14","v":"2013-08-01"},{"$f":"+Variables!BG14","v":"2013-09-01"},{"$f":"+Variables!BH14","v":"2013-10-01"},{"$f":"+Variables!BI14","v":"2013-11-01"},{"$f":"+Variables!BJ14","v":"2013-12-01"},{"$f":"+Variables!BK14","v":"2014-01-01"},{"$f":"+Variables!BL14","v":"2014-02-01"},{"$f":"+Variables!BM14","v":"2014-03-01"},{"$f":"+Variables!BN14","v":"2014-04-01"},{"$f":"+Variables!BO14","v":"2014-05-01"},{"$f":"+Variables!BP14","v":"2014-06-01"},{"$f":"+Variables!BQ14","v":"2014-07-01"},{"$f":"+Variables!BR14","v":"2014-08-01"},{"$f":"+Variables!BS14","v":"2014-09-01"},{"$f":"+Variables!BT14","v":"2014-10-01"},{"$f":"+Variables!BU14","v":"2014-11-01"},{"$f":"+Variables!BV14","v":"2014-12-01"},{"$f":"+Variables!BW14","v":"2015-01-01"},{"$f":"+Variables!BX14","v":"2015-02-01"},{"$f":"+Variables!BY14","v":"2015-03-01"},{"$f":"+Variables!BZ14","v":"2015-04-01"},{"$f":"+Variables!CA14","v":"2015-05-01"},{"$f":"+Variables!CB14","v":"2015-06-01"},{"$f":"+Variables!CC14","v":"2015-07-01"},{"$f":"+Variables!CD14","v":"2015-08-01"},{"$f":"+Variables!CE14","v":"2015-09-01"},{"$f":"+Variables!CF14","v":"2015-10-01"},{"$f":"+Variables!CG14","v":"2015-11-01"},{"$f":"+Variables!CH14","v":"2015-12-01"}]
[null,"Nuevas Captaciones CDT´s (miles de $)",0,0,70866835.830713868,137393474.42175844,170503741.5420835,68322517.523929283,153370928.72058645,144555324.9162218,154644150.1791628,149194774.63662165,43637811.410646155,93100990.011251524,75070026.300636008,91059570.0627307,102496009.6726988,245973082.7093417,278621594.93837637,162416006.12178755,33861938.670181073,239981318.68234918,297810756.52789986,321553231.14567322,241645362.66049331,116321377.67722361,156654821.76661614,46602261.807669155,37783255.816472799,145280680.70478511,36246515.782542609,0,13670503.585742414,103728441.18231277,139549028.72981367,34899489.281459816,76729601.304581285,35986757.174908675,121774699.25811566,111562308.46127819,117258712.80578662,184990838.75728518,274233024.48036462,297550761.49054211,179813245.55422524,66259432.278908223,355992521.52321041,327531026.41465634,349215077.12456214,268984558.98951936,146736158.57645771,90355419.764321104,22733098.63740474,28146039.921620801,21512188.982335113,14476954.683461776,111573908.07509848,0,15561069.768473864,23540863.59127352,18226825.407545399,4828890.3695818614,8698591.6440017596,187336715.85877192,61668184.002362572,54191952.12585061,158738737.8759248,39314436.190222032,2392658.6189468787,29072294.950522266,112257057.03654775,148555923.66620141,39662303.486302994,68550080.006572902,48522662.749951176,285144342.37661254,196834905.41557193,158560447.53773129,232304368.39447215,291800109.73782462,309818358.94031173,300404055.76286298,63942474.054436743,371750531.43476915,350517267.22952932,362316101.18607378]
[null,"Disponible en Caja",{"$f":"+'Flujo de Caja'!C63","v":190676701.72138661},{"$f":"+'Flujo de Caja'!D63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!E63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!F63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!G63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!H63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!I63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!J63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!K63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!L63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!M63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!N63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!O63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!P63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!Q63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!R63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!S63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!T63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!U63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!V63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!W63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!X63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!Y63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!Z63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AA63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AB63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AC63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AD63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AE63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AF63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AG63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AH63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AI63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AJ63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AK63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AL63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AM63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AN63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AO63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AP63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AQ63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AR63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AS63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AT63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AU63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AV63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AW63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AX63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AY63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AZ63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BA63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BB63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BC63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BD63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BE63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BF63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BG63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BH63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BI63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BJ63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BK63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BL63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BM63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BN63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BO63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BP63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BQ63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BR63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BS63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BT63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BU63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BV63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BW63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BX63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BY63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BZ63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!CA63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!CB63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!CC63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!CD63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!CE63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!CF63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!CG63","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!CH63","v":{"$error":"#N/A"}}]
[]
[null,"Plazo emisión (años)",1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3]
[]
[null,"Saldo mensual de caja",30000000,null,"Contador Mes",86]
[]
[null,"Desembolsos Créditos ",{"$f":"+C8","v":"2009-01-01"},"2009-02-01","2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01",{"$f":"+AI8","v":"2011-09-01"},"2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01",{"$f":"+BO8","v":"2014-05-01"},"2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Desembolso Credito 1 Banca Multilateral USD",null,14933951,null,{"$f":"50000000-D17","v":35066049},null,null,null,null,20000000,null,null,null,null,null,null,null,null,30000000,50000000,null,null,null,null,null,null,null,null,null,null,30000000]
[null,"Desembolso Credito 2 (COP) miles de $"]
[]
[null,"Resumen Emisiones",2009,2010,2011,2012,2013,2014,2015]
[null,"Nuevas Captaciones CDT´s (miles de $)",{"$f":"SUM(C9:N9)","v":1185590549.1929755},{"$f":"SUM(O9:Z9)","v":2206810275.1693916},{"$f":"SUM(AA9:AL9)","v":827131357.13690436},{"$f":"SUM(AM9:AX9)","v":2655166207.1384544},{"$f":"SUM(AY9:BJ9)","v":497691417.77757442},{"$f":"SUM(BK9:BV9)","v":910438935.46222782},{"$f":"SUM(BW9:CH9)","v":2971915624.820147}]

{"sheet":"Desembolsos","index":7,"n_rows":37,"n_cols":86,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Programación de desembolsos (redescuentos)"]
[]
[]
[]
[]
[]
[]
[null,"Factor Estacional Redescuentos","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre","Total"]
[null,"% Factor Estacional (Datos 2007)",5.9205772892182644E-2,0.10188281369275934,8.4601425920866322E-2,5.1830271603364064E-2,7.8690381162305187E-2,6.3655982404249092E-2,6.8621970011107411E-2,8.3568539347871951E-2,0.10479047217886742,0.12833572117983555,6.7948718103907277E-2,0.10686793150268376,{"$f":"SUM(C10:N10)","v":1}]
[]
[]
[null,"Proyección de Redescuentos",{"$f":"+'Modulo de Cartera'!C13","v":2009},{"$f":"+'Modulo de Cartera'!D13","v":2010},{"$f":"+'Modulo de Cartera'!E13","v":2011},{"$f":"+'Modulo de Cartera'!F13","v":2012},{"$f":"+'Modulo de Cartera'!G13","v":2013},{"$f":"+'Modulo de Cartera'!H13","v":2014},{"$f":"+'Modulo de Cartera'!I13","v":2015}]
[null,"Crystal Ball 1 CB PREDICTOR (Miles $)",{"$f":"+'[1]Proyección Redescuentos (trim)'!D$15","v":1586304919.5592771},{"$f":"+'[1]Proyección Redescuentos (trim)'!E$15","v":1654583074.6418982},{"$f":"+'[1]Proyección Redescuentos (trim)'!F$15","v":1764256921.9545288},{"$f":"+'[1]Proyección Redescuentos (trim)'!G$15","v":2000043714.6632793},{"$f":"+'[1]Proyección Redescuentos (trim)'!H$15","v":2068321869.7459002},{"$f":"+'[1]Proyección Redescuentos (trim)'!I$15","v":2177995717.0585308},{"$f":"+'[1]Proyección Redescuentos (trim)'!J$15","v":2413782509.7672815}]
[null,"Crystal Ball 2 PIB (Miles $)",{"$f":"+'[1]Proyección Redescuentos (trim)'!D$16","v":1549480378.0816045},{"$f":"+'[1]Proyección Redescuentos (trim)'!E$16","v":1522927415.3088109},{"$f":"+'[1]Proyección Redescuentos (trim)'!F$16","v":1612062899.9407551},{"$f":"+'[1]Proyección Redescuentos (trim)'!G$16","v":1635766534.8353288},{"$f":"+'[1]Proyección Redescuentos (trim)'!H$16","v":1671515419.1330082},{"$f":"+'[1]Proyección Redescuentos (trim)'!I$16","v":1745703084.9531329},{"$f":"+'[1]Proyección Redescuentos (trim)'!J$16","v":1769406719.8477061}]
[]
[]
[null,"Proyección Redescuentos",{"$f":"+Variables!C14","v":"2009-01-01"},{"$f":"+Variables!D14","v":"2009-02-01"},{"$f":"+Variables!E14","v":"2009-03-01"},{"$f":"+Variables!F14","v":"2009-04-01"},{"$f":"+Variables!G14","v":"2009-05-01"},{"$f":"+Variables!H14","v":"2009-06-01"},{"$f":"+Variables!I14","v":"2009-07-01"},{"$f":"+Variables!J14","v":"2009-08-01"},{"$f":"+Variables!K14","v":"2009-09-01"},{"$f":"+Variables!L14","v":"2009-10-01"},{"$f":"+Variables!M14","v":"2009-11-01"},{"$f":"+Variables!N14","v":"2009-12-01"},{"$f":"+Variables!O14","v":"2010-01-01"},{"$f":"+Variables!P14","v":"2010-02-01"},{"$f":"+Variables!Q14","v":"2010-03-01"},{"$f":"+Variables!R14","v":"2010-04-01"},{"$f":"+Variables!S14","v":"2010-05-01"},{"$f":"+Variables!T14","v":"2010-06-01"},{"$f":"+Variables!U14","v":"2010-07-01"},{"$f":"+Variables!V14","v":"2010-08-01"},{"$f":"+Variables!W14","v":"2010-09-01"},{"$f":"+Variables!X14","v":"2010-10-01"},{"$f":"+Variables!Y14","v":"2010-11-01"},{"$f":"+Variables!Z14","v":"2010-12-01"},{"$f":"+Variables!AA14","v":"2011-01-01"},{"$f":"+Variables!AB14","v":"2011-02-01"},{"$f":"+Variables!AC14","v":"2011-03-01"},{"$f":"+Variables!AD14","v":"2011-04-01"},{"$f":"+Variables!AE14","v":"2011-05-01"},{"$f":"+Variables!AF14","v":"2011-06-01"},{"$f":"+Variables!AG14","v":"2011-07-01"},{"$f":"+Variables!AH14","v":"2011-08-01"},{"$f":"+Variables!AI14","v":"2011-09-01"},{"$f":"+Variables!AJ14","v":"2011-10-01"},{"$f":"+Variables!AK14","v":"2011-11-01"},{"$f":"+Variables!AL14","v":"2011-12-01"},{"$f":"+Variables!AM14","v":"2012-01-01"},{"$f":"+Variables!AN14","v":"2012-02-01"},{"$f":"+Variables!AO14","v":"2012-03-01"},{"$f":"+Variables!AP14","v":"2012-04-01"},{"$f":"+Variables!AQ14","v":"2012-05-01"},{"$f":"+Variables!AR14","v":"2012-06-01"},{"$f":"+Variables!AS14","v":"2012-07-01"},{"$f":"+Variables!AT14","v":"2012-08-01"},{"$f":"+Variables!AU14","v":"2012-09-01"},{"$f":"+Variables!AV14","v":"2012-10-01"},{"$f":"+Variables!AW14","v":"2012-11-01"},{"$f":"+Variables!AX14","v":"2012-12-01"},{"$f":"+Variables!AY14","v":"2013-01-01"},{"$f":"+Variables!AZ14","v":"2013-02-01"},{"$f":"+Variables!BA14","v":"2013-03-01"},{"$f":"+Variables!BB14","v":"2013-04-01"},{"$f":"+Variables!BC14","v":"2013-05-01"},{"$f":"+Variables!BD14","v":"2013-06-01"},{"$f":"+Variables!BE14","v":"2013-07-01"},{"$f":"+Variables!BF14","v":"2013-08-01"},{"$f":"+Variables!BG14","v":"2013-09-01"},{"$f":"+Variables!BH14","v":"2013-10-01"},{"$f":"+Variables!BI14","v":"2013-11-01"},{"$f":"+Variables!BJ14","v":"2013-12-01"},{"$f":"+Variables!BK14","v":"2014-01-01"},{"$f":"+Variables!BL14","v":"2014-02-01"},{"$f":"+Variables!BM14","v":"2014-03-01"},{"$f":"+Variables!BN14","v":"2014-04-01"},{"$f":"+Variables!BO14","v":"2014-05-01"},{"$f":"+Variables!BP14","v":"2014-06-01"},{"$f":"+Variables!BQ14","v":"2014-07-01"},{"$f":"+Variables!BR14","v":"2014-08-01"},{"$f":"+Variables!BS14","v":"2014-09-01"},{"$f":"+Variables!BT14","v":"2014-10-01"},{"$f":"+Variables!BU14","v":"2014-11-01"},{"$f":"+Variables!BV14","v":"2014-12-01"},{"$f":"+Variables!BW14","v":"2015-01-01"},{"$f":"+Variables!BX14","v":"2015-02-01"},{"$f":"+Variables!BY14","v":"2015-03-01"},{"$f":"+Variables!BZ14","v":"2015-04-01"},{"$f":"+Variables!CA14","v":"2015-05-01"},{"$f":"+Variables!CB14","v":"2015-06-01"},{"$f":"+Variables!CC14","v":"2015-07-01"},{"$f":"+Variables!CD14","v":"2015-08-01"},{"$f":"+Variables!CE14","v":"2015-09-01"},{"$f":"+Variables!CF14","v":"2015-10-01"},{"$f":"+Variables!CG14","v":"2015-11-01"},{"$f":"+Variables!CH14","v":"2015-12-01"}]
[1,"Crystal Ball 1 CB PREDICTOR (Miles $)",{"$f":"+$C14*C$10","v":93918408.805178612},161617208.5793654,134203658.13999999,82218614.826509908,124826938.75975938,100977798.04723911,108855368.61846887,132565185.08791229,166229641.54027694,203579585.86276084,107787385.80597463,169525125.48583108,{"$f":"+$D14*C$10","v":97960869.748497501},168573579.13293344,139980087.41923577,85757490.149018779,130199772.80826981,105324111.08577304,113540750.12896223,138271090.77753443,173384541.65088674,212342112.13611767,112426798.91833851,176821870.68633026,{"$f":"+$E14*C$10","v":104454194.64470103},179747459.28565431,149258651.28811172,91441915.443018302,138830049.6568372,112305507.58051215,121066785.59025234,147436374.00211251,184877315.89645031,226417184.4255513,119878996.25275542,188542487.88857228,{"$f":"+$F14*C$10","v":118414133.94479147},203770081.1584132,169206550.16457972,103662808.94959894,157384202.24812621,127314747.5083347,137246939.80852741,167140731.86630222,209585525.237941,256677052.51250917,135900406.56314674,213740534.7010085,{"$f":"+$G14*C$10","v":122456594.88811034},210726451.71198121,174982979.4438155,107201684.27210779,162757036.29663661,131661060.54686861,141932321.31902078,172846637.55592433,216740425.3485508,265439578.78586599,140539819.67551059,221037279.90150765,{"$f":"+$H14*C$10","v":128949919.78431386},221900331.86470208,184261543.31269142,112886109.56610732,171387313.14520398,138642457.04160771,149458356.78031087,182011920.78050241,228233199.59411436,279514651.07529962,147992017.00992751,232757897.10374966,{"$f":"+$I14*C$10","v":142909859.08440432},245922953.737461,204209442.18915945,125107003.07268797,189941465.73649302,153651696.9694303,165638510.99858597,201716278.64469218,252941408.93560508,309774519.16225749,164013427.32031882,257955943.91618592]
[2,"Crystal Ball 2 PIB (Miles $)",{"$f":"+$C15*C$10","v":91738183.365592778},157865420.6806744,131088249.4221068,80309988.840052798,121929201.55475421,98633695.682891846,106328396.03751524,129487811.94446807,162370780.45106134,198853681.77510697,105285205.41780262,165589762.90957743,90166094.68205218,155160130.12150311,128841830.90910479,78933741.567664891,119839738.79317458,96943440.751846224,104506279.42241454,127268819.6301873,159588282.94435242,195445988.14819917,103480965.63553052,162752102.70278123,95443429.941805705,164241504.09567329,136382820.00911474,83553657.945636049,126853844.05394907,102617447.59317148,110622931.97575335,134717741.88494354,168928832.46682602,206885254.85115388,109537607.55384165,172277827.56888637,96846821.966093048,166656497.11347833,138388181.32070327,84782223.780208781,128719092.11873519,104126325.75893719,112249522.09864302,136698620.03031832,171412747.55978388,209927277.9299325,111148239.15933098,174810985.99916428,98963362.29097037,170298694.03210282,141412587.90736702,86635098.162874743,131532185.45024674,106401956.10876182,114702680.96484892,139686102.07439148,175158890.0252054,214515136.7776497,113577330.0210032,178631395.31758606,103355700.38491781,177857142.16715527,147688970.22149026,90480265.031951413,137370041.15117407,111124444.85881999,119793584.74395157,145885856.94460735,182933050.5563443,224036064.37332404,118618286.81260172,186559677.70679513,104759092.40920512,180272135.18496025,149694331.53307879,91708830.866524115,139235289.21596014,112633323.02458568,121420174.86684121,147866735.08998206,185416965.6493021,227078087.4521026,120228918.41809101,189092836.13707301]
[3,"Redescuentos presupuesto (FINDETER)",{"$f":"+Variables!C77","v":125000000},{"$f":"+Variables!D77","v":125000000},{"$f":"+Variables!E77","v":125000000},{"$f":"+Variables!F77","v":125000000},{"$f":"+Variables!G77","v":125000000},{"$f":"+Variables!H77","v":125000000},{"$f":"+Variables!I77","v":125000000},{"$f":"+Variables!J77","v":125000000},{"$f":"+Variables!K77","v":125000000},{"$f":"+Variables!L77","v":125000000},{"$f":"+Variables!M77","v":125000000},{"$f":"+Variables!N77","v":125000000},{"$f":"AVERAGE(C21:N21)*(1+Variables!O16)","v":125509265.47295605},{"$f":"+O21*(1+Variables!P16)","v":126020605.75648765},{"$f":"+P21*(1+Variables!Q16)","v":126534029.30362993},{"$f":"+Q21*(1+Variables!R16)","v":127049544.60185671},{"$f":"+R21*(1+Variables!S16)","v":127567160.17322083},{"$f":"+S21*(1+Variables!T16)","v":128086884.57449503},{"$f":"+T21*(1+Variables!U16)","v":128608726.3973134},{"$f":"+U21*(1+Variables!V16)","v":129132694.26831342},{"$f":"+V21*(1+Variables!W16)","v":129658796.84927855},{"$f":"+W21*(1+Variables!X16)","v":130187042.83728144},{"$f":"+X21*(1+Variables!Y16)","v":130717440.96482766},{"$f":"+Y21*(1+Variables!Z16)","v":131250000.0000001},{"$f":"+Z21*(1+Variables!AA16)","v":131732318.73380744},{"$f":"+AA21*(1+Variables!AB16)","v":132216409.89703178},{"$f":"+AB21*(1+Variables!AC16)","v":132702280.0030134},{"$f":"+AC21*(1+Variables!AD16)","v":133189935.58902788},{"$f":"+AD21*(1+Variables!AE16)","v":133679383.21637402},{"$f":"+AE21*(1+Variables!AF16)","v":134170629.47046216},{"$f":"+AF21*(1+Variables!AG16)","v":134663680.96090275},{"$f":"+AG21*(1+Variables!AH16)","v":135158544.32159531},{"$f":"+AH21*(1+Variables!AI16)","v":135655226.21081766},{"$f":"+AI21*(1+Variables!AJ16)","v":136153733.31131557},{"$f":"+AJ21*(1+Variables!AK16)","v":136654072.33039257},{"$f":"+AK21*(1+Variables!AL16)","v":137156250.00000027},{"$f":"+AL21*(1+Variables!AM16)","v":137660273.07682893},{"$f":"+AM21*(1+Variables!AN16)","v":138166148.34239838},{"$f":"+AN21*(1+Variables!AO16)","v":138673882.60314918},{"$f":"+AO21*(1+Variables!AP16)","v":139183482.69053429},{"$f":"+AP21*(1+Variables!AQ16)","v":139694955.46111101},{"$f":"+AQ21*(1+Variables!AR16)","v":140208307.79663309},{"$f":"+AR21*(1+Variables!AS16)","v":140723546.6041435},{"$f":"+AS21*(1+Variables!AT16)","v":141240678.81606722},{"$f":"+AT21*(1+Variables!AU16)","v":141759711.3903046},{"$f":"+AU21*(1+Variables!AV16)","v":142280651.31032491},{"$f":"+AV21*(1+Variables!AW16)","v":142803505.58526036},{"$f":"+AW21*(1+Variables!AX16)","v":143328281.25000042},{"$f":"+AX21*(1+Variables!AY16)","v":143854985.36528638},{"$f":"+AY21*(1+Variables!AZ16)","v":144383625.01780644},{"$f":"+AZ21*(1+Variables!BA16)","v":144914207.32029101},{"$f":"+BA21*(1+Variables!BB16)","v":145446739.41160849},{"$f":"+BB21*(1+Variables!BC16)","v":145981228.45686117},{"$f":"+BC21*(1+Variables!BD16)","v":146517681.64748177},{"$f":"+BD21*(1+Variables!BE16)","v":147056106.20133016},{"$f":"+BE21*(1+Variables!BF16)","v":147596509.36279044},{"$f":"+BF21*(1+Variables!BG16)","v":148138898.40286848},{"$f":"+BG21*(1+Variables!BH16)","v":148683280.6192897},{"$f":"+BH21*(1+Variables!BI16)","v":149229663.33659726},{"$f":"+BI21*(1+Variables!BJ16)","v":149778053.90625063},{"$f":"+BJ21*(1+Variables!BK16)","v":150328459.70672446},{"$f":"+BK21*(1+Variables!BL16)","v":150880888.14360791},{"$f":"+BL21*(1+Variables!BM16)","v":151435346.64970431},{"$f":"+BM21*(1+Variables!BN16)","v":151991842.68513104},{"$f":"+BN21*(1+Variables!BO16)","v":152550383.73742008},{"$f":"+BO21*(1+Variables!BP16)","v":153110977.32161862},{"$f":"+BP21*(1+Variables!BQ16)","v":153673630.98039016},{"$f":"+BQ21*(1+Variables!BR16)","v":154238352.28411615},{"$f":"+BR21*(1+Variables!BS16)","v":154805148.83099771},{"$f":"+BS21*(1+Variables!BT16)","v":155374028.24715787},{"$f":"+BT21*(1+Variables!BU16)","v":155944998.18674427},{"$f":"+BU21*(1+Variables!BV16)","v":156518066.33203202},{"$f":"+BV21*(1+Variables!BW16)","v":157093240.39352718},{"$f":"+BW21*(1+Variables!BX16)","v":157670528.11007041},{"$f":"+BX21*(1+Variables!BY16)","v":158249937.24894112},{"$f":"+BY21*(1+Variables!BZ16)","v":158831475.60596207},{"$f":"+BZ21*(1+Variables!CA16)","v":159415151.00560412},{"$f":"+CA21*(1+Variables!CB16)","v":160000971.30109158},{"$f":"+CB21*(1+Variables!CC16)","v":160588944.37450787},{"$f":"+CC21*(1+Variables!CD16)","v":161179078.13690156},{"$f":"+CD21*(1+Variables!CE16)","v":161771380.52839279},{"$f":"+CE21*(1+Variables!CF16)","v":162365859.51828018},{"$f":"+CF21*(1+Variables!CG16)","v":162962523.10514796},{"$f":"+CG21*(1+Variables!CH16)","v":163561379.31697366}]
[4,"Redescuentos presupuesto - CB1",{"$f":"+C21","v":125000000},{"$f":"+D21","v":125000000},125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,{"$f":"+O19","v":97960869.748497501},{"$f":"+P19","v":168573579.13293344},139980087.41923577,85757490.149018779,130199772.80826981,105324111.08577304,113540750.12896223,138271090.77753443,173384541.65088674,212342112.13611767,112426798.91833851,176821870.68633026,104454194.64470103,179747459.28565431,149258651.28811172,91441915.443018302,138830049.6568372,112305507.58051215,121066785.59025234,147436374.00211251,184877315.89645031,226417184.4255513,119878996.25275542,188542487.88857228,118414133.94479147,203770081.1584132,169206550.16457972,103662808.94959894,157384202.24812621,127314747.5083347,137246939.80852741,167140731.86630222,209585525.237941,256677052.51250917,135900406.56314674,213740534.7010085,122456594.88811034,210726451.71198121,174982979.4438155,107201684.27210779,162757036.29663661,131661060.54686861,141932321.31902078,172846637.55592433,216740425.3485508,265439578.78586599,140539819.67551059,221037279.90150765,128949919.78431386,221900331.86470208,184261543.31269142,112886109.56610732,171387313.14520398,138642457.04160771,149458356.78031087,182011920.78050241,228233199.59411436,279514651.07529962,147992017.00992751,232757897.10374966,142909859.08440432,245922953.737461,204209442.18915945,125107003.07268797,189941465.73649302,{"$f":"+CB19","v":153651696.9694303},165638510.99858597,201716278.64469218,252941408.93560508,309774519.16225749,164013427.32031882,257955943.91618592]
[5,"Redescuentos presupuesto - CB2",{"$f":"+C21","v":125000000},{"$f":"+D21","v":125000000},125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,{"$f":"+O20","v":90166094.68205218},{"$f":"+P20","v":155160130.12150311},128841830.90910479,78933741.567664891,119839738.79317458,96943440.751846224,104506279.42241454,127268819.6301873,159588282.94435242,195445988.14819917,103480965.63553052,162752102.70278123,95443429.941805705,164241504.09567329,136382820.00911474,83553657.945636049,126853844.05394907,102617447.59317148,110622931.97575335,134717741.88494354,168928832.46682602,206885254.85115388,109537607.55384165,172277827.56888637,96846821.966093048,166656497.11347833,138388181.32070327,84782223.780208781,128719092.11873519,104126325.75893719,112249522.09864302,136698620.03031832,171412747.55978388,209927277.9299325,111148239.15933098,174810985.99916428,98963362.29097037,170298694.03210282,141412587.90736702,86635098.162874743,131532185.45024674,106401956.10876182,114702680.96484892,139686102.07439148,175158890.0252054,214515136.7776497,113577330.0210032,178631395.31758606,103355700.38491781,177857142.16715527,147688970.22149026,90480265.031951413,137370041.15117407,111124444.85881999,119793584.74395157,145885856.94460735,182933050.5563443,224036064.37332404,118618286.81260172,186559677.70679513,104759092.40920512,180272135.18496025,149694331.53307879,91708830.866524115,139235289.21596014,{"$f":"+CB20","v":112633323.02458568},121420174.86684121,147866735.08998206,185416965.6493021,227078087.4521026,120228918.41809101,189092836.13707301]
[3,null,{"$f":"SUMIF($A$19:$A$23,$A$24,C19:C23)","v":125000000},{"$f":"SUMIF($A$19:$A$23,$A$24,D19:D23)","v":125000000},{"$f":"SUMIF($A$19:$A$23,$A$24,E19:E23)","v":125000000},125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,125509265.47295605,126020605.75648765,126534029.30362993,127049544.60185671,127567160.17322083,128086884.57449503,128608726.3973134,129132694.26831342,129658796.84927855,130187042.83728144,130717440.96482766,131250000.0000001,131732318.73380744,132216409.89703178,132702280.0030134,133189935.58902788,133679383.21637402,134170629.47046216,134663680.96090275,135158544.32159531,135655226.21081766,136153733.31131557,136654072.33039257,137156250.00000027,137660273.07682893,138166148.34239838,138673882.60314918,139183482.69053429,139694955.46111101,140208307.79663309,140723546.6041435,141240678.81606722,141759711.3903046,142280651.31032491,142803505.58526036,143328281.25000042,143854985.36528638,144383625.01780644,144914207.32029101,145446739.41160849,145981228.45686117,146517681.64748177,147056106.20133016,147596509.36279044,148138898.40286848,148683280.6192897,149229663.33659726,149778053.90625063,150328459.70672446,150880888.14360791,151435346.64970431,151991842.68513104,152550383.73742008,153110977.32161862,{"$f":"SUMIF($A$19:$A$23,$A$24,BQ19:BQ23)","v":153673630.98039016},154238352.28411615,154805148.83099771,155374028.24715787,155944998.18674427,156518066.33203202,157093240.39352718,157670528.11007041,158249937.24894112,158831475.60596207,159415151.00560412,160000971.30109158,160588944.37450787,161179078.13690156,161771380.52839279,162365859.51828018,162962523.10514796,163561379.31697366]
[]
[]
[null,"Factor Redescuento por tipo de moneda",{"$f":"+C13","v":2009},{"$f":"+D13","v":2010},2011,2012,2013,2014,2015]
[null,"Factor redescuento en pesos",0.98,0.98,0.98,0.98,0.98,0.98,0.98]
[null,"Factor redescuento en UVR",0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Factor redescuento en USD",{"$f":"100%-C28-C29","v":0},0,0,0,0,0,0]
[]
[]
[null,"Redescuentos por tipo de moneda",{"$f":"+C18","v":"2009-01-01"},{"$f":"+D18","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP18","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Redescuento en pesos",{"$f":"+C24*$C$28","v":122500000},{"$f":"+D24*$C$28","v":122500000},122500000,122500000,122500000,122500000,122500000,122500000,122500000,122500000,122500000,122500000,{"$f":"+O24*$D$28","v":122999080.16349693},{"$f":"+P24*$D$28","v":123500193.6413579},124003348.71755734,124508553.70981957,125015816.96975641,125525146.88300513,126036551.86936714,126550040.38294715,127065620.91229299,127583301.98053581,128103092.1455311,128625000.0000001,{"$f":"+AA24*$E$28","v":129097672.35913129},{"$f":"+AB24*$E$28","v":129572081.69909115},130048234.40295313,130526136.87724732,131005795.55204654,131487216.88105291,131970407.3416847,132455373.43516341,132942121.68660131,133430658.64508925,133920990.88378471,134413125.00000027,{"$f":"+AM24*$F$28","v":134907067.61529234},{"$f":"+AN24*$F$28","v":135402825.37555042},135900404.95108619,136399813.03672361,136901056.35188878,137404141.64070043,137909075.67206064,138415865.23974589,138924517.1624985,139435038.28411841,139947435.47355515,140461715.62500042,{"$f":"+AY24*$G$28","v":140977885.65798065},{"$f":"+AZ24*$G$28","v":141495952.5174503},142015923.1738852,142537804.62337631,143061603.88772395,143587328.01453212,144114984.07730356,144644579.17553464,145176120.43481112,145709615.00690389,146245070.06986532,146782492.8281256,{"$f":"+BK24*$H$28","v":147321890.51258996},{"$f":"+BL24*$H$28","v":147863270.38073575},148406639.71671021,148952005.83142841,149499376.06267169,150048757.77518624,150600158.36078236,151153585.23843384,151709045.85437775,152266547.68221471,152826098.22300938,153387705.00539139,{"$f":"+BW24*$I$28","v":153951375.58565664},{"$f":"+BX24*$I$28","v":154517117.547869},155084938.50396231,155654846.09384283,156226847.98549202,156800951.87506974,157377165.48701772,157955496.57416353,158535952.91782492,159118542.32791457,159703272.64304501,160290151.73063418]
[null,"Redescuento en UVR (pesos)",{"$f":"+C24*$C$29","v":2500000},{"$f":"+D24*$C$29","v":2500000},2500000,2500000,2500000,2500000,2500000,2500000,2500000,2500000,2500000,2500000,{"$f":"+O24*$D$29","v":2510185.309459121},{"$f":"+P24*$D$29","v":2520412.115129753},2530680.5860725986,2540990.8920371342,2551343.2034644168,2561737.6914899009,2572174.5279462682,2582653.8853662685,2593175.9369855709,2603740.8567456286,2614348.8192965533,2625000.0000000023,{"$f":"+AA24*$E$29","v":2634646.3746761489},{"$f":"+AB24*$E$29","v":2644328.197940636},2654045.6000602683,2663798.7117805579,2673587.6643274804,2683412.5894092433,2693273.6192180552,2703170.8864319064,2713104.5242163534,2723074.6662263116,2733081.4466078514,2743125.0000000056,{"$f":"+AM24*$F$29","v":2753205.4615365784},{"$f":"+AN24*$F$29","v":2763322.9668479674},2773477.6520629837,2783669.653810686,2793899.1092222203,2804166.1559326621,2814470.93208287,2824813.5763213444,2835194.2278060918,2845613.026206498,2856070.1117052073,2866565.6250000084,{"$f":"+AY24*$G$29","v":2877099.7073057275},2887672.5003561289,2898284.1464058203,2908934.7882321696,2919624.5691372235,2930353.6329496354,2941122.1240266031,2951930.1872558086,2962777.9680573698,2973665.6123857941,2984593.2667319453,2995561.0781250126,{"$f":"+BK24*$H$29","v":3006569.1941344892},{"$f":"+BL24*$H$29","v":3017617.7628721585},3028706.9329940863,3039836.8537026211,3051007.6747484016,3062219.5464323722,3073472.6196078034,3084767.0456823232,3096102.9766199542,3107480.5649431576,3118899.9637348857,3130361.3266406404,{"$f":"+BW24*$I$29","v":3141864.8078705436},{"$f":"+BX24*$I$29","v":3153410.5622014082},3164998.7449788228,3176629.5121192415,3188303.0201120824,3200019.4260218316,3211778.8874901575,3223581.5627380311,3235427.6105678561,3247317.1903656037,3259250.4621029594,3271227.5863394733]
[null,"Redescuento en USD (pesos)",{"$f":"+C24*$C$30","v":0},{"$f":"+D24*$C$30","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+O24*$D$30","v":0},{"$f":"+P24*$D$30","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AA24*$E$30","v":0},{"$f":"+AB24*$E$30","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AM24*$F$30","v":0},{"$f":"+AN24*$F$30","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AY24*$G$30","v":0},{"$f":"+AZ24*$G$30","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BK24*$H$30","v":0},{"$f":"+BL24*$H$30","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BW24*$I$30","v":0},{"$f":"+BX24*$I$30","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Redescuentos totales",{"$f":"SUM(C34:C36)","v":125000000},{"$f":"SUM(D34:D36)","v":125000000},125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,125000000,125509265.47295605,126020605.75648765,126534029.30362993,127049544.60185671,127567160.17322083,128086884.57449503,128608726.3973134,129132694.26831341,129658796.84927855,130187042.83728144,130717440.96482766,131250000.0000001,131732318.73380744,132216409.89703178,132702280.0030134,133189935.58902788,133679383.21637402,134170629.47046216,134663680.96090275,135158544.32159531,135655226.21081766,136153733.31131557,136654072.33039257,137156250.00000027,137660273.07682893,138166148.34239838,138673882.60314918,139183482.69053429,139694955.46111101,140208307.79663309,140723546.6041435,141240678.81606722,141759711.3903046,142280651.31032491,142803505.58526036,143328281.25000042,143854985.36528638,144383625.01780644,144914207.32029101,145446739.41160849,145981228.45686117,146517681.64748174,147056106.20133016,147596509.36279044,148138898.40286848,148683280.61928967,149229663.33659726,149778053.9062506,150328459.70672446,150880888.14360791,151435346.64970431,151991842.68513104,152550383.73742008,{"$f":"SUM(BP34:BP36)","v":153110977.32161862},153673630.98039016,154238352.28411615,154805148.83099771,155374028.24715787,155944998.18674427,156518066.33203202,157093240.39352718,157670528.11007041,158249937.24894112,158831475.60596207,159415151.00560409,160000971.30109158,160588944.37450787,161179078.13690156,161771380.52839279,162365859.51828018,162962523.10514796,163561379.31697366]

{"sheet":"Modulo de Cartera","index":8,"n_rows":392,"n_cols":86,"rows_kept":392,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Modulo de Cartera (Proyección de ingresos de cartera)"]
[]
[]
[]
[]
[]
[]
[null,"Ingresos cartera moneda local y extranjera"]
[]
[null,"Modulo de cartera antigua"]
[]
[null,"Variables de Cartera",{"$f":"+Variables!D31","v":2009},{"$f":"+Variables!E31","v":2010},{"$f":"+Variables!F31","v":2011},{"$f":"+Variables!G31","v":2012},{"$f":"+Variables!H31","v":2013},{"$f":"+Variables!I31","v":2014},{"$f":"+Variables!J31","v":2015}]
[null,"% Amortización capital (Saldo de cartera)",1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2]
[null,"% Amortización prepagos (Saldo de cartera)",0,0,0,0,0,0,0]
[]
[1,"Modulo de cartera antigua (Pesos) Alternativa 1 - Automat.",{"$f":"+Variables!C14","v":"2009-01-01"},{"$f":"+Variables!D14","v":"2009-02-01"},{"$f":"+Variables!E14","v":"2009-03-01"},{"$f":"+Variables!F14","v":"2009-04-01"},{"$f":"+Variables!G14","v":"2009-05-01"},{"$f":"+Variables!H14","v":"2009-06-01"},{"$f":"+Variables!I14","v":"2009-07-01"},{"$f":"+Variables!J14","v":"2009-08-01"},{"$f":"+Variables!K14","v":"2009-09-01"},{"$f":"+Variables!L14","v":"2009-10-01"},{"$f":"+Variables!M14","v":"2009-11-01"},{"$f":"+Variables!N14","v":"2009-12-01"},{"$f":"+Variables!O14","v":"2010-01-01"},{"$f":"+Variables!P14","v":"2010-02-01"},{"$f":"+Variables!Q14","v":"2010-03-01"},{"$f":"+Variables!R14","v":"2010-04-01"},{"$f":"+Variables!S14","v":"2010-05-01"},{"$f":"+Variables!T14","v":"2010-06-01"},{"$f":"+Variables!U14","v":"2010-07-01"},{"$f":"+Variables!V14","v":"2010-08-01"},{"$f":"+Variables!W14","v":"2010-09-01"},{"$f":"+Variables!X14","v":"2010-10-01"},{"$f":"+Variables!Y14","v":"2010-11-01"},{"$f":"+Variables!Z14","v":"2010-12-01"},{"$f":"+Variables!AA14","v":"2011-01-01"},{"$f":"+Variables!AB14","v":"2011-02-01"},{"$f":"+Variables!AC14","v":"2011-03-01"},{"$f":"+Variables!AD14","v":"2011-04-01"},{"$f":"+Variables!AE14","v":"2011-05-01"},{"$f":"+Variables!AF14","v":"2011-06-01"},{"$f":"+Variables!AG14","v":"2011-07-01"},{"$f":"+Variables!AH14","v":"2011-08-01"},{"$f":"+Variables!AI14","v":"2011-09-01"},{"$f":"+Variables!AJ14","v":"2011-10-01"},{"$f":"+Variables!AK14","v":"2011-11-01"},{"$f":"+Variables!AL14","v":"2011-12-01"},{"$f":"+Variables!AM14","v":"2012-01-01"},{"$f":"+Variables!AN14","v":"2012-02-01"},{"$f":"+Variables!AO14","v":"2012-03-01"},{"$f":"+Variables!AP14","v":"2012-04-01"},{"$f":"+Variables!AQ14","v":"2012-05-01"},{"$f":"+Variables!AR14","v":"2012-06-01"},{"$f":"+Variables!AS14","v":"2012-07-01"},{"$f":"+Variables!AT14","v":"2012-08-01"},{"$f":"+Variables!AU14","v":"2012-09-01"},{"$f":"+Variables!AV14","v":"2012-10-01"},{"$f":"+Variables!AW14","v":"2012-11-01"},{"$f":"+Variables!AX14","v":"2012-12-01"},{"$f":"+Variables!AY14","v":"2013-01-01"},{"$f":"+Variables!AZ14","v":"2013-02-01"},{"$f":"+Variables!BA14","v":"2013-03-01"},{"$f":"+Variables!BB14","v":"2013-04-01"},{"$f":"+Variables!BC14","v":"2013-05-01"},{"$f":"+Variables!BD14","v":"2013-06-01"},{"$f":"+Variables!BE14","v":"2013-07-01"},{"$f":"+Variables!BF14","v":"2013-08-01"},{"$f":"+Variables!BG14","v":"2013-09-01"},{"$f":"+Variables!BH14","v":"2013-10-01"},{"$f":"+Variables!BI14","v":"2013-11-01"},{"$f":"+Variables!BJ14","v":"2013-12-01"},{"$f":"+Variables!BK14","v":"2014-01-01"},{"$f":"+Variables!BL14","v":"2014-02-01"},{"$f":"+Variables!BM14","v":"2014-03-01"},{"$f":"+Variables!BN14","v":"2014-04-01"},{"$f":"+Variables!BO14","v":"2014-05-01"},{"$f":"+Variables!BP14","v":"2014-06-01"},{"$f":"+Variables!BQ14","v":"2014-07-01"},{"$f":"+Variables!BR14","v":"2014-08-01"},{"$f":"+Variables!BS14","v":"2014-09-01"},{"$f":"+Variables!BT14","v":"2014-10-01"},{"$f":"+Variables!BU14","v":"2014-11-01"},{"$f":"+Variables!BV14","v":"2014-12-01"},{"$f":"+Variables!BW14","v":"2015-01-01"},{"$f":"+Variables!BX14","v":"2015-02-01"},{"$f":"+Variables!BY14","v":"2015-03-01"},{"$f":"+Variables!BZ14","v":"2015-04-01"},{"$f":"+Variables!CA14","v":"2015-05-01"},{"$f":"+Variables!CB14","v":"2015-06-01"},{"$f":"+Variables!CC14","v":"2015-07-01"},{"$f":"+Variables!CD14","v":"2015-08-01"},{"$f":"+Variables!CE14","v":"2015-09-01"},{"$f":"+Variables!CF14","v":"2015-10-01"},{"$f":"+Variables!CG14","v":"2015-11-01"},{"$f":"+Variables!CH14","v":"2015-12-01"}]
[null,"Saldo cartera inicio",{"$f":"'Balance General'!C15-(C283*Variables!C71)/1000","v":3645374745.5300002},{"$f":"+C22","v":3601630248.5836401},3558410685.6006365,3515709757.3734288,3473521240.2849479,3431838985.4015284,3390656917.5767102,3349969034.5657897,3309769406.151,3270052173.2771878,{"$f":"+L22","v":3230811547.1978617},{"$f":"+M22","v":3192041808.6314874},{"$f":"+N22","v":3153737306.9279094},3115892459.2447743,3078501749.7338371,3041559728.737031,3005061011.9921865,2969000279.8482804,2933372276.4901009,2898171809.1722198,2863393747.462153,2829033022.4926071,2795084626.2226958,2761543610.7080235,2728405087.3795271,2695664226.3309727,2663316255.6150012,2631356460.5476213,2599780183.02105,2568582820.8247972,2537759826.9748998,2507306709.0512009,2477219028.5425863,2447492400.2000751,2418122491.3976741,2389105021.5009022,2360435761.2428913,{"$f":"+AM22","v":2332110532.1079764},2304125205.7226806,2276475703.2540083,2249157994.81496,2222168098.8771806,2195502081.6906543,2169156056.7103662,2143126184.0298419,2117408669.8214839,2091999765.7836261,2066895768.5942225,2042093019.3710918,2017587903.1386387,1993376848.3009751,1969456326.1213634,1945822850.207907,1922472976.0054121,1899403300.2933471,1876610460.689827,1854091135.1615491,1831842041.5396104,1809859937.0411351,1788141617.7966413,1766683918.3830817,1745483711.3624847,1724537906.8261349,1703843451.9442213,1683397330.5208907,1663196562.5546401,1643238203.8039844,1623519345.3583367,1604037113.2140367,1584788667.8554683,1565771203.8412027,1546981949.3951082,1528418166.002367,1510077148.0103385,1491956222.2342145,1474052747.567404,1456364114.5965953,1438887745.221436,1421621092.2787788,1404561639.1714334,1387706899.5013762,1371054416.7073596,1354601763.7068713,1338346542.5423889]
[null,"Amortización capital",{"$f":"+C18*$C$14","v":43744496.946360007},{"$f":"+D18*$C$14","v":43219562.983003683},42700928.227207638,42188517.088481143,41682254.883419372,41182067.824818343,40687883.010920525,40199628.414789476,39717232.873811997,39240626.079326257,38769738.566374339,38304501.703577846,{"$f":"+O18*$D$14","v":37844847.683134913},{"$f":"+P18*$D$14","v":37390709.510937296},36942020.996806048,36498716.74484437,36060732.143906236,35628003.358179368,35200467.317881212,34778061.710066639,34360724.969545834,33948396.269911289,33541015.51467235,33138523.328496285,{"$f":"+AA18*$E$14","v":32740861.048554327},{"$f":"+AB18*$E$14","v":32347970.715971671},31959795.067380015,31576277.526571456,31197362.196252599,30822993.849897567,30453117.923698798,30087680.50861441,29726628.342511036,29369908.802400902,29017469.89677209,28669260.258010827,{"$f":"+AM18*$F$14","v":28325229.134914696},{"$f":"+AN18*$F$14","v":27985326.385295719},27649502.468672168,27317708.4390481,26989895.93777952,26666017.186526168,26346024.980287854,26029872.680524394,25717514.208358102,25408904.037857808,25103997.189403515,24802749.223130669,{"$f":"+AY18*$G$14","v":24505116.232453104},{"$f":"+AZ18*$G$14","v":24211054.837663665},23920522.179611702,23633475.913456362,23349874.202494886,23069675.712064944,22792839.603520166,22519325.528277922,22249093.62193859,21982104.498475324,21718319.244493622,21457699.413559698,{"$f":"+BK18*$H$14","v":21200207.020596981},{"$f":"+BL18*$H$14","v":20945804.536349818},20694454.881913621,20446121.423330657,20200767.966250688,19958358.750655681,19718858.445647813,19482232.14430004,19248445.358568441,19017464.014265619,18789254.446094435,18563783.3927413,{"$f":"+BW18*$I$14","v":18341017.992028404},{"$f":"+BX18*$I$14","v":18120925.776124064},17903474.666810576,17688632.970808849,17476369.375159144,17266652.942657232,17059453.107345346,16854739.6700572,16652482.794016514,16452653.000488315,16255221.164482456,16060158.510508668]
[null,"Amortización prepagos",{"$f":"+C18*$C$15","v":0},{"$f":"+D18*$C$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+O18*$D$15","v":0},{"$f":"+P18*$D$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AA18*$E$15","v":0},{"$f":"+AB18*$E$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AM18*$F$15","v":0},{"$f":"+AN18*$F$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AY18*$G$15","v":0},{"$f":"+AZ18*$G$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BK18*$H$15","v":0},{"$f":"+BL18*$H$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BW18*$I$15","v":0},{"$f":"+BX18*$I$15","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Amortización capital con prepagos",{"$f":"IF(C18=0,0,C19+C20)","v":43744496.946360007},43219562.983003683,42700928.227207638,42188517.088481143,41682254.883419372,41182067.824818343,40687883.010920525,40199628.414789476,39717232.873811997,39240626.079326257,38769738.566374339,38304501.703577846,37844847.683134913,37390709.510937296,36942020.996806048,36498716.74484437,36060732.143906236,35628003.358179368,35200467.317881212,34778061.710066639,34360724.969545834,33948396.269911289,33541015.51467235,33138523.328496285,32740861.048554327,32347970.715971671,31959795.067380015,31576277.526571456,31197362.196252599,30822993.849897567,30453117.923698798,30087680.50861441,{"$f":"IF(AI18=0,0,AI19+AI20)","v":29726628.342511036},29369908.802400902,29017469.89677209,28669260.258010827,28325229.134914696,27985326.385295719,27649502.468672168,27317708.4390481,26989895.93777952,26666017.186526168,26346024.980287854,26029872.680524394,25717514.208358102,25408904.037857808,25103997.189403515,24802749.223130669,24505116.232453104,24211054.837663665,23920522.179611702,23633475.913456362,23349874.202494886,23069675.712064944,22792839.603520166,22519325.528277922,22249093.62193859,21982104.498475324,21718319.244493622,21457699.413559698,21200207.020596981,20945804.536349818,20694454.881913621,20446121.423330657,{"$f":"IF(BO18=0,0,BO19+BO20)","v":20200767.966250688},19958358.750655681,19718858.445647813,19482232.14430004,19248445.358568441,19017464.014265619,18789254.446094435,18563783.3927413,18341017.992028404,18120925.776124064,17903474.666810576,17688632.970808849,17476369.375159144,17266652.942657232,17059453.107345346,16854739.6700572,16652482.794016514,16452653.000488315,16255221.164482456,16060158.510508668]
[null,"Saldo de cartera final",{"$f":"+C18-C21","v":3601630248.5836401},{"$f":"+D18-D21","v":3558410685.6006365},3515709757.3734288,3473521240.2849479,3431838985.4015284,3390656917.5767102,3349969034.5657897,3309769406.151,3270052173.2771878,3230811547.1978617,3192041808.6314874,3153737306.9279094,3115892459.2447743,3078501749.7338371,3041559728.737031,3005061011.9921865,2969000279.8482804,2933372276.4901009,2898171809.1722198,2863393747.462153,2829033022.4926071,2795084626.2226958,2761543610.7080235,2728405087.3795271,2695664226.3309727,2663316255.6150012,2631356460.5476213,2599780183.02105,2568582820.8247972,2537759826.9748998,2507306709.0512009,2477219028.5425863,2447492400.2000751,2418122491.3976741,2389105021.5009022,2360435761.2428913,2332110532.1079764,2304125205.7226806,2276475703.2540083,2249157994.81496,2222168098.8771806,2195502081.6906543,2169156056.7103662,2143126184.0298419,2117408669.8214839,2091999765.7836261,2066895768.5942225,2042093019.3710918,2017587903.1386387,1993376848.3009751,1969456326.1213634,1945822850.207907,1922472976.0054121,1899403300.2933471,1876610460.689827,1854091135.1615491,1831842041.5396104,1809859937.0411351,1788141617.7966413,1766683918.3830817,1745483711.3624847,1724537906.8261349,1703843451.9442213,1683397330.5208907,1663196562.5546401,{"$f":"+BP18-BP21","v":1643238203.8039844},1623519345.3583367,1604037113.2140367,1584788667.8554683,1565771203.8412027,1546981949.3951082,1528418166.002367,1510077148.0103385,1491956222.2342145,1474052747.567404,1456364114.5965953,1438887745.221436,1421621092.2787788,1404561639.1714334,1387706899.5013762,1371054416.7073596,1354601763.7068713,1338346542.5423889,1322286384.0318801]
[null,"Cartera promedio mes",{"$f":"AVERAGE(C18,C22)","v":3623502497.0568199},{"$f":"AVERAGE(D18,D22)","v":3580020467.0921383},3537060221.4870329,3494615498.8291883,3452680112.8432379,3411247951.4891195,3370312976.07125,3329869220.3583946,3289910789.7140942,3250431860.237525,3211426677.9146748,3172889557.7796984,3134814883.0863419,3097197104.4893055,3060030739.2354341,3023310370.3646088,2987030645.9202337,2951186278.1691904,2915772042.8311605,2880782778.3171864,2846213384.9773798,2812058824.3576517,2778314118.4653597,2744974349.0437756,2712034656.8552499,2679490240.9729872,2647336358.0813112,2615568321.7843356,2584181501.9229236,2553171323.8998485,2522533268.0130501,2492262868.7968936,2462355714.3713307,2432807445.7988749,2403613756.4492884,2374770391.3718967,2346273146.6754341,2318117868.9153285,2290300454.4883442,2262816849.0344839,2235663046.8460703,2208835090.2839174,2182329069.20051,2156141120.3701038,2130267426.925663,2104704217.8025551,2079447767.1889243,2054494393.9826572,2029840461.2548652,2005482375.7198069,1981416587.2111692,1957639588.1646352,1934147913.1066594,1910938138.1493797,1888006880.4915872,1865350797.925688,1842966588.3505797,1820850989.2903728,1799000777.4188881,1777412768.0898614,1756083814.8727832,1735010809.0943098,1714190679.3851781,1693620391.2325559,1673296946.5377655,{"$f":"AVERAGE(BP18,BP22)","v":1653217383.1793122},1633378774.5811605,1613778229.2861867,1594412890.5347524,1575279935.8483355,1556376576.6181555,1537700057.6987376,1519247657.0063529,1501016685.1222765,1483004484.9008093,1465208431.0819998,1447625929.9090157,1430254418.7501073,1413091365.7251062,1396134269.3364048,1379380658.1043677,1362828090.2071154,1346474153.12463,1330316463.2871346]
[]
[2,"Modulo de cartera antigua (Pesos) Alternativa 2 - Manual",{"$f":"+C17","v":"2009-01-01"},"2009-02-01","2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01",{"$f":"+AI17","v":"2011-09-01"},"2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01",{"$f":"+BO17","v":"2014-05-01"},"2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Saldo cartera inicio",{"$f":"'Balance General'!C15-(C283*Variables!C71)/1000","v":3645374745.5300002},{"$f":"+C30","v":3575577821.1065001},3485200361.178,3396554187.2564998,3296352399.3349996,3232821047.4134994,3158453158.4919991,3094369561.5704989,3025388067.6489987,2951767456.7274985,2882235834.8059983,2820091147.8844981,2747681258.9629979,2687764569.7865481,2630568382.6100984,2562581817.4336486,2499312589.2571988,2442964962.080749,2377749426.9042993,2322206134.7278495,2264852006.5513997,2201858977.3749499,2144967689.1984999,2085611635.0220499,2030176378.8455999,1984395168.9220848,1938860830.9985697,1881131966.0750546,1832095976.1515396,1787441831.2280245,1734499753.3045094,1687232856.3809943,1642370618.4574792,{"$f":"+AI30","v":1593829404.5339642},1547125076.6104491,1497038233.686934,1450179489.7634189,1408808689.5169585,1370029722.244436,1325380182.5536704,1282141111.8629048,1246490959.1721392,1205516314.4813735,1163824595.7906079,1128417846.0998423,1081982151.4090767,1052504248.7183111,1024770729.0275455,988938720.33677983,957034670.33677983,928021465.33677983,896669676.33677983,873902351.33677983,848554974.33677983,820399910.33677983,790227403.33677983,733214462.33677983,708763498.33677983,689836583.33677983,669682223.33677983,643538976.33677983,619213086.33677983,597499660.33677983,575810518.33677983,558915319.33677983,{"$f":"+BO30","v":543176886.33677983},521945907.33677983,501115587.33677983,483141690.33677983,464067853.33677983,449074798.33677983,433982737.33677983,413702731.33677983,393270330.33677983,374012479.33677983,356326714.33677983,341721304.33677983,328427368.33677983,310336651.33677983,293381718.33677983,275162816.33677983,259294816.33677983,244913677.33677983,232463596.33677983]
[null,"Amortización capital",61447310.5,82027846,{"$f":"50948562+29347998","v":80296560},91852174,55181738,66018275,55733983,60631880,65270997,61182008,53795073,64060275,57411805,54691303,65481681,60764344,53842743,62710651,53038408,54849244,60488145,54386404,56851170,52930372,44027791,43780919,55975446,47282571,42900726,51188659,45513478,43108819,46787795,44950909,48333424,45105325,40143407,37919792,44048117,42637648,35048730,40373222,41090296,34805327,45834272,28876480,27132097,35230586,31904050,29013205,31351789,22767325,25347377,28155064,30172507,57012941,24450964,18926915,20154360,26143247,24325890,21713426,21689142,16895199,15738433,21230979,20830320,17973897,19073837,14993055,15092061,20280006,20432401,19257851,17685765,14605410,13293936,18090717,16954933,18218902,15868000,14381139,12450081,17082933]
[null,"Amortización prepagos",{"$f":"+[2]PRESENT.PRESID.!L125/1000/2","v":8349613.9234999996},{"$f":"+[2]PRESENT.PRESID.!M125/1000/2","v":8349613.9285000004},{"$f":"+[2]PRESENT.PRESID.!N125/1000/2","v":8349613.9215000002},{"$f":"+[2]PRESENT.PRESID.!O125/1000/2","v":8349613.9215000002},{"$f":"+[2]PRESENT.PRESID.!P125/1000/2","v":8349613.9215000002},{"$f":"+[2]PRESENT.PRESID.!Q125/1000/2","v":8349613.9215000002},{"$f":"+[2]PRESENT.PRESID.!R125/1000/2","v":8349613.9215000002},{"$f":"+[2]PRESENT.PRESID.!S125/1000/2","v":8349613.9215000002},{"$f":"+[2]PRESENT.PRESID.!T125/1000/2","v":8349613.9215000002},{"$f":"+[2]PRESENT.PRESID.!U125/1000/2","v":8349613.9215000002},{"$f":"+[2]PRESENT.PRESID.!V125/1000/2","v":8349613.9215000002},{"$f":"+[2]PRESENT.PRESID.!W125/1000/2","v":8349613.9215000002},{"$f":"+N28*30%","v":2504884.1764500001},{"$f":"+O28","v":2504884.1764500001},{"$f":"+P28","v":2504884.1764500001},2504884.1764500001,2504884.1764500001,2504884.1764500001,2504884.1764500001,2504884.1764500001,2504884.1764500001,2504884.1764500001,2504884.1764500001,2504884.1764500001,{"$f":"+Z28*70%","v":1753418.9235149999},{"$f":"+AA28","v":1753418.9235149999},{"$f":"+AB28","v":1753418.9235149999},1753418.9235149999,1753418.9235149999,1753418.9235149999,1753418.9235149999,1753418.9235149999,1753418.9235149999,1753418.9235149999,1753418.9235149999,1753418.9235149999,{"$f":"+AL28*0.7","v":1227393.2464604999},{"$f":"+AM28*0.7","v":859175.27252234996},{"$f":"+AN28*0.7","v":601422.69076564489},{"$f":"+AO28","v":601422.69076564489},{"$f":"+AP28","v":601422.69076564489},601422.69076564489,601422.69076564489,601422.69076564489,601422.69076564489,601422.69076564489,601422.69076564489,601422.69076564489]
[null,"Amortización capital con prepagos",{"$f":"IF(C26=0,0,C27+C28)","v":69796924.423500001},90377459.928499997,88646173.921499997,100201787.9215,63531351.921499997,74367888.921499997,64083596.921499997,68981493.921499997,73620610.921499997,69531621.921499997,62144686.921499997,72409888.921499997,59916689.176449999,57196187.176449999,67986565.176449999,63269228.176449999,56347627.176449999,65215535.176449999,55543292.176449999,57354128.176449999,62993029.176449999,56891288.176449999,59356054.176449999,55435256.176449999,45781209.923514999,45534337.923514999,57728864.923514999,49035989.923514999,44654144.923514999,52942077.923514999,47266896.923514999,44862237.923514999,{"$f":"IF(AI26=0,0,AI27+AI28)","v":48541213.923514999},46704327.923514999,50086842.923514999,46858743.923514999,41370800.246460497,38778967.272522353,44649539.690765642,43239070.690765642,35650152.690765642,40974644.690765642,41691718.690765642,35406749.690765642,46435694.690765642,29477902.690765645,27733519.690765645,35832008.690765642,31904050,29013205,31351789,22767325,25347377,28155064,30172507,57012941,24450964,18926915,20154360,26143247,24325890,21713426,21689142,16895199,{"$f":"IF(BO26=0,0,BO27+BO28)","v":15738433},21230979,20830320,17973897,19073837,14993055,15092061,20280006,20432401,19257851,17685765,14605410,13293936,18090717,16954933,18218902,15868000,14381139,12450081,17082933]
[null,"Saldo de cartera final",{"$f":"+C26-C29","v":3575577821.1065001},{"$f":"+D26-D29","v":3485200361.178},3396554187.2564998,3296352399.3349996,3232821047.4134994,3158453158.4919991,3094369561.5704989,3025388067.6489987,2951767456.7274985,2882235834.8059983,2820091147.8844981,2747681258.9629979,2687764569.7865481,2630568382.6100984,2562581817.4336486,2499312589.2571988,2442964962.080749,2377749426.9042993,2322206134.7278495,2264852006.5513997,2201858977.3749499,2144967689.1984999,2085611635.0220499,2030176378.8455999,1984395168.9220848,1938860830.9985697,1881131966.0750546,1832095976.1515396,1787441831.2280245,1734499753.3045094,1687232856.3809943,1642370618.4574792,1593829404.5339642,1547125076.6104491,1497038233.686934,1450179489.7634189,1408808689.5169585,1370029722.244436,1325380182.5536704,1282141111.8629048,1246490959.1721392,1205516314.4813735,1163824595.7906079,1128417846.0998423,1081982151.4090767,1052504248.7183111,1024770729.0275455,988938720.33677983,957034670.33677983,928021465.33677983,896669676.33677983,873902351.33677983,848554974.33677983,820399910.33677983,790227403.33677983,733214462.33677983,708763498.33677983,689836583.33677983,669682223.33677983,643538976.33677983,619213086.33677983,597499660.33677983,575810518.33677983,558915319.33677983,543176886.33677983,{"$f":"+BP26-BP29","v":521945907.33677983},501115587.33677983,483141690.33677983,464067853.33677983,449074798.33677983,433982737.33677983,413702731.33677983,393270330.33677983,374012479.33677983,356326714.33677983,341721304.33677983,328427368.33677983,310336651.33677983,293381718.33677983,275162816.33677983,259294816.33677983,244913677.33677983,232463596.33677983,215380663.33677983]
[null,"Cartera promedio mes",{"$f":"AVERAGE(C26,C30)","v":3610476283.3182502},3530389091.1422501,3440877274.2172499,3346453293.2957497,3264586723.3742495,3195637102.9527493,3126411360.031249,3059878814.6097488,2988577762.1882486,2917001645.7667484,2851163491.3452482,2783886203.423748,2717722914.374773,2659166476.1983232,2596575100.0218735,2530947203.3454237,2471138775.6689739,2410357194.4925241,2349977780.8160744,2293529070.6396246,2233355491.9631748,2173413333.286725,2115289662.1102748,2057894006.933825,2007285773.8838425,1961627999.9603271,1909996398.5368123,1856613971.113297,1809768903.6897821,1760970792.2662668,1710866304.842752,1664801737.4192367,{"$f":"AVERAGE(AI26,AI30)","v":1618100011.4957218},1570477240.5722065,1522081655.1486917,1473608861.7251763,1429494089.6401887,1389419205.8806973,1347704952.3990531,1303760647.2082877,1264316035.5175219,1226003636.8267565,1184670455.1359906,1146121220.9452252,1105199998.7544594,1067243200.0636939,1038637488.8729283,1006854724.6821626,972986695.33677983,942528067.83677983,912345570.83677983,885286013.83677983,861228662.83677983,834477442.33677983,805313656.83677983,761720932.83677983,720988980.33677983,699300040.83677983,679759403.33677983,656610599.83677983,631376031.33677983,608356373.33677983,586655089.33677983,567362918.83677983,{"$f":"AVERAGE(BO26,BO30)","v":551046102.83677983},532561396.83677983,511530747.33677983,492128638.83677983,473604771.83677983,456571325.83677983,441528767.83677983,423842734.33677983,403486530.83677983,383641404.83677983,365169596.83677983,349024009.33677983,335074336.33677983,319382009.83677983,301859184.83677983,284272267.33677983,267228816.33677983,252104246.83677983,238688636.83677983,223922129.83677983]
[null,"Modulo de cartera antigua (Pesos) Alternativa 1"]
[2,"Modulo de cartera antigua (Pesos) Alternativa 2",{"$f":"+C25","v":"2009-01-01"},{"$f":"+D25","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP25","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Saldo cartera inicio",{"$f":"+IF($A33=$A17,C18,C26)","v":3645374745.5300002},3575577821.1065001,3485200361.178,3396554187.2564998,3296352399.3349996,3232821047.4134994,3158453158.4919991,3094369561.5704989,3025388067.6489987,2951767456.7274985,2882235834.8059983,2820091147.8844981,2747681258.9629979,2687764569.7865481,2630568382.6100984,2562581817.4336486,2499312589.2571988,2442964962.080749,2377749426.9042993,2322206134.7278495,2264852006.5513997,2201858977.3749499,2144967689.1984999,2085611635.0220499,2030176378.8455999,1984395168.9220848,1938860830.9985697,1881131966.0750546,1832095976.1515396,1787441831.2280245,1734499753.3045094,1687232856.3809943,{"$f":"+IF($A33=$A17,AI18,AI26)","v":1642370618.4574792},1593829404.5339642,1547125076.6104491,1497038233.686934,1450179489.7634189,1408808689.5169585,1370029722.244436,1325380182.5536704,1282141111.8629048,1246490959.1721392,1205516314.4813735,1163824595.7906079,1128417846.0998423,1081982151.4090767,1052504248.7183111,1024770729.0275455,988938720.33677983,957034670.33677983,928021465.33677983,896669676.33677983,873902351.33677983,848554974.33677983,820399910.33677983,790227403.33677983,733214462.33677983,708763498.33677983,689836583.33677983,669682223.33677983,643538976.33677983,619213086.33677983,597499660.33677983,575810518.33677983,{"$f":"+IF($A33=$A17,BO18,BO26)","v":558915319.33677983},543176886.33677983,521945907.33677983,501115587.33677983,483141690.33677983,464067853.33677983,449074798.33677983,433982737.33677983,413702731.33677983,393270330.33677983,374012479.33677983,356326714.33677983,341721304.33677983,328427368.33677983,310336651.33677983,293381718.33677983,275162816.33677983,259294816.33677983,244913677.33677983,232463596.33677983]
[null,"Amortización capital",{"$f":"+IF($A33=$A17,C19,C27)","v":61447310.5},82027846,80296560,91852174,55181738,66018275,55733983,60631880,65270997,61182008,53795073,64060275,57411805,54691303,65481681,60764344,53842743,62710651,53038408,54849244,60488145,54386404,56851170,52930372,44027791,43780919,55975446,47282571,42900726,51188659,45513478,43108819,{"$f":"+IF($A33=$A17,AI19,AI27)","v":46787795},44950909,48333424,45105325,40143407,37919792,44048117,42637648,35048730,40373222,41090296,34805327,45834272,28876480,27132097,35230586,31904050,29013205,31351789,22767325,25347377,28155064,30172507,57012941,24450964,18926915,20154360,26143247,24325890,21713426,21689142,16895199,{"$f":"+IF($A33=$A17,BO19,BO27)","v":15738433},21230979,20830320,17973897,19073837,14993055,15092061,20280006,20432401,19257851,17685765,14605410,13293936,18090717,16954933,18218902,15868000,14381139,12450081,17082933]
[null,"Amortización prepagos",{"$f":"+IF($A33=$A17,C20,C28)","v":8349613.9234999996},8349613.9285000004,8349613.9215000002,8349613.9215000002,8349613.9215000002,8349613.9215000002,8349613.9215000002,8349613.9215000002,8349613.9215000002,8349613.9215000002,8349613.9215000002,8349613.9215000002,2504884.1764500001,2504884.1764500001,2504884.1764500001,2504884.1764500001,2504884.1764500001,2504884.1764500001,2504884.1764500001,2504884.1764500001,2504884.1764500001,2504884.1764500001,2504884.1764500001,2504884.1764500001,1753418.9235149999,1753418.9235149999,1753418.9235149999,1753418.9235149999,1753418.9235149999,1753418.9235149999,1753418.9235149999,1753418.9235149999,{"$f":"+IF($A33=$A17,AI20,AI28)","v":1753418.9235149999},1753418.9235149999,1753418.9235149999,1753418.9235149999,1227393.2464604999,859175.27252234996,601422.69076564489,601422.69076564489,601422.69076564489,601422.69076564489,601422.69076564489,601422.69076564489,601422.69076564489,601422.69076564489,601422.69076564489,601422.69076564489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF($A33=$A17,BO20,BO28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización capital con prepagos",{"$f":"IF(C34=0,0,C35+C36)","v":69796924.423500001},90377459.928499997,88646173.921499997,100201787.9215,63531351.921499997,74367888.921499997,64083596.921499997,68981493.921499997,73620610.921499997,69531621.921499997,62144686.921499997,72409888.921499997,59916689.176449999,57196187.176449999,67986565.176449999,63269228.176449999,56347627.176449999,65215535.176449999,55543292.176449999,57354128.176449999,62993029.176449999,56891288.176449999,59356054.176449999,55435256.176449999,45781209.923514999,45534337.923514999,57728864.923514999,49035989.923514999,44654144.923514999,52942077.923514999,47266896.923514999,44862237.923514999,{"$f":"IF(AI34=0,0,AI35+AI36)","v":48541213.923514999},46704327.923514999,50086842.923514999,46858743.923514999,41370800.246460497,38778967.272522353,44649539.690765642,43239070.690765642,35650152.690765642,40974644.690765642,41691718.690765642,35406749.690765642,46435694.690765642,29477902.690765645,27733519.690765645,35832008.690765642,31904050,29013205,31351789,22767325,25347377,28155064,30172507,57012941,24450964,18926915,20154360,26143247,24325890,21713426,21689142,16895199,{"$f":"IF(BO34=0,0,BO35+BO36)","v":15738433},21230979,20830320,17973897,19073837,14993055,15092061,20280006,20432401,19257851,17685765,14605410,13293936,18090717,16954933,18218902,15868000,14381139,12450081,17082933]
[null,"Saldo de cartera final",{"$f":"+C34-C37","v":3575577821.1065001},{"$f":"+D34-D37","v":3485200361.178},3396554187.2564998,3296352399.3349996,3232821047.4134994,3158453158.4919991,3094369561.5704989,3025388067.6489987,2951767456.7274985,2882235834.8059983,2820091147.8844981,2747681258.9629979,2687764569.7865481,2630568382.6100984,2562581817.4336486,2499312589.2571988,2442964962.080749,2377749426.9042993,2322206134.7278495,2264852006.5513997,2201858977.3749499,2144967689.1984999,2085611635.0220499,2030176378.8455999,1984395168.9220848,1938860830.9985697,1881131966.0750546,1832095976.1515396,1787441831.2280245,1734499753.3045094,1687232856.3809943,1642370618.4574792,1593829404.5339642,1547125076.6104491,1497038233.686934,1450179489.7634189,1408808689.5169585,1370029722.244436,1325380182.5536704,1282141111.8629048,1246490959.1721392,1205516314.4813735,1163824595.7906079,1128417846.0998423,1081982151.4090767,1052504248.7183111,1024770729.0275455,988938720.33677983,957034670.33677983,928021465.33677983,896669676.33677983,873902351.33677983,848554974.33677983,820399910.33677983,790227403.33677983,733214462.33677983,708763498.33677983,689836583.33677983,669682223.33677983,643538976.33677983,619213086.33677983,597499660.33677983,575810518.33677983,558915319.33677983,543176886.33677983,{"$f":"+BP34-BP37","v":521945907.33677983},501115587.33677983,483141690.33677983,464067853.33677983,449074798.33677983,433982737.33677983,413702731.33677983,393270330.33677983,374012479.33677983,356326714.33677983,341721304.33677983,328427368.33677983,310336651.33677983,293381718.33677983,275162816.33677983,259294816.33677983,244913677.33677983,232463596.33677983,215380663.33677983]
[null,"Cartera promedio mes",{"$f":"AVERAGE(C34,C38)","v":3610476283.3182502},{"$f":"AVERAGE(D34,D38)","v":3530389091.1422501},3440877274.2172499,3346453293.2957497,3264586723.3742495,3195637102.9527493,3126411360.031249,3059878814.6097488,2988577762.1882486,2917001645.7667484,2851163491.3452482,2783886203.423748,2717722914.374773,2659166476.1983232,2596575100.0218735,2530947203.3454237,2471138775.6689739,2410357194.4925241,2349977780.8160744,2293529070.6396246,2233355491.9631748,2173413333.286725,2115289662.1102748,2057894006.933825,2007285773.8838425,1961627999.9603271,1909996398.5368123,1856613971.113297,1809768903.6897821,1760970792.2662668,1710866304.842752,1664801737.4192367,{"$f":"AVERAGE(AI34,AI38)","v":1618100011.4957218},1570477240.5722065,1522081655.1486917,1473608861.7251763,1429494089.6401887,1389419205.8806973,1347704952.3990531,1303760647.2082877,1264316035.5175219,1226003636.8267565,1184670455.1359906,1146121220.9452252,1105199998.7544594,1067243200.0636939,1038637488.8729283,1006854724.6821626,972986695.33677983,942528067.83677983,912345570.83677983,885286013.83677983,861228662.83677983,834477442.33677983,805313656.83677983,761720932.83677983,720988980.33677983,699300040.83677983,679759403.33677983,656610599.83677983,631376031.33677983,608356373.33677983,586655089.33677983,567362918.83677983,{"$f":"AVERAGE(BO34,BO38)","v":551046102.83677983},532561396.83677983,511530747.33677983,492128638.83677983,473604771.83677983,456571325.83677983,441528767.83677983,423842734.33677983,403486530.83677983,383641404.83677983,365169596.83677983,349024009.33677983,335074336.33677983,319382009.83677983,301859184.83677983,284272267.33677983,267228816.33677983,252104246.83677983,238688636.83677983,223922129.83677983]
[]
[null,"Causación intereses cartera antigua",{"$f":"+C33","v":"2009-01-01"},{"$f":"+D33","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP33","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Tasa de interes cartera antigua (periodica mes)",{"$f":"+Variables!C116","v":8.8116519327393252E-3},{"$f":"+Variables!D116","v":8.8116519327393252E-3},{"$f":"+Variables!E116","v":8.8116519327393252E-3},{"$f":"+Variables!F116","v":8.8116519327393252E-3},{"$f":"+Variables!G116","v":8.8116519327393252E-3},{"$f":"+Variables!H116","v":8.8116519327393252E-3},{"$f":"+Variables!I116","v":8.8116519327393252E-3},{"$f":"+Variables!J116","v":8.8116519327393252E-3},{"$f":"+Variables!K116","v":8.8116519327393252E-3},{"$f":"+Variables!L116","v":8.8116519327393252E-3},{"$f":"+Variables!M116","v":8.8116519327393252E-3},{"$f":"+Variables!N116","v":8.8116519327393252E-3},{"$f":"+Variables!O116","v":8.8914614436720694E-3},{"$f":"+Variables!P116","v":8.8914614436720694E-3},{"$f":"+Variables!Q116","v":8.8914614436720694E-3},{"$f":"+Variables!R116","v":8.8914614436720694E-3},{"$f":"+Variables!S116","v":8.8914614436720694E-3},{"$f":"+Variables!T116","v":8.8914614436720694E-3},{"$f":"+Variables!U116","v":8.8914614436720694E-3},{"$f":"+Variables!V116","v":8.8914614436720694E-3},{"$f":"+Variables!W116","v":8.8914614436720694E-3},{"$f":"+Variables!X116","v":8.8914614436720694E-3},{"$f":"+Variables!Y116","v":8.8914614436720694E-3},{"$f":"+Variables!Z116","v":8.8914614436720694E-3},{"$f":"+Variables!AA116","v":8.8914614436720694E-3},{"$f":"+Variables!AB116","v":8.8914614436720694E-3},{"$f":"+Variables!AC116","v":8.8914614436720694E-3},{"$f":"+Variables!AD116","v":8.8914614436720694E-3},{"$f":"+Variables!AE116","v":8.8914614436720694E-3},{"$f":"+Variables!AF116","v":8.8914614436720694E-3},{"$f":"+Variables!AG116","v":8.8914614436720694E-3},{"$f":"+Variables!AH116","v":8.8914614436720694E-3},{"$f":"+Variables!AI116","v":8.8914614436720694E-3},{"$f":"+Variables!AJ116","v":8.8914614436720694E-3},{"$f":"+Variables!AK116","v":8.8914614436720694E-3},{"$f":"+Variables!AL116","v":8.8914614436720694E-3},{"$f":"+Variables!AM116","v":8.8914614436720694E-3},{"$f":"+Variables!AN116","v":8.8914614436720694E-3},{"$f":"+Variables!AO116","v":8.8914614436720694E-3},{"$f":"+Variables!AP116","v":8.8914614436720694E-3},{"$f":"+Variables!AQ116","v":8.8914614436720694E-3},{"$f":"+Variables!AR116","v":8.8914614436720694E-3},{"$f":"+Variables!AS116","v":8.8914614436720694E-3},{"$f":"+Variables!AT116","v":8.8914614436720694E-3},{"$f":"+Variables!AU116","v":8.8914614436720694E-3},{"$f":"+Variables!AV116","v":8.8914614436720694E-3},{"$f":"+Variables!AW116","v":8.8914614436720694E-3},{"$f":"+Variables!AX116","v":8.8914614436720694E-3},{"$f":"+Variables!AY116","v":8.8914614436720694E-3},{"$f":"+Variables!AZ116","v":8.8914614436720694E-3},{"$f":"+Variables!BA116","v":8.8914614436720694E-3},{"$f":"+Variables!BB116","v":8.8914614436720694E-3},{"$f":"+Variables!BC116","v":8.8914614436720694E-3},{"$f":"+Variables!BD116","v":8.8914614436720694E-3},{"$f":"+Variables!BE116","v":8.8914614436720694E-3},{"$f":"+Variables!BF116","v":8.8914614436720694E-3},{"$f":"+Variables!BG116","v":8.8914614436720694E-3},{"$f":"+Variables!BH116","v":8.8914614436720694E-3},{"$f":"+Variables!BI116","v":8.8914614436720694E-3},{"$f":"+Variables!BJ116","v":8.8914614436720694E-3},{"$f":"+Variables!BK116","v":8.8914614436720694E-3},{"$f":"+Variables!BL116","v":8.8914614436720694E-3},{"$f":"+Variables!BM116","v":8.8914614436720694E-3},{"$f":"+Variables!BN116","v":8.8914614436720694E-3},{"$f":"+Variables!BO116","v":8.8914614436720694E-3},{"$f":"+Variables!BP116","v":8.8914614436720694E-3},{"$f":"+Variables!BQ116","v":8.8914614436720694E-3},{"$f":"+Variables!BR116","v":8.8914614436720694E-3},{"$f":"+Variables!BS116","v":8.8914614436720694E-3},{"$f":"+Variables!BT116","v":8.8914614436720694E-3},{"$f":"+Variables!BU116","v":8.8914614436720694E-3},{"$f":"+Variables!BV116","v":8.8914614436720694E-3},{"$f":"+Variables!BW116","v":8.8914614436720694E-3},{"$f":"+Variables!BX116","v":8.8914614436720694E-3},{"$f":"+Variables!BY116","v":8.8914614436720694E-3},{"$f":"+Variables!BZ116","v":8.8914614436720694E-3},{"$f":"+Variables!CA116","v":8.8914614436720694E-3},{"$f":"+Variables!CB116","v":8.8914614436720694E-3},{"$f":"+Variables!CC116","v":8.8914614436720694E-3},{"$f":"+Variables!CD116","v":8.8914614436720694E-3},{"$f":"+Variables!CE116","v":8.8914614436720694E-3},{"$f":"+Variables!CF116","v":8.8914614436720694E-3},{"$f":"+Variables!CG116","v":8.8914614436720694E-3},{"$f":"+Variables!CH116","v":8.8914614436720694E-3}]
[null,"Ingresos intereses cartera antigua",{"$f":"+C42*C39","v":31814260.320010755},{"$f":"+D42*D39","v":31108559.858285438},{"$f":"+E42*E39","v":30319812.883675251},{"$f":"+F42*F39","v":29487781.629691374},28766401.910615847,28158841.854567092,27548848.703157537,26962587.07070411,26334307.01432785,25703603.18972436,25123460.289068159,24530636.244925212,24164528.507747382,23643876.195422713,23087347.387443434,22503819.474515487,21972035.145823684,21431598.060307857,20894736.831612177,20392825.301533256,19857794.246803835,19324820.854081709,18808016.472851627,18297685.217815928,17847704.064919636,17441739.728474803,16982659.335142579,16508011.53993677,16091490.429114368,15657603.902868168,15212101.784787035,14802520.459621415,14387273.864219543,{"$f":"+AJ42*AJ39","v":13963837.83271228},13533530.350875158,13102536.377082892,12710291.581992842,12353967.298185684,11983066.621702082,11592337.526429433,11241617.282420373,10900964.06664684,10533451.675299102,10190692.645808827,9826843.1764716953,9489351.7643875312,9235005.1862660199,8952409.963890506,8651273.6867928803,8380451.9747494608,8112085.4664002126,7871486.4586518658,7657581.4497984806,7419724.0041515604,7160415.329826788,6772812.3051561499,6410645.7199769178,6217799.3506585313,6044054.5257425085,5838227.8319551181,5613855.6390896663,5409177.2375361491,5216221.1075719716,5044685.5174064739,4899605.1770589817,{"$f":"+BP42*BP39","v":4735249.1263623685},4548255.9171977369,4375742.8175440449,4211038.5683258353,4059586.3399639651,3925836.0154927643,3768581.3305360219,3587584.9319762294,3411132.7593024154,3246891.3906755019,3103333.5219338182,2979300.5423024851,2839772.8262662217,2683969.3033945085,2527595.9045302169,2376054.7170966025,2241575.1905352143,2122290.8114768728,1990994.9838286589]
[]
[]
[]
[null,"Modulo de cartera nueva"]
[]
[null,"Ponderación Cartera Nueva COP","Plazo 1 ","Plazo 2","Plazo 3","Plazo 4"]
[null,"Plazo promedio de amortización crédito (años)",6,6,6,6,{"$f":"+C50-C51","v":6},{"$f":"+D50-D51","v":6},{"$f":"+E50-E51","v":6},{"$f":"+F50-F51","v":6}]
[null,"Plazo promedio de gracia crédito (años)",0,0,0,0,{"$f":"1/(G50*12)","v":1.3888888888888888E-2},{"$f":"1/(H50*12)","v":1.3888888888888888E-2},{"$f":"1/(I50*12)","v":1.3888888888888888E-2},{"$f":"1/(J50*12)","v":1.3888888888888888E-2}]
[null,"% Ponderacion",0.25,0.25,0.25,{"$f":"100%-C52-D52-E52","v":0.25},{"$f":"SUM(C52:F52)","v":1}]
[]
[null,"Amortización a capital","Mes 1","Mes 2","Mes 3","Mes 4","Mes 5","Mes 6","Mes 7","Mes 8","Mes 9","Mes 10","Mes 11","Mes 12","Mes 13","Mes 14","Mes 15","Mes 16","Mes 17","Mes 18","Mes 19","Mes 20","Mes 21","Mes 22","Mes 23","Mes 24","Mes 25","Mes 26","Mes 27","Mes 28","Mes 29","Mes 30","Mes 31","Mes 32","Mes 33","Mes 34","Mes 35","Mes 36","Mes 37","Mes 38","Mes 39","Mes 40","Mes 41","Mes 42","Mes 43","Mes 44","Mes 45","Mes 46","Mes 47","Mes 48","Mes 49","Mes 50","Mes 51","Mes 52","Mes 53","Mes 54","Mes 55","Mes 56","Mes 57","Mes 58","Mes 59","Mes 60","Mes 61","Mes 62","Mes 63","Mes 64","Mes 65","Mes 66","Mes 67","Mes 68","Mes 69","Mes 70","Mes 71","Mes 72","Mes 73","Mes 74","Mes 75","Mes 76","Mes 77","Mes 78","Mes 79","Mes 80","Mes 81","Mes 82","Mes 83","Mes 84"]
[null,"Plazo 1",{"$f":"IF(1-$C$51<=0,0,IF(1-$C$51<($G$50+1),$G$51,0))","v":1.3888888888888888E-2},{"$f":"IF(1-$C$51<=0,0,IF(1-$C$51<($G$50+1),$G$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(2-$C$51<=0,0,IF(2-$C$51<($G$50+1),$G$51,0))","v":1.3888888888888888E-2},{"$f":"IF(2-$C$51<=0,0,IF(2-$C$51<($G$50+1),$G$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(3-$C$51<=0,0,IF(3-$C$51<($G$50+1),$G$51,0))","v":1.3888888888888888E-2},{"$f":"IF(3-$C$51<=0,0,IF(3-$C$51<($G$50+1),$G$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(4-$C$51<=0,0,IF(4-$C$51<($G$50+1),$G$51,0))","v":1.3888888888888888E-2},{"$f":"IF(4-$C$51<=0,0,IF(4-$C$51<($G$50+1),$G$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(5-$C$51<=0,0,IF(5-$C$51<($G$50+1),$G$51,0))","v":1.3888888888888888E-2},{"$f":"IF(5-$C$51<=0,0,IF(5-$C$51<($G$50+1),$G$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(6-$C$51<=0,0,IF(6-$C$51<($G$50+1),$G$51,0))","v":1.3888888888888888E-2},{"$f":"IF(6-$C$51<=0,0,IF(6-$C$51<($G$50+1),$G$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(7-$C$51<=0,0,IF(7-$C$51<($G$50+1),$G$51,0))","v":0},{"$f":"IF(7-$C$51<=0,0,IF(7-$C$51<($G$50+1),$G$51,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Plazo 2",{"$f":"IF(1-$D$51<=0,0,IF(1-$D$51<($H$50+1),$H$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(2-$D$51<=0,0,IF(2-$D$51<($H$50+1),$H$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(3-$D$51<=0,0,IF(3-$D$51<($H$50+1),$H$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(4-$D$51<=0,0,IF(4-$D$51<($H$50+1),$H$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(5-$D$51<=0,0,IF(5-$D$51<($H$50+1),$H$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(6-$D$51<=0,0,IF(6-$D$51<($H$50+1),$H$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(7-$D$51<=0,0,IF(7-$D$51<($H$50+1),$H$51,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Plazo 3",{"$f":"IF(1-$E$51<=0,0,IF(1-$E$51<($I$50+1),$I$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(2-$E$51<=0,0,IF(2-$E$51<($I$50+1),$I$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(3-$E$51<=0,0,IF(3-$E$51<($I$50+1),$I$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(4-$E$51<=0,0,IF(4-$E$51<($I$50+1),$I$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(5-$E$51<=0,0,IF(5-$E$51<($I$50+1),$I$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(6-$E$51<=0,0,IF(6-$E$51<($I$50+1),$I$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(7-$E$51<=0,0,IF(7-$E$51<($I$50+1),$I$51,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[" ","Plazo 4",{"$f":"IF(1-$F$51<=0,0,IF(1-$F$51<($J$50+1),$J$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(2-$F$51<=0,0,IF(2-$F$51<($J$50+1),$J$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(3-$F$51<=0,0,IF(3-$F$51<($J$50+1),$J$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(4-$F$51<=0,0,IF(4-$F$51<($J$50+1),$J$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(5-$F$51<=0,0,IF(5-$F$51<($J$50+1),$J$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(6-$F$51<=0,0,IF(6-$F$51<($J$50+1),$J$51,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(7-$F$51<=0,0,IF(7-$F$51<($J$50+1),$J$51,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Factor de amortización de capital",{"$f":"+C55*$C$52+C56*$D$52+C57*$E$52+C58*$F$52","v":1.3888888888888888E-2},{"$f":"+D55*$C$52+D56*$D$52+D57*$E$52+D58*$F$52","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"+BP55*$C$52+BP56*$D$52+BP57*$E$52+BP58*$F$52","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cartera Nueva",{"$f":"+C41","v":"2009-01-01"},{"$f":"+D41","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP41","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Saldo cartera inicio",0,{"$f":"+C148","v":122500000},{"$f":"+D148","v":243298611.1111111},362395833.33333331,479791666.66666663,595486111.11111128,709479166.6666671,821770833.33333409,932361111.11111224,1041250000.0000015,1148437500.0000019,1253923611.1111135,1357708333.3333364,1460290746.8301673,1561665953.2470329,1661829034.272857,1760775051.5587549,1858499046.6363978,1954996040.8360429,2050261035.2042303,2144289010.4211447,2237074926.7176423,2328613723.791934,2418900320.7259355,2507929615.9012733,2595645125.1024089,2682042020.4162941,2767115456.188221,2850860568.9566231,2933272477.3876405,3014346282.2094412,3094077066.1463037,3172459893.8524547,3249489811.8456659,3325161848.4406071,3399471013.681951,3472412299.277236,3543980678.5294795,3614171106.269546,3682978518.7882657,3750397833.7683024,3816423950.2157722,3881051748.3916106,3944276089.7426882,4006091816.8326726,4066493753.272635,4125476703.6514044,4183035453.4656644,4239164769.0497875,4293859397.5054336,4347114066.6308546,4398923484.8499689,4449282341.1411591,4498185304.9658175,4545627026.1966209,4591602135.0455503,4636105241.9916363,4679130937.7084494,4720673792.9913168,4760728358.6842718,4799289165.606739,4836350724.4799471,4871907525.8530693,4905954040.0291004,4938484716.9904509,4969493986.324275,{"$f":"+BP148","v":4998976257.147521},5026925918.0317078,5053337336.9274235,5078204861.0885496,5101522816.9962015,5123285510.2823944,5143487225.6534271,5162122226.8129845,5180886145.2738419,5199773202.5026283,5218777598.7309628,5237893512.8774214,5257115102.4692154,5276436503.5635815,5295851830.6688852,5315355176.665432,5334940612.7259874,5354602188.2360086]
[null,"Desembolsos",{"$f":"+Desembolsos!C34","v":122500000},{"$f":"+Desembolsos!D34","v":122500000},{"$f":"+Desembolsos!E34","v":122500000},{"$f":"+Desembolsos!F34","v":122500000},{"$f":"+Desembolsos!G34","v":122500000},{"$f":"+Desembolsos!H34","v":122500000},{"$f":"+Desembolsos!I34","v":122500000},{"$f":"+Desembolsos!J34","v":122500000},{"$f":"+Desembolsos!K34","v":122500000},{"$f":"+Desembolsos!L34","v":122500000},{"$f":"+Desembolsos!M34","v":122500000},{"$f":"+Desembolsos!N34","v":122500000},{"$f":"+Desembolsos!O34","v":122999080.16349693},{"$f":"+Desembolsos!P34","v":123500193.6413579},{"$f":"+Desembolsos!Q34","v":124003348.71755734},{"$f":"+Desembolsos!R34","v":124508553.70981957},{"$f":"+Desembolsos!S34","v":125015816.96975641},{"$f":"+Desembolsos!T34","v":125525146.88300513},{"$f":"+Desembolsos!U34","v":126036551.86936714},{"$f":"+Desembolsos!V34","v":126550040.38294715},{"$f":"+Desembolsos!W34","v":127065620.91229299},{"$f":"+Desembolsos!X34","v":127583301.98053581},{"$f":"+Desembolsos!Y34","v":128103092.1455311},{"$f":"+Desembolsos!Z34","v":128625000.0000001},{"$f":"+Desembolsos!AA34","v":129097672.35913129},{"$f":"+Desembolsos!AB34","v":129572081.69909115},{"$f":"+Desembolsos!AC34","v":130048234.40295313},{"$f":"+Desembolsos!AD34","v":130526136.87724732},{"$f":"+Desembolsos!AE34","v":131005795.55204654},{"$f":"+Desembolsos!AF34","v":131487216.88105291},{"$f":"+Desembolsos!AG34","v":131970407.3416847},{"$f":"+Desembolsos!AH34","v":132455373.43516341},{"$f":"+Desembolsos!AI34","v":132942121.68660131},{"$f":"+Desembolsos!AJ34","v":133430658.64508925},{"$f":"+Desembolsos!AK34","v":133920990.88378471},{"$f":"+Desembolsos!AL34","v":134413125.00000027},{"$f":"+Desembolsos!AM34","v":134907067.61529234},{"$f":"+Desembolsos!AN34","v":135402825.37555042},{"$f":"+Desembolsos!AO34","v":135900404.95108619},{"$f":"+Desembolsos!AP34","v":136399813.03672361},{"$f":"+Desembolsos!AQ34","v":136901056.35188878},{"$f":"+Desembolsos!AR34","v":137404141.64070043},{"$f":"+Desembolsos!AS34","v":137909075.67206064},{"$f":"+Desembolsos!AT34","v":138415865.23974589},{"$f":"+Desembolsos!AU34","v":138924517.1624985},{"$f":"+Desembolsos!AV34","v":139435038.28411841},{"$f":"+Desembolsos!AW34","v":139947435.47355515},{"$f":"+Desembolsos!AX34","v":140461715.62500042},{"$f":"+Desembolsos!AY34","v":140977885.65798065},{"$f":"+Desembolsos!AZ34","v":141495952.5174503},{"$f":"+Desembolsos!BA34","v":142015923.1738852},{"$f":"+Desembolsos!BB34","v":142537804.62337631},{"$f":"+Desembolsos!BC34","v":143061603.88772395},{"$f":"+Desembolsos!BD34","v":143587328.01453212},{"$f":"+Desembolsos!BE34","v":144114984.07730356},{"$f":"+Desembolsos!BF34","v":144644579.17553464},{"$f":"+Desembolsos!BG34","v":145176120.43481112},{"$f":"+Desembolsos!BH34","v":145709615.00690389},{"$f":"+Desembolsos!BI34","v":146245070.06986532},{"$f":"+Desembolsos!BJ34","v":146782492.8281256},{"$f":"+Desembolsos!BK34","v":147321890.51258996},{"$f":"+Desembolsos!BL34","v":147863270.38073575},{"$f":"+Desembolsos!BM34","v":148406639.71671021},{"$f":"+Desembolsos!BN34","v":148952005.83142841},{"$f":"+Desembolsos!BO34","v":149499376.06267169},{"$f":"+Desembolsos!BP34","v":150048757.77518624},{"$f":"+Desembolsos!BQ34","v":150600158.36078236},{"$f":"+Desembolsos!BR34","v":151153585.23843384},{"$f":"+Desembolsos!BS34","v":151709045.85437775},{"$f":"+Desembolsos!BT34","v":152266547.68221471},{"$f":"+Desembolsos!BU34","v":152826098.22300938},{"$f":"+Desembolsos!BV34","v":153387705.00539139},{"$f":"+Desembolsos!BW34","v":153951375.58565664},{"$f":"+Desembolsos!BX34","v":154517117.547869},{"$f":"+Desembolsos!BY34","v":155084938.50396231},{"$f":"+Desembolsos!BZ34","v":155654846.09384283},{"$f":"+Desembolsos!CA34","v":156226847.98549202},{"$f":"+Desembolsos!CB34","v":156800951.87506974},{"$f":"+Desembolsos!CC34","v":157377165.48701772},{"$f":"+Desembolsos!CD34","v":157955496.57416353},{"$f":"+Desembolsos!CE34","v":158535952.91782492},{"$f":"+Desembolsos!CF34","v":159118542.32791457},{"$f":"+Desembolsos!CG34","v":159703272.64304501},{"$f":"+Desembolsos!CH34","v":160290151.73063418}]
[null,"Amortización Desembolsos Ene",0,{"$f":"+$C$63*-C$59","v":-1701388.8888888888},{"$f":"+$C$63*-D$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,{"$f":"+$C$63*-BP$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Feb",0,0,{"$f":"+$D$63*-C$59","v":-1701388.8888888888},{"$f":"+$D$63*-D$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,{"$f":"+$D$63*-BP$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Mar",0,0,0,{"$f":"+$E$63*-C$59","v":-1701388.8888888888},{"$f":"+$E$63*-D$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,{"$f":"+$E$63*-V$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,{"$f":"+$E$63*-BB$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Abr",0,0,0,0,{"$f":"+$F$63*-C$59","v":-1701388.8888888888},{"$f":"+$F$63*-D$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,{"$f":"+$F$63*-BP$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos May",0,0,0,0,0,{"$f":"+$G$63*-C$59","v":-1701388.8888888888},{"$f":"+$G$63*-D$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,{"$f":"+$G$63*-BP$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,{"$f":"+$H$63*-C$59","v":-1701388.8888888888},{"$f":"+$H$63*-D$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,{"$f":"+$H$63*-BP$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,0,0,0,0,0,0]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,{"$f":"+$I$63*-C$59","v":-1701388.8888888888},{"$f":"+$I$63*-D$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,{"$f":"+$I$63*-BP$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,0,0,0,0,0]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,{"$f":"+$J$63*-C$59","v":-1701388.8888888888},{"$f":"+$J$63*-D$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,{"$f":"+$J$63*-BP$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,0,0,0,0]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,{"$f":"+$K$63*-C$59","v":-1701388.8888888888},{"$f":"+$K$63*-D$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,{"$f":"+$K$63*-BP$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,0,0,0]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,{"$f":"+$L$63*-C$59","v":-1701388.8888888888},{"$f":"+$L$63*-D$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,{"$f":"+$L$63*-BP$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,0,0]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$M$63*-C$59","v":-1701388.8888888888},{"$f":"+$M$63*-D$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,{"$f":"+$M$63*-BP$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,0]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$N$63*-C$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,{"$f":"+$N$63*-AI$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,{"$f":"+$N$63*-BO$59","v":-1701388.8888888888},-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888,-1701388.8888888888]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$O$63*-C$59","v":-1708320.557826346},{"$f":"+$O$63*-D$59","v":-1708320.557826346},-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,{"$f":"+$O$63*-R$59","v":-1708320.557826346},-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,{"$f":"+$O$63*-AX$59","v":-1708320.557826346},-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346,-1708320.557826346]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$P$63*-C$59","v":-1715280.4672410819},{"$f":"+$P$63*-D$59","v":-1715280.4672410819},-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,-1715280.4672410819,{"$f":"+$P$63*-BP$59","v":-1715280.4672410819},{"$f":"+$P$63*-BQ$59","v":-1715280.4672410819},{"$f":"+$P$63*-BR$59","v":-1715280.4672410819},{"$f":"+$P$63*-BS$59","v":-1715280.4672410819},{"$f":"+$P$63*-BT$59","v":-1715280.4672410819}]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$Q$63*-C$59","v":-1722268.7321882963},{"$f":"+$Q$63*-D$59","v":-1722268.7321882963},-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,-1722268.7321882963,{"$f":"+$Q$63*-BP$59","v":-1722268.7321882963},{"$f":"+$Q$63*-BQ$59","v":-1722268.7321882963},{"$f":"+$Q$63*-BR$59","v":-1722268.7321882963},{"$f":"+$Q$63*-BS$59","v":-1722268.7321882963}]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$R$63*-C$59","v":-1729285.4681919385},{"$f":"+$R$63*-D$59","v":-1729285.4681919385},-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,-1729285.4681919385,{"$f":"+$R$63*-BP$59","v":-1729285.4681919385},{"$f":"+$R$63*-BQ$59","v":-1729285.4681919385},{"$f":"+$R$63*-BR$59","v":-1729285.4681919385}]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$63*-C$59","v":-1736330.7912466167},{"$f":"+$S$63*-D$59","v":-1736330.7912466167},-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,-1736330.7912466167,{"$f":"+$S$63*-BP$59","v":-1736330.7912466167},{"$f":"+$S$63*-BQ$59","v":-1736330.7912466167}]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$T$63*-C$59","v":-1743404.8178195155},{"$f":"+$T$63*-D$59","v":-1743404.8178195155},-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,-1743404.8178195155,{"$f":"+$T$63*-BP$59","v":-1743404.8178195155}]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$U$63*-C$59","v":-1750507.6648523211},{"$f":"+$U$63*-D$59","v":-1750507.6648523211},-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211,-1750507.6648523211]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$V$63*-C$59","v":-1757639.4497631546},{"$f":"+$V$63*-D$59","v":-1757639.4497631546},-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546,-1757639.4497631546]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$W$63*-C$59","v":-1764800.2904485136},{"$f":"+$W$63*-D$59","v":-1764800.2904485136},-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136,-1764800.2904485136]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$X$63*-C$59","v":-1771990.3052852193},{"$f":"+$X$63*-D$59","v":-1771990.3052852193},-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193,-1771990.3052852193]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$Y$63*-C$59","v":-1779209.6131323762},{"$f":"+$Y$63*-D$59","v":-1779209.6131323762},-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762,-1779209.6131323762]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$Z$63*-C$59","v":-1786458.3333333347},{"$f":"+$Z$63*-D$59","v":-1786458.3333333347},-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347,-1786458.3333333347]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AA$63*-C$59","v":-1793023.2272101566},{"$f":"+$AA$63*-D$59","v":-1793023.2272101566},-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566,-1793023.2272101566]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AB$63*-C$59","v":-1799612.2458207104},{"$f":"+$AB$63*-D$59","v":-1799612.2458207104},-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104,-1799612.2458207104]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AC$63*-C$59","v":-1806225.4778187934},{"$f":"+$AC$63*-D$59","v":-1806225.4778187934},-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934,-1806225.4778187934]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AD$63*-C$59","v":-1812863.0121839903},{"$f":"+$AD$63*-D$59","v":-1812863.0121839903},-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903,-1812863.0121839903]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AE$63*-C$59","v":-1819524.9382228684},{"$f":"+$AE$63*-D$59","v":-1819524.9382228684},-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684,-1819524.9382228684]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AF$63*-C$59","v":-1826211.3455701792},{"$f":"+$AF$63*-D$59","v":-1826211.3455701792},-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792,-1826211.3455701792]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AG$63*-C$59","v":-1832922.3241900653},{"$f":"+$AG$63*-D$59","v":-1832922.3241900653},-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653,-1832922.3241900653]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AH$63*-C$59","v":-1839657.9643772694},{"$f":"+$AH$63*-D$59","v":-1839657.9643772694},-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694,-1839657.9643772694]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AI$63*-C$59","v":-1846418.3567583514},{"$f":"+$AI$63*-D$59","v":-1846418.3567583514},-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514,-1846418.3567583514]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AJ$63*-C$59","v":-1853203.5922929063},{"$f":"+$AJ$63*-D$59","v":-1853203.5922929063},-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063,-1853203.5922929063]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AK$63*-C$59","v":-1860013.7622747875},{"$f":"+$AK$63*-D$59","v":-1860013.7622747875},-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875,-1860013.7622747875]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AL$63*-C$59","v":-1866848.958333337},{"$f":"+$AL$63*-D$59","v":-1866848.958333337},-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337,-1866848.958333337]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AM$63*-C$59","v":-1873709.2724346158},{"$f":"+$AM$63*-D$59","v":-1873709.2724346158},-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158,-1873709.2724346158]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AN$63*-C$59","v":-1880594.7968826445},{"$f":"+$AN$63*-D$59","v":-1880594.7968826445},-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445,-1880594.7968826445]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AO$63*-C$59","v":-1887505.6243206414},{"$f":"+$AO$63*-D$59","v":-1887505.6243206414},-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414,-1887505.6243206414]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AP$63*-C$59","v":-1894441.8477322722},{"$f":"+$AP$63*-D$59","v":-1894441.8477322722},-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722,-1894441.8477322722]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AQ$63*-C$59","v":-1901403.5604428996},{"$f":"+$AQ$63*-D$59","v":-1901403.5604428996},-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996,-1901403.5604428996]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AR$63*-C$59","v":-1908390.8561208392},{"$f":"+$AR$63*-D$59","v":-1908390.8561208392},-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392,-1908390.8561208392]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AS$63*-C$59","v":-1915403.8287786199},{"$f":"+$AS$63*-D$59","v":-1915403.8287786199},-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199,-1915403.8287786199]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AT$63*-C$59","v":-1922442.5727742482},{"$f":"+$AT$63*-D$59","v":-1922442.5727742482},-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482,-1922442.5727742482]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AU$63*-C$59","v":-1929507.1828124791},-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791,-1929507.1828124791]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AV$63*-C$59","v":-1936597.753946089},{"$f":"+$AV$63*-D$59","v":-1936597.753946089},-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089,-1936597.753946089]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AW$63*-C$59","v":-1943714.3815771546},{"$f":"+$AW$63*-D$59","v":-1943714.3815771546},-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546,-1943714.3815771546]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AX$63*-C$59","v":-1950857.1614583391},{"$f":"+$AX$63*-D$59","v":-1950857.1614583391},-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391,-1950857.1614583391]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AY$63*-C$59","v":-1958026.1896941755},{"$f":"+$AY$63*-D$59","v":-1958026.1896941755},-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755,-1958026.1896941755]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AZ$63*-C$59","v":-1965221.5627423653},{"$f":"+$AZ$63*-D$59","v":-1965221.5627423653},-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653,-1965221.5627423653]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BA$63*-C$59","v":-1972443.3774150722},{"$f":"+$BA$63*-D$59","v":-1972443.3774150722},-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722,-1972443.3774150722]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BB$63*-C$59","v":-1979691.7308802265},{"$f":"+$BB$63*-D$59","v":-1979691.7308802265},-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265,-1979691.7308802265]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BC$63*-C$59","v":-1986966.7206628325},{"$f":"+$BC$63*-D$59","v":-1986966.7206628325},-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325,-1986966.7206628325]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BD$63*-C$59","v":-1994268.4446462793},{"$f":"+$BD$63*-D$59","v":-1994268.4446462793},-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793,-1994268.4446462793]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BE$63*-C$59","v":-2001597.0010736603},{"$f":"+$BE$63*-D$59","v":-2001597.0010736603},-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603,-2001597.0010736603]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BF$63*-C$59","v":-2008952.4885490921},{"$f":"+$BF$63*-D$59","v":-2008952.4885490921},-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921,-2008952.4885490921]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BG$63*-C$59","v":-2016335.0060390432},{"$f":"+$BG$63*-D$59","v":-2016335.0060390432},-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432,-2016335.0060390432]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BH$63*-C$59","v":-2023744.6528736651},{"$f":"+$BH$63*-D$59","v":-2023744.6528736651},-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651,-2023744.6528736651]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BI$63*-C$59","v":-2031181.5287481293},{"$f":"+$BI$63*-D$59","v":-2031181.5287481293},-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293,-2031181.5287481293]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BJ$63*-C$59","v":-2038645.7337239664},{"$f":"+$BJ$63*-D$59","v":-2038645.7337239664},-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664,-2038645.7337239664]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BK$63*-C$59","v":-2046137.368230416},{"$f":"+$BK$63*-D$59","v":-2046137.368230416},-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416,-2046137.368230416]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BL$63*-C$59","v":-2053656.5330657742},{"$f":"+$BL$63*-D$59","v":-2053656.5330657742},-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742,-2053656.5330657742]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BM$63*-C$59","v":-2061203.3293987529},{"$f":"+$BM$63*-D$59","v":-2061203.3293987529},-2061203.3293987529,-2061203.3293987529,-2061203.3293987529,-2061203.3293987529,-2061203.3293987529,-2061203.3293987529,-2061203.3293987529,-2061203.3293987529,-2061203.3293987529,-2061203.3293987529,-2061203.3293987529,-2061203.3293987529,-2061203.3293987529,-2061203.3293987529,-2061203.3293987529,-2061203.3293987529,-2061203.3293987529,-2061203.3293987529,-2061203.3293987529]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BN$63*-C$59","v":-2068777.8587698389},{"$f":"+$BN$63*-D$59","v":-2068777.8587698389},-2068777.8587698389,-2068777.8587698389,-2068777.8587698389,-2068777.8587698389,-2068777.8587698389,-2068777.8587698389,-2068777.8587698389,-2068777.8587698389,-2068777.8587698389,-2068777.8587698389,-2068777.8587698389,-2068777.8587698389,-2068777.8587698389,-2068777.8587698389,-2068777.8587698389,-2068777.8587698389,-2068777.8587698389,-2068777.8587698389]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BO$63*-C$59","v":-2076380.2230926622},{"$f":"+$BO$63*-D$59","v":-2076380.2230926622},-2076380.2230926622,-2076380.2230926622,-2076380.2230926622,-2076380.2230926622,-2076380.2230926622,-2076380.2230926622,-2076380.2230926622,-2076380.2230926622,-2076380.2230926622,-2076380.2230926622,-2076380.2230926622,-2076380.2230926622,-2076380.2230926622,-2076380.2230926622,-2076380.2230926622,-2076380.2230926622,-2076380.2230926622]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BP$63*-C$59","v":-2084010.5246553645},{"$f":"+$BP$63*-D$59","v":-2084010.5246553645},-2084010.5246553645,-2084010.5246553645,-2084010.5246553645,-2084010.5246553645,-2084010.5246553645,-2084010.5246553645,-2084010.5246553645,-2084010.5246553645,-2084010.5246553645,-2084010.5246553645,-2084010.5246553645,-2084010.5246553645,-2084010.5246553645,-2084010.5246553645,-2084010.5246553645,-2084010.5246553645]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BQ$63*-C$59","v":-2091668.8661219771},{"$f":"+$BQ$63*-D$59","v":-2091668.8661219771},-2091668.8661219771,-2091668.8661219771,-2091668.8661219771,-2091668.8661219771,-2091668.8661219771,-2091668.8661219771,-2091668.8661219771,-2091668.8661219771,-2091668.8661219771,-2091668.8661219771,-2091668.8661219771,-2091668.8661219771,-2091668.8661219771,-2091668.8661219771,-2091668.8661219771]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BR$63*-C$59","v":-2099355.350533803},{"$f":"+$BR$63*-D$59","v":-2099355.350533803},-2099355.350533803,-2099355.350533803,-2099355.350533803,-2099355.350533803,-2099355.350533803,-2099355.350533803,-2099355.350533803,-2099355.350533803,-2099355.350533803,-2099355.350533803,-2099355.350533803,-2099355.350533803,-2099355.350533803,-2099355.350533803]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BS$63*-C$59","v":-2107070.0813108021},{"$f":"+$BS$63*-D$59","v":-2107070.0813108021},-2107070.0813108021,-2107070.0813108021,-2107070.0813108021,-2107070.0813108021,-2107070.0813108021,-2107070.0813108021,-2107070.0813108021,-2107070.0813108021,-2107070.0813108021,-2107070.0813108021,-2107070.0813108021,-2107070.0813108021,-2107070.0813108021]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BT$63*-C$59","v":-2114813.1622529821},{"$f":"+$BT$63*-D$59","v":-2114813.1622529821},-2114813.1622529821,-2114813.1622529821,-2114813.1622529821,-2114813.1622529821,-2114813.1622529821,-2114813.1622529821,-2114813.1622529821,-2114813.1622529821,-2114813.1622529821,-2114813.1622529821,-2114813.1622529821,-2114813.1622529821]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BU$63*-C$59","v":-2122584.6975417966},{"$f":"+$BU$63*-D$59","v":-2122584.6975417966},-2122584.6975417966,-2122584.6975417966,-2122584.6975417966,-2122584.6975417966,-2122584.6975417966,-2122584.6975417966,-2122584.6975417966,-2122584.6975417966,-2122584.6975417966,-2122584.6975417966,-2122584.6975417966]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BV$63*-C$59","v":-2130384.7917415472},{"$f":"+$BV$63*-D$59","v":-2130384.7917415472},-2130384.7917415472,-2130384.7917415472,-2130384.7917415472,-2130384.7917415472,-2130384.7917415472,-2130384.7917415472,-2130384.7917415472,-2130384.7917415472,-2130384.7917415472,-2130384.7917415472]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BW$63*-C$59","v":-2138213.5498007867},{"$f":"+$BW$63*-D$59","v":-2138213.5498007867},-2138213.5498007867,-2138213.5498007867,-2138213.5498007867,-2138213.5498007867,-2138213.5498007867,-2138213.5498007867,-2138213.5498007867,-2138213.5498007867,-2138213.5498007867]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BX$63*-C$59","v":-2146071.077053736},{"$f":"+$BX$63*-D$59","v":-2146071.077053736},-2146071.077053736,-2146071.077053736,-2146071.077053736,-2146071.077053736,-2146071.077053736,-2146071.077053736,-2146071.077053736,-2146071.077053736]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BY$63*-C$59","v":-2153957.4792216988},{"$f":"+$BY$63*-D$59","v":-2153957.4792216988},-2153957.4792216988,-2153957.4792216988,-2153957.4792216988,-2153957.4792216988,-2153957.4792216988,-2153957.4792216988,-2153957.4792216988]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BZ$63*-C$59","v":-2161872.8624144839},{"$f":"+$BZ$63*-D$59","v":-2161872.8624144839},-2161872.8624144839,-2161872.8624144839,-2161872.8624144839,-2161872.8624144839,-2161872.8624144839,-2161872.8624144839]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CA$63*-C$59","v":-2169817.3331318335},{"$f":"+$CA$63*-D$59","v":-2169817.3331318335},-2169817.3331318335,-2169817.3331318335,-2169817.3331318335,-2169817.3331318335,-2169817.3331318335]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CB$63*-C$59","v":-2177790.9982648576},-2177790.9982648576,-2177790.9982648576,-2177790.9982648576,-2177790.9982648576,-2177790.9982648576]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CC$63*-C$59","v":-2185793.9650974683},{"$f":"+$CC$63*-D$59","v":-2185793.9650974683},{"$f":"+$CC$63*-E$59","v":-2185793.9650974683},{"$f":"+$CC$63*-F$59","v":-2185793.9650974683},{"$f":"+$CC$63*-G$59","v":-2185793.9650974683}]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CD$63*-C$59","v":-2193826.3413078268},{"$f":"+$CD$63*-D$59","v":-2193826.3413078268},{"$f":"+$CD$63*-E$59","v":-2193826.3413078268},{"$f":"+$CD$63*-F$59","v":-2193826.3413078268}]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CE$63*-C$59","v":-2201888.2349697906},{"$f":"+$CE$63*-D$59","v":-2201888.2349697906},{"$f":"+$CE$63*-E$59","v":-2201888.2349697906}]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CF$63*-C$59","v":-2209979.754554369},{"$f":"+$CF$63*-D$59","v":-2209979.754554369}]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CG$63*-C$59","v":-2218101.0089311805}]
[null,"Amortización prepagos",0,{"$f":"-D62*$C$15","v":0},{"$f":"-E62*$C$15","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-O62*$D$15","v":0},{"$f":"-P62*$D$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AA62*$E$15","v":0},{"$f":"-AB62*$E$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AM62*$F$15","v":0},{"$f":"-AN62*$F$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AY62*$G$15","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BK62*$H$15","v":0},{"$f":"-BL62*$H$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-BW62*$I$15","v":0},{"$f":"-BX62*$I$15","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Saldo de cartera final",{"$f":"SUM(C62:C147)","v":122500000},{"$f":"SUM(D62:D147)","v":243298611.1111111},362395833.33333331,479791666.66666663,595486111.11111128,709479166.6666671,821770833.33333409,932361111.11111224,1041250000.0000015,1148437500.0000019,1253923611.1111135,1357708333.3333364,1460290746.8301673,1561665953.2470329,1661829034.272857,1760775051.5587549,1858499046.6363978,1954996040.8360429,2050261035.2042303,2144289010.4211447,2237074926.7176423,2328613723.791934,2418900320.7259355,2507929615.9012733,2595645125.1024089,2682042020.4162941,2767115456.188221,2850860568.9566231,2933272477.3876405,3014346282.2094412,3094077066.1463037,3172459893.8524547,{"$f":"SUM(AI62:AI147)","v":3249489811.8456659},3325161848.4406071,3399471013.681951,3472412299.277236,3543980678.5294795,3614171106.269546,3682978518.7882657,3750397833.7683024,3816423950.2157722,3881051748.3916106,3944276089.7426882,4006091816.8326726,4066493753.272635,4125476703.6514044,4183035453.4656644,4239164769.0497875,4293859397.5054336,4347114066.6308546,4398923484.8499689,4449282341.1411591,4498185304.9658175,4545627026.1966209,4591602135.0455503,4636105241.9916363,4679130937.7084494,4720673792.9913168,4760728358.6842718,4799289165.606739,4836350724.4799471,4871907525.8530693,4905954040.0291004,4938484716.9904509,{"$f":"SUM(BO62:BO147)","v":4969493986.324275},4998976257.147521,5026925918.0317078,5053337336.9274235,5078204861.0885496,5101522816.9962015,5123285510.2823944,5143487225.6534271,5162122226.8129845,5180886145.2738419,5199773202.5026283,5218777598.7309628,5237893512.8774214,5257115102.4692154,5276436503.5635815,5295851830.6688852,5315355176.665432,5334940612.7259874,5354602188.2360086,5374333930.7135763]
[null,"Cartera promedio mes",{"$f":"AVERAGE(C62,C148)","v":61250000},182899305.55555555,302847222.22222221,421093750,537638888.88888896,652482638.88888919,765625000.0000006,877065972.22222316,986805555.55555689,1094843750.0000017,1201180555.5555577,1305815972.222225,1408999540.0817518,1510978350.0386,1611747493.7599449,1711302042.9158058,1809637049.0975764,1906747543.7362204,2002628538.0201366,2097275022.8126874,2190681968.5693936,2282844325.2547884,2373757022.258935,2463414968.3136044,2551787370.5018411,2638843572.7593517,2724578738.3022575,2808988012.572422,2892066523.1721315,2973809379.7985411,3054211674.1778727,3133268479.9993792,{"$f":"AVERAGE(AI62,AI148)","v":3210974852.8490601},3287325830.1431365,3362316431.0612793,3435941656.4795933,3508196488.9033575,3579075892.3995128,3648574812.5289059,3716688176.2782841,3783410891.9920373,3848737849.3036914,3912663919.0671492,3975183953.2876806,4036292785.0526538,4095985228.4620199,4154256078.5585346,4211100111.2577257,4266512083.2776108,4320486732.0681438,4373018775.7404118,4424102912.9955635,4473733823.0534878,4521906165.5812187,4568614580.6210861,4613853688.5185928,4657618089.8500423,4699902365.3498831,4740701075.8377943,4780008762.1455059,4817819945.0433426,4854129125.1665077,4888930782.9410849,4922219378.5097752,{"$f":"AVERAGE(BO62,BO148)","v":4953989351.6573629},4984235121.735898,5012951087.5896149,5040131627.4795656,5065771099.0079861,5089863839.0423756,5112404163.6392975,5133386367.9679108,5152804726.2332058,5171504186.0434132,5190329673.8882351,5209275400.6167955,5228335555.8041916,5247504307.6733189,5266775803.0163984,5286144167.1162338,5305603503.6671581,5325147894.6957092,5344771400.480998,5364468059.4747925]
[null,"Amortización capital  (miles de pesos)",{"$f":"-SUM(C64:C146)","v":0},1701388.8888888888,3402777.7777777775,5104166.666666666,6805555.555555555,8506944.444444444,10208333.333333332,11909722.22222222,{"$f":"-SUM(K64:K146)","v":13611111.111111108},15312499.999999996,17013888.888888884,18715277.777777772,20416666.66666666,22124987.224493008,23840267.69173409,25562536.423922386,27291821.892114326,29028152.683360942,30771557.501180459,32522065.16603278,34279704.615795933,36044504.906244449,37816495.211529672,39595704.824662045,41382163.15799538,43175186.385205537,44974798.631026246,46781024.10884504,48593887.121029034,50413412.059251904,52239623.404822081,54072545.729012147,55912203.693389416,57758622.050147764,59611825.642440669,61471839.404715456,63338688.363048792,65212397.635483406,67092992.432366051,68980498.056686699,70874939.904418975,72776343.46486187,74684734.32098271,76600138.149761334,78522580.72253558,80452087.905348063,82388685.659294158,84332400.040871307,86283257.202329651,88241283.392023832,90206504.954766199,92178948.332181275,94158640.063061506,96145606.783724338,98139875.228370622,100141472.22944428,102150424.71799338,104166759.72403242,106190504.37690608,108221685.90565421,110260331.63937818,112306469.00760859,114360125.54067437,116421328.87007312,118490106.72884296,120566486.95193562,122650497.47659099,124742166.34271297,126841521.69324677,128948591.77455758,131063404.93681055,133185989.63435236,{"$f":"-SUM(BW64:BW146)","v":135316374.42609391},135753199.08700579,136197881.27517062,136650449.86550343,137110933.83902901,137579362.283272,138055764.39264795,138540169.46885651,139032606.92127544,139533106.26735637,140041697.13302183,140558409.25306416]
[null,"Prepagos (miles de pesos)",{"$f":"-C147","v":0},0,0,0,0,0,0,0,{"$f":"-K147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW147","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Causación intereses cartera nueva en Pesos",{"$f":"+C61","v":"2009-01-01"},{"$f":"+D61","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP61","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Tasa de interes cartera nueva (periodica mes)",{"$f":"+Variables!C119","v":9.1297740072626699E-3},{"$f":"+Variables!D119","v":9.1297740072626699E-3},{"$f":"+Variables!E119","v":9.1297740072626699E-3},{"$f":"+Variables!F119","v":9.1297740072626699E-3},{"$f":"+Variables!G119","v":9.1297740072626699E-3},{"$f":"+Variables!H119","v":9.1297740072626699E-3},{"$f":"+Variables!I119","v":9.1297740072626699E-3},{"$f":"+Variables!J119","v":9.1297740072626699E-3},{"$f":"+Variables!K119","v":9.1297740072626699E-3},{"$f":"+Variables!L119","v":9.1297740072626699E-3},{"$f":"+Variables!M119","v":9.1297740072626699E-3},{"$f":"+Variables!N119","v":9.1297740072626699E-3},{"$f":"+Variables!O119","v":9.1095230839311672E-3},{"$f":"+Variables!P119","v":9.1095230839311672E-3},{"$f":"+Variables!Q119","v":9.1095230839311672E-3},{"$f":"+Variables!R119","v":9.1095230839311672E-3},{"$f":"+Variables!S119","v":9.1095230839311672E-3},{"$f":"+Variables!T119","v":9.1095230839311672E-3},{"$f":"+Variables!U119","v":9.1095230839311672E-3},{"$f":"+Variables!V119","v":9.1095230839311672E-3},{"$f":"+Variables!W119","v":9.1095230839311672E-3},{"$f":"+Variables!X119","v":9.1095230839311672E-3},{"$f":"+Variables!Y119","v":9.1095230839311672E-3},{"$f":"+Variables!Z119","v":9.1095230839311672E-3},{"$f":"+Variables!AA119","v":9.0799430134877266E-3},{"$f":"+Variables!AB119","v":9.0799430134877266E-3},{"$f":"+Variables!AC119","v":9.0799430134877266E-3},{"$f":"+Variables!AD119","v":9.0799430134877266E-3},{"$f":"+Variables!AE119","v":9.0799430134877266E-3},{"$f":"+Variables!AF119","v":9.0799430134877266E-3},{"$f":"+Variables!AG119","v":9.0799430134877266E-3},{"$f":"+Variables!AH119","v":9.0799430134877266E-3},{"$f":"+Variables!AI119","v":9.0799430134877266E-3},{"$f":"+Variables!AJ119","v":9.0799430134877266E-3},{"$f":"+Variables!AK119","v":9.0799430134877266E-3},{"$f":"+Variables!AL119","v":9.0799430134877266E-3},{"$f":"+Variables!AM119","v":9.1512901036034187E-3},{"$f":"+Variables!AN119","v":9.1512901036034187E-3},{"$f":"+Variables!AO119","v":9.1512901036034187E-3},{"$f":"+Variables!AP119","v":9.1512901036034187E-3},{"$f":"+Variables!AQ119","v":9.1512901036034187E-3},{"$f":"+Variables!AR119","v":9.1512901036034187E-3},{"$f":"+Variables!AS119","v":9.1512901036034187E-3},{"$f":"+Variables!AT119","v":9.1512901036034187E-3},{"$f":"+Variables!AU119","v":9.1512901036034187E-3},{"$f":"+Variables!AV119","v":9.1512901036034187E-3},{"$f":"+Variables!AW119","v":9.1512901036034187E-3},{"$f":"+Variables!AX119","v":9.1512901036034187E-3},{"$f":"+Variables!AY119","v":9.1541093955011341E-3},{"$f":"+Variables!AZ119","v":9.1541093955011341E-3},{"$f":"+Variables!BA119","v":9.1541093955011341E-3},{"$f":"+Variables!BB119","v":9.1541093955011341E-3},{"$f":"+Variables!BC119","v":9.1541093955011341E-3},{"$f":"+Variables!BD119","v":9.1541093955011341E-3},{"$f":"+Variables!BE119","v":9.1541093955011341E-3},{"$f":"+Variables!BF119","v":9.1541093955011341E-3},{"$f":"+Variables!BG119","v":9.1541093955011341E-3},{"$f":"+Variables!BH119","v":9.1541093955011341E-3},{"$f":"+Variables!BI119","v":9.1541093955011341E-3},{"$f":"+Variables!BJ119","v":9.1541093955011341E-3},{"$f":"+Variables!BK119","v":9.156807325948849E-3},{"$f":"+Variables!BL119","v":9.156807325948849E-3},{"$f":"+Variables!BM119","v":9.156807325948849E-3},{"$f":"+Variables!BN119","v":9.156807325948849E-3},{"$f":"+Variables!BO119","v":9.156807325948849E-3},{"$f":"+Variables!BP119","v":9.156807325948849E-3},{"$f":"+Variables!BQ119","v":9.156807325948849E-3},{"$f":"+Variables!BR119","v":9.156807325948849E-3},{"$f":"+Variables!BS119","v":9.156807325948849E-3},{"$f":"+Variables!BT119","v":9.156807325948849E-3},{"$f":"+Variables!BU119","v":9.156807325948849E-3},{"$f":"+Variables!BV119","v":9.156807325948849E-3},{"$f":"+Variables!BW119","v":9.159389117375941E-3},{"$f":"+Variables!BX119","v":9.159389117375941E-3},{"$f":"+Variables!BY119","v":9.159389117375941E-3},{"$f":"+Variables!BZ119","v":9.159389117375941E-3},{"$f":"+Variables!CA119","v":9.159389117375941E-3},{"$f":"+Variables!CB119","v":9.159389117375941E-3},{"$f":"+Variables!CC119","v":9.159389117375941E-3},{"$f":"+Variables!CD119","v":9.159389117375941E-3},{"$f":"+Variables!CE119","v":9.159389117375941E-3},{"$f":"+Variables!CF119","v":9.159389117375941E-3},{"$f":"+Variables!CG119","v":9.159389117375941E-3},{"$f":"+Variables!CH119","v":9.159389117375941E-3}]
[null,"Ingresos intereses cartera nueva",{"$f":"+C154*C149","v":559198.65794483852},{"$f":"+D154*D149","v":1669829.3258075039},2764926.6976161459,3844490.7733707647,4908521.553071361,5957019.0367179355,6989983.2243104875,8007414.1158490162,9009311.7113335226,9995676.0107640047,10966507.014140464,11921804.721462902,12835313.835623115,13764292.158996854,14682250.999874422,15589145.463520098,16484930.472291451,17369560.764894154,18242990.895633761,19105175.233664442,19956067.962234665,20795623.077929765,21623794.389911477,22440535.519154344,23170083.906694409,23960549.262163267,24739019.679544788,25505451.079727739,26259799.221618537,27002019.701546032,27732067.952664029,28449899.24435167,29155468.681611605,29848731.204465915,30529641.587349851,31198154.438503329,32104523.810397558,32753161.794161234,33389166.574152473,34012491.725755297,34623090.653752111,35220916.591696776,35805922.601285368,36378061.571724668,36937286.219098233,37483549.08573027,38016802.539547063,38536998.773436077,39056118.347550698,39550208.187162988,40031092.26170817,40498722.042516626,40953048.822585143,41394023.715921544,41821597.656886958,42235721.399535611,42636345.516952321,43023420.400587365,43396896.259589091,43756723.120133922,44115848.967875361,44448325.134426355,44766997.209291771,45071814.465065703,45362725.987928726,{"$f":"+BP154*BP149","v":45639680.676962823},45902627.243463837,46151514.210251383,46386289.910976276,46606902.489425361,46813299.898823716,47005429.901134521,47196543.533423737,47367819.162110165,47540249.130605318,47713780.413823672,47888359.791822605,48063933.849086367,48240448.973807335,48417851.357164741,48596086.992600635,48775101.675093286,48954841.00042782,49135250.364464246]
[]
[]
[]
[null,"Ponderación Cartera Nueva UVR","Plazo 1 ","Plazo 2","Plazo 3","Plazo 4"]
[null,"Plazo promedio de amortización crédito (años)",6,6,6,6,{"$f":"+C160-C161","v":6},{"$f":"+D160-D161","v":6},{"$f":"+E160-E161","v":6},{"$f":"+F160-F161","v":6}]
[null,"Plazo promedio de gracia crédito (años)",0,0,0,0,{"$f":"1/(G160*12)","v":1.3888888888888888E-2},{"$f":"1/(H160*12)","v":1.3888888888888888E-2},{"$f":"1/(I160*12)","v":1.3888888888888888E-2},{"$f":"1/(J160*12)","v":1.3888888888888888E-2}]
[null,"% Ponderacion",0.25,0.25,0.25,{"$f":"100%-C162-D162-E162","v":0.25},{"$f":"SUM(C162:F162)","v":1}]
[]
[null,"Amortización a capital","Mes 1","Mes 2","Mes 3","Mes 4","Mes 5","Mes 6","Mes 7","Mes 8","Mes 9","Mes 10","Mes 11","Mes 12","Mes 13","Mes 14","Mes 15","Mes 16","Mes 17","Mes 18","Mes 19","Mes 20","Mes 21","Mes 22","Mes 23","Mes 24","Mes 25","Mes 26","Mes 27","Mes 28","Mes 29","Mes 30","Mes 31","Mes 32","Mes 33","Mes 34","Mes 35","Mes 36","Mes 37","Mes 38","Mes 39","Mes 40","Mes 41","Mes 42","Mes 43","Mes 44","Mes 45","Mes 46","Mes 47","Mes 48","Mes 49","Mes 50","Mes 51","Mes 52","Mes 53","Mes 54","Mes 55","Mes 56","Mes 57","Mes 58","Mes 59","Mes 60","Mes 61","Mes 62","Mes 63","Mes 64","Mes 65","Mes 66","Mes 67","Mes 68","Mes 69","Mes 70","Mes 71","Mes 72","Mes 73","Mes 74","Mes 75","Mes 76","Mes 77","Mes 78","Mes 79","Mes 80","Mes 81","Mes 82","Mes 83","Mes 84"]
[null,"Plazo 1",{"$f":"IF(1-$C$161<=0,0,IF(1-$C$161<($G$160+1),$G$161,0))","v":1.3888888888888888E-2},{"$f":"IF(1-$C$161<=0,0,IF(1-$C$161<($G$160+1),$G$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(2-$C$161<=0,0,IF(2-$C$161<($G$160+1),$G$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(3-$C$161<=0,0,IF(3-$C$161<($G$160+1),$G$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(4-$C$161<=0,0,IF(4-$C$161<($G$160+1),$G$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(5-$C$161<=0,0,IF(5-$C$161<($G$160+1),$G$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(6-$C$161<=0,0,IF(6-$C$161<($G$160+1),$G$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(7-$C$161<=0,0,IF(7-$C$161<($G$160+1),$G$161,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Plazo 2",{"$f":"IF(1-$D$161<=0,0,IF(1-$D$161<($H$160+1),$H$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(2-$D$161<=0,0,IF(2-$D$161<($H$160+1),$H$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(3-$D$161<=0,0,IF(3-$D$161<($H$160+1),$H$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(4-$D$161<=0,0,IF(4-$D$161<($H$160+1),$H$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(5-$D$161<=0,0,IF(5-$D$161<($H$160+1),$H$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(6-$D$161<=0,0,IF(6-$D$161<($H$160+1),$H$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(7-$D$161<=0,0,IF(7-$D$161<($H$160+1),$H$161,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Plazo 3",{"$f":"IF(1-$E$161<=0,0,IF(1-$E$161<($I$160+1),$I$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(2-$E$161<=0,0,IF(2-$E$161<($I$160+1),$I$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(3-$E$161<=0,0,IF(3-$E$161<($I$160+1),$I$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(4-$E$161<=0,0,IF(4-$E$161<($I$160+1),$I$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(5-$E$161<=0,0,IF(5-$E$161<($I$160+1),$I$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(6-$E$161<=0,0,IF(6-$E$161<($I$160+1),$I$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(7-$E$161<=0,0,IF(7-$E$161<($I$160+1),$I$161,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Plazo 4",{"$f":"IF(1-$F$161<=0,0,IF(1-$F$161<($J$160+1),$J$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(2-$F$161<=0,0,IF(2-$F$161<($J$160+1),$J$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(3-$F$161<=0,0,IF(3-$F$161<($J$160+1),$J$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(4-$F$161<=0,0,IF(4-$F$161<($J$160+1),$J$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(5-$F$161<=0,0,IF(5-$F$161<($J$160+1),$J$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(6-$F$161<=0,0,IF(6-$F$161<($J$160+1),$J$161,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(7-$F$161<=0,0,IF(7-$F$161<($J$160+1),$J$161,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Factor de amortización de capital",{"$f":"+C165*$C$162+C166*$D$162+C167*$E$162+C168*$F$162","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"+AI165*$C$162+AI166*$D$162+AI167*$E$162+AI168*$F$162","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"+BO165*$C$162+BO166*$D$162+BO167*$E$162+BO168*$F$162","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cartera Nueva",{"$f":"+C153","v":"2009-01-01"},{"$f":"+D153","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP153","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Saldo cartera inicio",0,{"$f":"+C258","v":13227513.227513228},26271310.993533216,39131393.29805997,51807760.141093478,64300411.522633746,76609347.442680776,88734567.901234567,100676072.89829512,112433862.43386243,124007936.50793651,135398295.12051719,146604938.27160463,157014349.26363093,167299956.84267747,177461256.61831498,187497742.14516509,197408904.91452825,207194234.34597757,216853217.7789183,226385340.46411291,235790085.55517179,245066934.1000092,254215365.03226432,263234855.16268751,271486146.32924545,279608679.18243062,287601980.55998266,295465575.5608601,303198987.53885061,310801738.09615791,318273347.07696503,325613332.56097382,{"$f":"+AI258","v":332821210.85692102},339896496.49606997,346838702.22567916,353647339.00244588,359720398.54878598,365665049.60456824,371480820.29306442,377167237.00348932,382723824.38462824,388150105.33844155,393445601.01364517,398609830.79926783,403642312.31818449,408542561.42062628,413310092.17766601,417944416.8746804,421871358.59929132,425669973.1400305,429339788.91895628,432880332.62516803,436291129.20843774,439571701.87281835,442721572.07022858,445740259.49401414,448627282.07248533,451382155.96243089,454004395.5426079,456493513.40720809,458299684.66396523,459977364.97203439,461526082.1516695,462945362.28795385,{"$f":"+BO258","v":464234729.72442371},465393707.0566687,466421815.12590802,467318573.0125438,468083498.02969021,468716105.71667916,469215909.83254194,469582422.34946698,469287206.54433799,469046825.65094495,468860806.05783212,468728672.41311193,468649947.61806911,468624152.82074165,468650807.40947783,468729429.00646967,468859533.46126276,469040634.84424204,469272245.44009364]
[null,"Desembolsos UVR",{"$f":"+Desembolsos!C35/Variables!C63*1000","v":13227513.227513228},{"$f":"+Desembolsos!D35/Variables!D63*1000","v":13227513.227513228},{"$f":"+Desembolsos!E35/Variables!E63*1000","v":13227513.227513228},{"$f":"+Desembolsos!F35/Variables!F63*1000","v":13227513.227513228},{"$f":"+Desembolsos!G35/Variables!G63*1000","v":13227513.227513228},{"$f":"+Desembolsos!H35/Variables!H63*1000","v":13227513.227513228},{"$f":"+Desembolsos!I35/Variables!I63*1000","v":13227513.227513228},{"$f":"+Desembolsos!J35/Variables!J63*1000","v":13227513.227513228},{"$f":"+Desembolsos!K35/Variables!K63*1000","v":13227513.227513228},{"$f":"+Desembolsos!L35/Variables!L63*1000","v":13227513.227513228},{"$f":"+Desembolsos!M35/Variables!M63*1000","v":13227513.227513228},{"$f":"+Desembolsos!N35/Variables!N63*1000","v":13227513.227513228},{"$f":"+Desembolsos!O35/Variables!O63*1000","v":12613996.529945331},{"$f":"+Desembolsos!P35/Variables!P63*1000","v":12665387.513214838},{"$f":"+Desembolsos!Q35/Variables!Q63*1000","v":12716987.869711552},{"$f":"+Desembolsos!R35/Variables!R63*1000","v":12768798.45244791},{"$f":"+Desembolsos!S35/Variables!S63*1000","v":12820820.117911642},{"$f":"+Desembolsos!T35/Variables!T63*1000","v":12873053.726079905},{"$f":"+Desembolsos!U35/Variables!U63*1000","v":12925500.140433509},{"$f":"+Desembolsos!V35/Variables!V63*1000","v":12978160.227971198},{"$f":"+Desembolsos!W35/Variables!W63*1000","v":13031034.859223975},{"$f":"+Desembolsos!X35/Variables!X63*1000","v":13084124.908269491},{"$f":"+Desembolsos!Y35/Variables!Y63*1000","v":13137431.252746498},{"$f":"+Desembolsos!Z35/Variables!Z63*1000","v":13190954.773869358},{"$f":"+Desembolsos!AA35/Variables!AA63*1000","v":12605963.515196886},{"$f":"+Desembolsos!AB35/Variables!AB63*1000","v":12652288.028424097},{"$f":"+Desembolsos!AC35/Variables!AC63*1000","v":12698782.775407983},{"$f":"+Desembolsos!AD35/Variables!AD63*1000","v":12745448.381725157},{"$f":"+Desembolsos!AE35/Variables!AE63*1000","v":12792285.475251103},{"$f":"+Desembolsos!AF35/Variables!AF63*1000","v":12839294.686168628},{"$f":"+Desembolsos!AG35/Variables!AG63*1000","v":12886476.646976341},{"$f":"+Desembolsos!AH35/Variables!AH63*1000","v":12933831.992497161},{"$f":"+Desembolsos!AI35/Variables!AI63*1000","v":12981361.359886859},{"$f":"+Desembolsos!AJ35/Variables!AJ63*1000","v":13029065.388642639},{"$f":"+Desembolsos!AK35/Variables!AK63*1000","v":13076944.720611729},{"$f":"+Desembolsos!AL35/Variables!AL63*1000","v":13125000.000000028},{"$f":"+Desembolsos!AM35/Variables!AM63*1000","v":12571714.436240083},{"$f":"+Desembolsos!AN35/Variables!AN63*1000","v":12617913.090629989},{"$f":"+Desembolsos!AO35/Variables!AO63*1000","v":12664281.516269332},{"$f":"+Desembolsos!AP35/Variables!AP63*1000","v":12710820.337035097},{"$f":"+Desembolsos!AQ35/Variables!AQ63*1000","v":12757530.179096896},{"$f":"+Desembolsos!AR35/Variables!AR63*1000","v":12804411.670925397},{"$f":"+Desembolsos!AS35/Variables!AS63*1000","v":12851465.443300776},{"$f":"+Desembolsos!AT35/Variables!AT63*1000","v":12898692.129321206},{"$f":"+Desembolsos!AU35/Variables!AU63*1000","v":12946092.364411376},{"$f":"+Desembolsos!AV35/Variables!AV63*1000","v":12993666.786331041},{"$f":"+Desembolsos!AW35/Variables!AW63*1000","v":13041416.035183594},{"$f":"+Desembolsos!AX35/Variables!AX63*1000","v":13089340.753424697},{"$f":"+Desembolsos!AY35/Variables!AY63*1000","v":12563754.180374356},{"$f":"+Desembolsos!AZ35/Variables!AZ63*1000","v":12609923.582341174},{"$f":"+Desembolsos!BA35/Variables!BA63*1000","v":12656262.64806035},{"$f":"+Desembolsos!BB35/Variables!BB63*1000","v":12702772.00101384},{"$f":"+Desembolsos!BC35/Variables!BC63*1000","v":12749452.266974775},{"$f":"+Desembolsos!BD35/Variables!BD63*1000","v":12796304.074015876},{"$f":"+Desembolsos!BE35/Variables!BE63*1000","v":12843328.052517919},{"$f":"+Desembolsos!BF35/Variables!BF63*1000","v":12890524.835178202},{"$f":"+Desembolsos!BG35/Variables!BG63*1000","v":12937895.057019083},{"$f":"+Desembolsos!BH35/Variables!BH63*1000","v":12985439.355396479},{"$f":"+Desembolsos!BI35/Variables!BI63*1000","v":13033158.370008497},{"$f":"+Desembolsos!BJ35/Variables!BJ63*1000","v":13081052.742903985},{"$f":"+Desembolsos!BK35/Variables!BK63*1000","v":12579787.423156859},{"$f":"+Desembolsos!BL35/Variables!BL63*1000","v":12626015.744234974},{"$f":"+Desembolsos!BM35/Variables!BM63*1000","v":12672413.945581952},{"$f":"+Desembolsos!BN35/Variables!BN63*1000","v":12718982.651475402},{"$f":"+Desembolsos!BO35/Variables!BO63*1000","v":12765722.488487035},{"$f":"+Desembolsos!BP35/Variables!BP63*1000","v":12812634.085491098},{"$f":"+Desembolsos!BQ35/Variables!BQ63*1000","v":12859718.073672816},{"$f":"+Desembolsos!BR35/Variables!BR63*1000","v":12906975.086536918},{"$f":"+Desembolsos!BS35/Variables!BS63*1000","v":12954405.759916127},{"$f":"+Desembolsos!BT35/Variables!BT63*1000","v":13002010.731979739},{"$f":"+Desembolsos!BU35/Variables!BU63*1000","v":13049790.643242199},{"$f":"+Desembolsos!BV35/Variables!BV63*1000","v":13097746.136571717},{"$f":"+Desembolsos!BW35/Variables!BW63*1000","v":12617930.955303388},{"$f":"+Desembolsos!BX35/Variables!BX63*1000","v":12664299.446591999},{"$f":"+Desembolsos!BY35/Variables!BY63*1000","v":12710838.333248284},{"$f":"+Desembolsos!BZ35/Variables!BZ63*1000","v":12757548.241442736},{"$f":"+Desembolsos!CA35/Variables!CA63*1000","v":12804429.799646918},{"$f":"+Desembolsos!CB35/Variables!CB63*1000","v":12851483.638641894},{"$f":"+Desembolsos!CC35/Variables!CC63*1000","v":12898710.391526736},{"$f":"+Desembolsos!CD35/Variables!CD63*1000","v":12946110.693727033},{"$f":"+Desembolsos!CE35/Variables!CE63*1000","v":12993685.183003437},{"$f":"+Desembolsos!CF35/Variables!CF63*1000","v":13041434.499460256},{"$f":"+Desembolsos!CG35/Variables!CG63*1000","v":13089359.285554053},{"$f":"+Desembolsos!CH35/Variables!CH63*1000","v":13137460.186102303}]
[null,"Amortización Desembolsos Ene",0,{"$f":"+C$173*-$C$169","v":-183715.46149323927},{"$f":"+$C$173*-D$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$C$173*-AJ$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$C$173*-BP$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Feb",0,0,{"$f":"+$D$173*-C$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$D$173*-AI$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$D$173*-BO$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Mar",0,0,0,{"$f":"+$E$173*-C$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$E$173*-AI$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$E$173*-BO$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Abr",0,0,0,0,{"$f":"+$F$173*-C$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$F$173*-AI$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$F$173*-BO$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos May",0,0,0,0,0,{"$f":"+$G$173*-C$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$G$173*-AI$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$G$173*-BO$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,{"$f":"+$H$173*-C$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$H$173*-AI$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$H$173*-BO$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,0,0,0,0,0,0]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,{"$f":"+$I$173*-C$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$I$173*-AI$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$I$173*-BO$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,0,0,0,0,0]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,{"$f":"+$J$173*-C$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$J$173*-AI$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$J$173*-BO$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,0,0,0,0]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,{"$f":"+$K$173*-C$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$K$173*-AI$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$K$173*-BO$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,0,0,0]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,{"$f":"+$L$173*-C$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$L$173*-AI$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$L$173*-BO$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,0,0]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$M$173*-C$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$M$173*-AI$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$M$173*-BO$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,0]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$N$173*-C$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$N$173*-AI$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,{"$f":"+$N$173*-BO$169","v":-183715.46149323927},-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927,-183715.46149323927]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$O$173*-C$169","v":-175194.3962492407},-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,{"$f":"+$O$173*-AI$169","v":-175194.3962492407},-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,{"$f":"+$O$173*-BO$169","v":-175194.3962492407},-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407,-175194.3962492407]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$P$173*-C$169","v":-175908.15990576163},-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,{"$f":"+$P$173*-AI$169","v":-175908.15990576163},-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,{"$f":"+$P$173*-BO$169","v":-175908.15990576163},-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163,-175908.15990576163]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$Q$173*-C$169","v":-176624.83152377154},-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,{"$f":"+$Q$173*-AI$169","v":-176624.83152377154},-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,-176624.83152377154,{"$f":"+$Q$173*-BO$169","v":-176624.83152377154},{"$f":"+$Q$173*-BP$169","v":-176624.83152377154},{"$f":"+$Q$173*-BQ$169","v":-176624.83152377154},{"$f":"+$Q$173*-BR$169","v":-176624.83152377154},{"$f":"+$Q$173*-BS$169","v":-176624.83152377154}]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$R$173*-C$169","v":-177344.42295066541},-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,{"$f":"+$R$173*-AI$169","v":-177344.42295066541},-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,-177344.42295066541,{"$f":"+$R$173*-BO$169","v":-177344.42295066541},{"$f":"+$R$173*-BP$169","v":-177344.42295066541},{"$f":"+$R$173*-BQ$169","v":-177344.42295066541},{"$f":"+$R$173*-BR$169","v":-177344.42295066541}]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$173*-C$169","v":-178066.94608210612},-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,{"$f":"+$S$173*-AI$169","v":-178066.94608210612},-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,-178066.94608210612,{"$f":"+$S$173*-BO$169","v":-178066.94608210612},{"$f":"+$S$173*-BP$169","v":-178066.94608210612},{"$f":"+$S$173*-BQ$169","v":-178066.94608210612}]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$T$173*-C$169","v":-178792.4128622209},-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,{"$f":"+$T$173*-AI$169","v":-178792.4128622209},-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,-178792.4128622209,{"$f":"+$T$173*-BO$169","v":-178792.4128622209},{"$f":"+$T$173*-BP$169","v":-178792.4128622209}]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$U$173*-C$169","v":-179520.83528379872},-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,{"$f":"+$U$173*-AI$169","v":-179520.83528379872},-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,-179520.83528379872,{"$f":"+$U$173*-BO$169","v":-179520.83528379872}]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$V$173*-C$169","v":-180252.22538848885},-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,{"$f":"+$V$173*-AI$169","v":-180252.22538848885},-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885,-180252.22538848885]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$W$173*-C$169","v":-180986.59526699965},-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,{"$f":"+$W$173*-AI$169","v":-180986.59526699965},-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965,-180986.59526699965]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$X$173*-C$169","v":-181723.95705929847},-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,{"$f":"+$X$173*-AI$169","v":-181723.95705929847},-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847,-181723.95705929847]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$Y$173*-C$169","v":-182464.32295481247},-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,{"$f":"+$Y$173*-AI$169","v":-182464.32295481247},-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247,-182464.32295481247]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$Z$173*-C$169","v":-183207.70519262998},-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,{"$f":"+$Z$173*-AI$169","v":-183207.70519262998},-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998,-183207.70519262998]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AA$173*-C$169","v":-175082.82659995675},-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,{"$f":"+$AA$173*-AI$169","v":-175082.82659995675},-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675,-175082.82659995675]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AB$173*-C$169","v":-175726.22261700133},-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,{"$f":"+$AB$173*-AI$169","v":-175726.22261700133},-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133,-175726.22261700133]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AC$173*-C$169","v":-176371.98299177754},-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,{"$f":"+$AC$173*-AI$169","v":-176371.98299177754},-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754,-176371.98299177754]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AD$173*-C$169","v":-177020.1164128494},-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,{"$f":"+$AD$173*-AI$169","v":-177020.1164128494},-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494,-177020.1164128494]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AE$173*-C$169","v":-177670.63160070975},-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,{"$f":"+$AE$173*-AI$169","v":-177670.63160070975},-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975,-177670.63160070975]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AF$173*-C$169","v":-178323.53730789761},-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,{"$f":"+$AF$173*-AI$169","v":-178323.53730789761},-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761,-178323.53730789761]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AG$173*-C$169","v":-178978.84231911582},-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,{"$f":"+$AG$173*-AI$169","v":-178978.84231911582},-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582,-178978.84231911582]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AH$173*-C$169","v":-179636.55545134944},-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,{"$f":"+$AH$173*-AI$169","v":-179636.55545134944},-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944,-179636.55545134944]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AI$173*-C$169","v":-180296.68555398413},-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,{"$f":"+$AI$173*-AI$169","v":-180296.68555398413},-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413,-180296.68555398413]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AJ$173*-C$169","v":-180959.24150892554},-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,{"$f":"+$AJ$173*-AI$169","v":-180959.24150892554},-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554,-180959.24150892554]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AK$173*-C$169","v":-181624.23223071845},-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,{"$f":"+$AK$173*-AI$169","v":-181624.23223071845},-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845,-181624.23223071845]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AL$173*-C$169","v":-182291.66666666704},-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704,-182291.66666666704]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AM$173*-C$169","v":-174607.14494777893},-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893,-174607.14494777893]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AN$173*-C$169","v":-175248.79292541652},-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652,-175248.79292541652]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AO$173*-C$169","v":-175892.79883707405},-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405,-175892.79883707405]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AP$173*-C$169","v":-176539.17134770966},-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966,-176539.17134770966]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AQ$173*-C$169","v":-177187.91915412355},-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355,-177187.91915412355]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AR$173*-C$169","v":-177839.05098507495},-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495,-177839.05098507495]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AS$173*-C$169","v":-178492.57560139967},-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967,-178492.57560139967]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AT$173*-C$169","v":-179148.50179612785},-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785,-179148.50179612785]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AU$173*-C$169","v":-179806.83839460244},-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244,-179806.83839460244]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AV$173*-C$169","v":-180467.59425459779},-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779,-180467.59425459779]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AW$173*-C$169","v":-181130.77826643878},-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878,-181130.77826643878]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AX$173*-C$169","v":-181796.39935312077},-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077,-181796.39935312077]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AY$173*-C$169","v":-174496.58583853272},-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272,-174496.58583853272]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AZ$173*-C$169","v":-175137.8275325163},-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163,-175137.8275325163]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BA$173*-C$169","v":-175781.42566750484},-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484,-175781.42566750484]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BB$173*-C$169","v":-176427.38890296998},-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998,-176427.38890296998]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BC$173*-C$169","v":-177075.7259302052},-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052,-177075.7259302052]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BD$173*-C$169","v":-177726.44547244272},-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272,-177726.44547244272]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BE$173*-C$169","v":-178379.5562849711},-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711,-178379.5562849711]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BF$173*-C$169","v":-179035.06715525279},-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279,-179035.06715525279]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BG$173*-C$169","v":-179692.98690304279},-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279,-179692.98690304279]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BH$173*-C$169","v":-180353.32438050664},-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664,-180353.32438050664]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BI$173*-C$169","v":-181016.08847234023},-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023,-181016.08847234023]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BJ$173*-C$169","v":-181681.28809588868},-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868,-181681.28809588868]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BK$173*-C$169","v":-174719.26976606747},-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747,-174719.26976606747]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BL$173*-C$169","v":-175361.32978104128},-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128,-175361.32978104128]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BM$173*-C$169","v":-176005.74924419378},-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378,-176005.74924419378]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BN$173*-C$169","v":-176652.53682604723},-176652.53682604723,-176652.53682604723,-176652.53682604723,-176652.53682604723,-176652.53682604723,-176652.53682604723,-176652.53682604723,-176652.53682604723,-176652.53682604723,-176652.53682604723,-176652.53682604723,-176652.53682604723,-176652.53682604723,-176652.53682604723,-176652.53682604723,-176652.53682604723,-176652.53682604723,-176652.53682604723,-176652.53682604723]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BO$173*-C$169","v":-177301.70122898658},-177301.70122898658,-177301.70122898658,-177301.70122898658,-177301.70122898658,-177301.70122898658,-177301.70122898658,-177301.70122898658,-177301.70122898658,-177301.70122898658,-177301.70122898658,-177301.70122898658,-177301.70122898658,-177301.70122898658,-177301.70122898658,-177301.70122898658,-177301.70122898658,-177301.70122898658,-177301.70122898658]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BP$173*-C$169","v":-177953.25118737636},-177953.25118737636,-177953.25118737636,-177953.25118737636,-177953.25118737636,-177953.25118737636,-177953.25118737636,-177953.25118737636,-177953.25118737636,-177953.25118737636,-177953.25118737636,-177953.25118737636,-177953.25118737636,-177953.25118737636,-177953.25118737636,-177953.25118737636,-177953.25118737636,-177953.25118737636]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BQ$173*-C$169","v":-178607.19546767799},-178607.19546767799,-178607.19546767799,-178607.19546767799,-178607.19546767799,-178607.19546767799,-178607.19546767799,-178607.19546767799,-178607.19546767799,-178607.19546767799,-178607.19546767799,-178607.19546767799,-178607.19546767799,-178607.19546767799,-178607.19546767799,-178607.19546767799,-178607.19546767799]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BR$173*-C$169","v":-179263.5428685683},-179263.5428685683,-179263.5428685683,-179263.5428685683,-179263.5428685683,-179263.5428685683,-179263.5428685683,-179263.5428685683,-179263.5428685683,-179263.5428685683,-179263.5428685683,-179263.5428685683,-179263.5428685683,-179263.5428685683,-179263.5428685683,-179263.5428685683]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BS$173*-C$169","v":-179922.3022210573},-179922.3022210573,-179922.3022210573,-179922.3022210573,-179922.3022210573,-179922.3022210573,-179922.3022210573,-179922.3022210573,-179922.3022210573,-179922.3022210573,-179922.3022210573,-179922.3022210573,-179922.3022210573,-179922.3022210573,-179922.3022210573]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BT$173*-C$169","v":-180583.48238860749},-180583.48238860749,-180583.48238860749,-180583.48238860749,-180583.48238860749,-180583.48238860749,-180583.48238860749,-180583.48238860749,-180583.48238860749,-180583.48238860749,-180583.48238860749,-180583.48238860749,-180583.48238860749,-180583.48238860749]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BU$173*-C$169","v":-181247.09226725277},-181247.09226725277,-181247.09226725277,-181247.09226725277,-181247.09226725277,-181247.09226725277,-181247.09226725277,-181247.09226725277,-181247.09226725277,-181247.09226725277,-181247.09226725277,-181247.09226725277,-181247.09226725277]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BV$173*-C$169","v":-181913.14078571828},-181913.14078571828,-181913.14078571828,-181913.14078571828,-181913.14078571828,-181913.14078571828,-181913.14078571828,-181913.14078571828,-181913.14078571828,-181913.14078571828,-181913.14078571828,-181913.14078571828]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BW$173*-C$169","v":-175249.04104588038},-175249.04104588038,-175249.04104588038,-175249.04104588038,-175249.04104588038,-175249.04104588038,-175249.04104588038,-175249.04104588038,-175249.04104588038,-175249.04104588038,-175249.04104588038]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BX$173*-C$169","v":-175893.04786933333},-175893.04786933333,-175893.04786933333,-175893.04786933333,-175893.04786933333,-175893.04786933333,-175893.04786933333,-175893.04786933333,-175893.04786933333,-175893.04786933333]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BY$173*-C$169","v":-176539.42129511505},-176539.42129511505,-176539.42129511505,-176539.42129511505,-176539.42129511505,-176539.42129511505,-176539.42129511505,-176539.42129511505,-176539.42129511505]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BZ$173*-C$169","v":-177188.170020038},-177188.170020038,-177188.170020038,-177188.170020038,-177188.170020038,-177188.170020038,-177188.170020038,-177188.170020038]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CA$173*-C$169","v":-177839.30277287384},-177839.30277287384,-177839.30277287384,-177839.30277287384,-177839.30277287384,-177839.30277287384,-177839.30277287384]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CB$173*-C$169","v":-178492.82831447074},-178492.82831447074,-178492.82831447074,-178492.82831447074,-178492.82831447074,-178492.82831447074]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CC$173*-C$169","v":-179148.75543787132},{"$f":"+$CC$173*-D$169","v":-179148.75543787132},{"$f":"+$CC$173*-E$169","v":-179148.75543787132},{"$f":"+$CC$173*-F$169","v":-179148.75543787132},{"$f":"+$CC$173*-G$169","v":-179148.75543787132}]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CD$173*-C$169","v":-179807.09296843101},{"$f":"+$CD$173*-D$169","v":-179807.09296843101},{"$f":"+$CD$173*-E$169","v":-179807.09296843101},{"$f":"+$CD$173*-F$169","v":-179807.09296843101}]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CE$173*-C$169","v":-180467.84976393663},{"$f":"+$CE$173*-D$169","v":-180467.84976393663},{"$f":"+$CE$173*-E$169","v":-180467.84976393663}]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CF$173*-C$169","v":-181131.03471472577},{"$f":"+$CF$173*-D$169","v":-181131.03471472577}]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CG$173*-C$169","v":-181796.65674380629}]
[null,"Amortización prepagos",0,{"$f":"-D172*$C$15","v":0},{"$f":"-E172*$C$15","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-O172*$D$15","v":0},{"$f":"-P172*$D$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AA172*$E$15","v":0},{"$f":"-AB172*$E$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AM172*$F$15","v":0},{"$f":"-AN172*$F$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AY172*$G$15","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BK172*$H$15","v":0},{"$f":"-BL172*$H$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-BW172*$I$15","v":0},{"$f":"-BX172*$I$15","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Saldo de cartera final",{"$f":"SUM(C172:C257)","v":13227513.227513228},26271310.993533216,39131393.29805997,51807760.141093478,64300411.522633746,76609347.442680776,88734567.901234567,100676072.89829512,112433862.43386243,124007936.50793651,135398295.12051719,146604938.27160463,157014349.26363093,167299956.84267747,177461256.61831498,187497742.14516509,197408904.91452825,207194234.34597757,216853217.7789183,226385340.46411291,235790085.55517179,245066934.1000092,254215365.03226432,263234855.16268751,271486146.32924545,279608679.18243062,287601980.55998266,295465575.5608601,303198987.53885061,310801738.09615791,318273347.07696503,325613332.56097382,{"$f":"SUM(AI172:AI257)","v":332821210.85692102},339896496.49606997,346838702.22567916,353647339.00244588,359720398.54878598,365665049.60456824,371480820.29306442,377167237.00348932,382723824.38462824,388150105.33844155,393445601.01364517,398609830.79926783,403642312.31818449,408542561.42062628,413310092.17766601,417944416.8746804,421871358.59929132,425669973.1400305,429339788.91895628,432880332.62516803,436291129.20843774,439571701.87281835,442721572.07022858,445740259.49401414,448627282.07248533,451382155.96243089,454004395.5426079,456493513.40720809,458299684.66396523,459977364.97203439,461526082.1516695,462945362.28795385,{"$f":"SUM(BO172:BO257)","v":464234729.72442371},465393707.0566687,466421815.12590802,467318573.0125438,468083498.02969021,468716105.71667916,469215909.83254194,469582422.34946698,469287206.54433799,469046825.65094495,468860806.05783212,468728672.41311193,468649947.61806911,468624152.82074165,468650807.40947783,468729429.00646967,468859533.46126276,469040634.84424204,469272245.44009364,469553875.74124295]
[null,"Cartera promedio mes",{"$f":"AVERAGE(C172,C258)","v":6613756.6137566138},19749412.110523224,32701352.145796593,45469576.719576724,58054085.831863612,70454879.482657254,82671957.671957672,94705320.399764836,106554967.66607878,118220899.47089946,129703115.81422685,141001616.6960609,151809643.76761776,162157153.0531542,172380606.73049623,182479499.38174003,192453323.52984667,202301569.6302529,212023726.06244794,221619279.1215156,231087713.00964236,240428509.8275905,249641149.56613678,258725110.09747592,267360500.74596649,275547412.75583804,283605329.87120664,291533778.06042135,299332281.54985535,307000362.81750429,314537542.58656144,321943339.81896943,{"$f":"AVERAGE(AI172,AI258)","v":329217271.70894742},336358853.67649549,343367599.36087453,350243020.61406255,356683868.77561593,362692724.07667708,368572934.9488163,374324028.64827687,379945530.69405878,385436964.86153489,390797853.17604339,396027715.90645647,401126071.55872619,406092436.86940539,410926326.79914618,415627254.52617323,419907887.73698586,423770665.86966091,427504881.02949339,431110060.77206218,434585730.91680288,437931415.54062808,441146636.97152346,444230915.78212136,447183770.78324974,450004719.01745808,452693275.75251937,455248954.47490799,457396599.03558666,459138524.81799984,460751723.56185198,462235722.21981168,{"$f":"AVERAGE(BO172,BO258)","v":463590046.00618875},464814218.3905462,465907761.09128833,466870194.06922591,467701035.52111697,468399801.87318468,468966007.77461052,469399166.09100449,469434814.44690251,469167016.09764147,468953815.85438854,468794739.23547202,468689310.01559055,468637050.21940541,468637480.11510974,468690118.20797372,468794481.23386621,468950084.1527524,469156440.14216781,469413060.59066832]
[null,"Amortización capital (miles de pesos)",{"$f":"-SUM(C174:C256)*Variables!C63/1000","v":0},{"$f":"-SUM(D174:D256)*Variables!D63/1000","v":34722.222222222226},{"$f":"-SUM(E174:E256)*Variables!E63/1000","v":69444.444444444453},{"$f":"-SUM(F174:F256)*Variables!F63/1000","v":104166.66666666667},{"$f":"-SUM(G174:G256)*Variables!G63/1000","v":138888.88888888891},{"$f":"-SUM(H174:H256)*Variables!H63/1000","v":173611.11111111109},{"$f":"-SUM(I174:I256)*Variables!I63/1000","v":208333.33333333334},{"$f":"-SUM(J174:J256)*Variables!J63/1000","v":243055.55555555556},{"$f":"-SUM(K174:K256)*Variables!K63/1000","v":277777.77777777781},{"$f":"-SUM(L174:L256)*Variables!L63/1000","v":312500},{"$f":"-SUM(M174:M256)*Variables!M63/1000","v":347222.22222222219},{"$f":"-SUM(N174:N256)*Variables!N63/1000","v":381944.44444444444},{"$f":"-SUM(O174:O256)*Variables!O63/1000","v":438712.52204585541},{"$f":"-SUM(P174:P256)*Variables!P63/1000","v":473576.20689945429},{"$f":"-SUM(Q174:Q256)*Variables!Q63/1000","v":508581.93072070082},{"$f":"-SUM(R174:R256)*Variables!R63/1000","v":543730.27219393139},{"$f":"-SUM(S174:S256)*Variables!S63/1000","v":579021.81236111384},{"$f":"-SUM(T174:T256)*Variables!T63/1000","v":614457.13463145297},{"$f":"-SUM(U174:U256)*Variables!U63/1000","v":650036.8247910348},{"$f":"-SUM(V174:V256)*Variables!V63/1000","v":685761.47101251082},{"$f":"-SUM(W174:W256)*Variables!W63/1000","v":721631.66386482003},{"$f":"-SUM(X174:X256)*Variables!X63/1000","v":757647.99632295303},{"$f":"-SUM(Y174:Y256)*Variables!Y63/1000","v":793811.06377775338},{"$f":"-SUM(Z174:Z256)*Variables!Z63/1000","v":830121.46404576115},{"$f":"-SUM(AA174:AA256)*Variables!AA63/1000","v":910126.52086548111},{"$f":"-SUM(AB174:AB256)*Variables!AB63/1000","v":946718.83162487205},{"$f":"-SUM(AC174:AC256)*Variables!AC63/1000","v":983445.61215182533},{"$f":"-SUM(AD174:AD256)*Variables!AD63/1000","v":1020307.3565971068},{"$f":"-SUM(AE174:AE256)*Variables!AE63/1000","v":1057304.5609273922},{"$f":"-SUM(AF174:AF256)*Variables!AF63/1000","v":1094437.7229319406},{"$f":"-SUM(AG174:AG256)*Variables!AG63/1000","v":1131707.3422292911},{"$f":"-SUM(AH174:AH256)*Variables!AH63/1000","v":1169113.9202739864},{"$f":"-SUM(AI174:AI256)*Variables!AI63/1000","v":1206657.9603633184},{"$f":"-SUM(AJ174:AJ256)*Variables!AJ63/1000","v":1244339.9676441012},{"$f":"-SUM(AK174:AK256)*Variables!AK63/1000","v":1282160.4491194666},{"$f":"-SUM(AL174:AL256)*Variables!AL63/1000","v":1320119.9136556867},{"$f":"-SUM(AM174:AM256)*Variables!AM63/1000","v":1423205.4208880162},{"$f":"-SUM(AN174:AN256)*Variables!AN63/1000","v":1461444.3856315799},{"$f":"-SUM(AO174:AO256)*Variables!AO63/1000","v":1499823.8712822462},{"$f":"-SUM(AP174:AP256)*Variables!AP63/1000","v":1538344.3942275653},{"$f":"-SUM(AQ174:AQ256)*Variables!AQ63/1000","v":1577006.4727527136},{"$f":"-SUM(AR174:AR256)*Variables!AR63/1000","v":1615810.6270474666},{"$f":"-SUM(AS174:AS256)*Variables!AS63/1000","v":1654757.3792131979},{"$f":"-SUM(AT174:AT256)*Variables!AT63/1000","v":1693847.2532699045},{"$f":"-SUM(AU174:AU256)*Variables!AU63/1000","v":1733080.7751632566},{"$f":"-SUM(AV174:AV256)*Variables!AV63/1000","v":1772458.4727716746},{"$f":"-SUM(AW174:AW256)*Variables!AW63/1000","v":1811980.8759134316},{"$f":"-SUM(AX174:AX256)*Variables!AX63/1000","v":1851648.5163537818},{"$f":"-SUM(AY174:AY256)*Variables!AY63/1000","v":1977830.0523697459},{"$f":"-SUM(AZ174:AZ256)*Variables!AZ63/1000","v":2017789.7705267698},{"$f":"-SUM(BA174:BA256)*Variables!BA63/1000","v":2057896.3330317161},{"$f":"-SUM(BB174:BB256)*Variables!BB63/1000","v":2098150.2795095751},{"$f":"-SUM(BC174:BC256)*Variables!BC63/1000","v":2138552.151568355},{"$f":"-SUM(BD174:BD256)*Variables!BD63/1000","v":2179102.4928063718},{"$f":"-SUM(BE174:BE256)*Variables!BE63/1000","v":2219801.8488195613},{"$f":"-SUM(BF174:BF256)*Variables!BF63/1000","v":2260650.7672088197},{"$f":"-SUM(BG174:BG256)*Variables!BG63/1000","v":2301649.7975873728},{"$f":"-SUM(BH174:BH256)*Variables!BH63/1000","v":2342799.4915881702},{"$f":"-SUM(BI174:BI256)*Variables!BI63/1000","v":2384100.4028713056},{"$f":"-SUM(BJ174:BJ256)*Variables!BJ63/1000","v":2425553.0871314718},{"$f":"-SUM(BK174:BK256)*Variables!BK63/1000","v":2574894.2637694231},{"$f":"-SUM(BL174:BL256)*Variables!BL63/1000","v":2616652.1692435131},{"$f":"-SUM(BM174:BM256)*Variables!BM63/1000","v":2658563.5270611821},{"$f":"-SUM(BN174:BN256)*Variables!BN63/1000","v":2700628.901130544},{"$f":"-SUM(BO174:BO256)*Variables!BO63/1000","v":2742848.8574319696},{"$f":"-SUM(BP174:BP256)*Variables!BP63/1000","v":2785223.9640256977},{"$f":"-SUM(BQ174:BQ256)*Variables!BQ63/1000","v":2827754.7910594805},{"$f":"-SUM(BR174:BR256)*Variables!BR63/1000","v":2870441.9107762561},{"$f":"-SUM(BS174:BS256)*Variables!BS63/1000","v":2913285.8975218441},{"$f":"-SUM(BT174:BT256)*Variables!BT63/1000","v":2956287.3277526763},{"$f":"-SUM(BU174:BU256)*Variables!BU63/1000","v":2999446.780043554},{"$f":"-SUM(BV174:BV256)*Variables!BV63/1000","v":3042764.8350954275},{"$f":"-SUM(BW174:BW256)*Variables!BW63/1000","v":3215373.5433475329},{"$f":"-SUM(BX174:BX256)*Variables!BX63/1000","v":3213265.4046561401},{"$f":"-SUM(BY174:BY256)*Variables!BY63/1000","v":3211317.6236637877},{"$f":"-SUM(BZ174:BZ256)*Variables!BZ63/1000","v":3209530.7896544551},{"$f":"-SUM(CA174:CA256)*Variables!CA63/1000","v":3207905.4940776275},{"$f":"-SUM(CB174:CB256)*Variables!CB63/1000","v":3206442.3305562567},{"$f":"-SUM(CC174:CC256)*Variables!CC63/1000","v":3205141.8948947429},{"$f":"-SUM(CD174:CD256)*Variables!CD63/1000","v":3204004.7850869563},{"$f":"-SUM(CE174:CE256)*Variables!CE63/1000","v":3203031.6013242793},{"$f":"-SUM(CF174:CF256)*Variables!CF63/1000","v":3202222.9460036824},{"$f":"-SUM(CG174:CG256)*Variables!CG63/1000","v":3201579.4237358333},{"$f":"-SUM(CH174:CH256)*Variables!CH63/1000","v":3201101.6413532239}]
[null,"Prepagos (miles de pesos)",{"$f":"-C257*Variables!C63/1000","v":0},{"$f":"-D257*Variables!D63/1000","v":0},{"$f":"-E257*Variables!E63/1000","v":0},{"$f":"-F257*Variables!F63/1000","v":0},{"$f":"-G257*Variables!G63/1000","v":0},{"$f":"-H257*Variables!H63/1000","v":0},{"$f":"-I257*Variables!I63/1000","v":0},{"$f":"-J257*Variables!J63/1000","v":0},{"$f":"-K257*Variables!K63/1000","v":0},{"$f":"-L257*Variables!L63/1000","v":0},{"$f":"-M257*Variables!M63/1000","v":0},{"$f":"-N257*Variables!N63/1000","v":0},{"$f":"-O257*Variables!O63/1000","v":0},{"$f":"-P257*Variables!P63/1000","v":0},{"$f":"-Q257*Variables!Q63/1000","v":0},{"$f":"-R257*Variables!R63/1000","v":0},{"$f":"-S257*Variables!S63/1000","v":0},{"$f":"-T257*Variables!T63/1000","v":0},{"$f":"-U257*Variables!U63/1000","v":0},{"$f":"-V257*Variables!V63/1000","v":0},{"$f":"-W257*Variables!W63/1000","v":0},{"$f":"-X257*Variables!X63/1000","v":0},{"$f":"-Y257*Variables!Y63/1000","v":0},{"$f":"-Z257*Variables!Z63/1000","v":0},{"$f":"-AA257*Variables!AA63/1000","v":0},{"$f":"-AB257*Variables!AB63/1000","v":0},{"$f":"-AC257*Variables!AC63/1000","v":0},{"$f":"-AD257*Variables!AD63/1000","v":0},{"$f":"-AE257*Variables!AE63/1000","v":0},{"$f":"-AF257*Variables!AF63/1000","v":0},{"$f":"-AG257*Variables!AG63/1000","v":0},{"$f":"-AH257*Variables!AH63/1000","v":0},{"$f":"-AI257*Variables!AI63/1000","v":0},{"$f":"-AJ257*Variables!AJ63/1000","v":0},{"$f":"-AK257*Variables!AK63/1000","v":0},{"$f":"-AL257*Variables!AL63/1000","v":0},{"$f":"-AM257*Variables!AM63/1000","v":0},{"$f":"-AN257*Variables!AN63/1000","v":0},{"$f":"-AO257*Variables!AO63/1000","v":0},{"$f":"-AP257*Variables!AP63/1000","v":0},{"$f":"-AQ257*Variables!AQ63/1000","v":0},{"$f":"-AR257*Variables!AR63/1000","v":0},{"$f":"-AS257*Variables!AS63/1000","v":0},{"$f":"-AT257*Variables!AT63/1000","v":0},{"$f":"-AU257*Variables!AU63/1000","v":0},{"$f":"-AV257*Variables!AV63/1000","v":0},{"$f":"-AW257*Variables!AW63/1000","v":0},{"$f":"-AX257*Variables!AX63/1000","v":0},{"$f":"-AY257*Variables!AY63/1000","v":0},{"$f":"-AZ257*Variables!AZ63/1000","v":0},{"$f":"-BA257*Variables!BA63/1000","v":0},{"$f":"-BB257*Variables!BB63/1000","v":0},{"$f":"-BC257*Variables!BC63/1000","v":0},{"$f":"-BD257*Variables!BD63/1000","v":0},{"$f":"-BE257*Variables!BE63/1000","v":0},{"$f":"-BF257*Variables!BF63/1000","v":0},{"$f":"-BG257*Variables!BG63/1000","v":0},{"$f":"-BH257*Variables!BH63/1000","v":0},{"$f":"-BI257*Variables!BI63/1000","v":0},{"$f":"-BJ257*Variables!BJ63/1000","v":0},{"$f":"-BK257*Variables!BK63/1000","v":0},{"$f":"-BL257*Variables!BL63/1000","v":0},{"$f":"-BM257*Variables!BM63/1000","v":0},{"$f":"-BN257*Variables!BN63/1000","v":0},{"$f":"-BO257*Variables!BO63/1000","v":0},{"$f":"-BP257*Variables!BP63/1000","v":0},{"$f":"-BQ257*Variables!BQ63/1000","v":0},{"$f":"-BR257*Variables!BR63/1000","v":0},{"$f":"-BS257*Variables!BS63/1000","v":0},{"$f":"-BT257*Variables!BT63/1000","v":0},{"$f":"-BU257*Variables!BU63/1000","v":0},{"$f":"-BV257*Variables!BV63/1000","v":0},{"$f":"-BW257*Variables!BW63/1000","v":0},{"$f":"-BX257*Variables!BX63/1000","v":0},{"$f":"-BY257*Variables!BY63/1000","v":0},{"$f":"-BZ257*Variables!BZ63/1000","v":0},{"$f":"-CA257*Variables!CA63/1000","v":0},{"$f":"-CB257*Variables!CB63/1000","v":0},{"$f":"-CC257*Variables!CC63/1000","v":0},{"$f":"-CD257*Variables!CD63/1000","v":0},{"$f":"-CE257*Variables!CE63/1000","v":0},{"$f":"-CF257*Variables!CF63/1000","v":0},{"$f":"-CG257*Variables!CG63/1000","v":0},{"$f":"-CH257*Variables!CH63/1000","v":0}]
[]
[null,"Causación intereses cartera nueva UVR",{"$f":"+C171","v":"2009-01-01"},"2009-02-01","2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01",{"$f":"+X171","v":"2010-10-01"},"2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Tasa de interes cartera nueva (periodica mes) UVR",{"$f":"+Variables!C121","v":1.6515813019202241E-3},{"$f":"+Variables!D121","v":1.6515813019202241E-3},{"$f":"+Variables!E121","v":1.6515813019202241E-3},{"$f":"+Variables!F121","v":1.6515813019202241E-3},{"$f":"+Variables!G121","v":1.6515813019202241E-3},{"$f":"+Variables!H121","v":1.6515813019202241E-3},{"$f":"+Variables!I121","v":1.6515813019202241E-3},{"$f":"+Variables!J121","v":1.6515813019202241E-3},{"$f":"+Variables!K121","v":1.6515813019202241E-3},{"$f":"+Variables!L121","v":1.6515813019202241E-3},{"$f":"+Variables!M121","v":1.6515813019202241E-3},{"$f":"+Variables!N121","v":1.6515813019202241E-3},{"$f":"+Variables!O121","v":1.6515813019202241E-3},{"$f":"+Variables!P121","v":1.6515813019202241E-3},{"$f":"+Variables!Q121","v":1.6515813019202241E-3},{"$f":"+Variables!R121","v":1.6515813019202241E-3},{"$f":"+Variables!S121","v":1.6515813019202241E-3},{"$f":"+Variables!T121","v":1.6515813019202241E-3},{"$f":"+Variables!U121","v":1.6515813019202241E-3},{"$f":"+Variables!V121","v":1.6515813019202241E-3},{"$f":"+Variables!W121","v":1.6515813019202241E-3},{"$f":"+Variables!X121","v":1.6515813019202241E-3},{"$f":"+Variables!Y121","v":1.6515813019202241E-3},{"$f":"+Variables!Z121","v":1.6515813019202241E-3},{"$f":"+Variables!AA121","v":1.6515813019202241E-3},{"$f":"+Variables!AB121","v":1.6515813019202241E-3},{"$f":"+Variables!AC121","v":1.6515813019202241E-3},{"$f":"+Variables!AD121","v":1.6515813019202241E-3},{"$f":"+Variables!AE121","v":1.6515813019202241E-3},{"$f":"+Variables!AF121","v":1.6515813019202241E-3},{"$f":"+Variables!AG121","v":1.6515813019202241E-3},{"$f":"+Variables!AH121","v":1.6515813019202241E-3},{"$f":"+Variables!AI121","v":1.6515813019202241E-3},{"$f":"+Variables!AJ121","v":1.6515813019202241E-3},{"$f":"+Variables!AK121","v":1.6515813019202241E-3},{"$f":"+Variables!AL121","v":1.6515813019202241E-3},{"$f":"+Variables!AM121","v":1.6515813019202241E-3},{"$f":"+Variables!AN121","v":1.6515813019202241E-3},{"$f":"+Variables!AO121","v":1.6515813019202241E-3},{"$f":"+Variables!AP121","v":1.6515813019202241E-3},{"$f":"+Variables!AQ121","v":1.6515813019202241E-3},{"$f":"+Variables!AR121","v":1.6515813019202241E-3},{"$f":"+Variables!AS121","v":1.6515813019202241E-3},{"$f":"+Variables!AT121","v":1.6515813019202241E-3},{"$f":"+Variables!AU121","v":1.6515813019202241E-3},{"$f":"+Variables!AV121","v":1.6515813019202241E-3},{"$f":"+Variables!AW121","v":1.6515813019202241E-3},{"$f":"+Variables!AX121","v":1.6515813019202241E-3},{"$f":"+Variables!AY121","v":1.6515813019202241E-3},{"$f":"+Variables!AZ121","v":1.6515813019202241E-3},{"$f":"+Variables!BA121","v":1.6515813019202241E-3},{"$f":"+Variables!BB121","v":1.6515813019202241E-3},{"$f":"+Variables!BC121","v":1.6515813019202241E-3},{"$f":"+Variables!BD121","v":1.6515813019202241E-3},{"$f":"+Variables!BE121","v":1.6515813019202241E-3},{"$f":"+Variables!BF121","v":1.6515813019202241E-3},{"$f":"+Variables!BG121","v":1.6515813019202241E-3},{"$f":"+Variables!BH121","v":1.6515813019202241E-3},{"$f":"+Variables!BI121","v":1.6515813019202241E-3},{"$f":"+Variables!BJ121","v":1.6515813019202241E-3},{"$f":"+Variables!BK121","v":1.6515813019202241E-3},{"$f":"+Variables!BL121","v":1.6515813019202241E-3},{"$f":"+Variables!BM121","v":1.6515813019202241E-3},{"$f":"+Variables!BN121","v":1.6515813019202241E-3},{"$f":"+Variables!BO121","v":1.6515813019202241E-3},{"$f":"+Variables!BP121","v":1.6515813019202241E-3},{"$f":"+Variables!BQ121","v":1.6515813019202241E-3},{"$f":"+Variables!BR121","v":1.6515813019202241E-3},{"$f":"+Variables!BS121","v":1.6515813019202241E-3},{"$f":"+Variables!BT121","v":1.6515813019202241E-3},{"$f":"+Variables!BU121","v":1.6515813019202241E-3},{"$f":"+Variables!BV121","v":1.6515813019202241E-3},{"$f":"+Variables!BW121","v":1.6515813019202241E-3},{"$f":"+Variables!BX121","v":1.6515813019202241E-3},{"$f":"+Variables!BY121","v":1.6515813019202241E-3},{"$f":"+Variables!BZ121","v":1.6515813019202241E-3},{"$f":"+Variables!CA121","v":1.6515813019202241E-3},{"$f":"+Variables!CB121","v":1.6515813019202241E-3},{"$f":"+Variables!CC121","v":1.6515813019202241E-3},{"$f":"+Variables!CD121","v":1.6515813019202241E-3},{"$f":"+Variables!CE121","v":1.6515813019202241E-3},{"$f":"+Variables!CF121","v":1.6515813019202241E-3},{"$f":"+Variables!CG121","v":1.6515813019202241E-3},{"$f":"+Variables!CH121","v":1.6515813019202241E-3}]
[null,"Ingresos intereses cartera nueva UVR",{"$f":"+C264*C259","v":10923.15675873164},{"$f":"+D264*D259","v":32617.759765656989},54008.941751506449,75096.702716280037,95881.042659977742,116361.96158259956,136539.45948414551,156413.53636461557,175984.19222400978,195251.42706232806,214215.2408795704,232875.63367573667,250725.96909776758,267815.72195520549,284700.58688975108,301379.72916264494,317852.31063429825,334117.48975043796,350174.42152819474,366022.25754213426,381660.14591023227,397087.23127979133,412302.65481330157,427305.5541742426,441567.60390406637,455088.95470003638,468397.25994020212,481491.73672275234,494371.59926886117,507036.05891211488,519484.3240879011,531715.60032275866,{"$f":"+AI264*AI259","v":543729.09022368758},555523.99346742057,567099.50678965508,578454.82397424534,589092.40836637409,599016.52142755094,608728.16775532404,618226.56657494442,627510.93424246402,636580.48423419346,645434.42713611829,654071.97063327802,662492.31949910603,670694.67558472895,678678.23780822929,686442.20214386552,693512.01591522247,699891.70805261482,706059.06798794121,712013.31544082938,717753.66726352554,723279.33743035723,728589.53702715714,733683.47424064938,738560.35434779467,743219.37970509811,747659.74973787693,751880.66092948942,755427.67052907695,758304.60258064326,760968.93146227067,763419.87589783163,{"$f":"+BO264*BO259","v":765656.65174015786},767678.47196048964,769484.54663788667,771074.08294859983,772446.28515540331,773600.35459688934,774535.48967672116,775250.88585284876,775309.76201089413,774867.47126456944,774515.35372924805,774252.62575987284,774078.50083164056,773992.18952941906,773992.89953712607,774079.835627069,774252.19964924478,774509.19052060146,774850.00421425921,775273.833748693]
[null,"Ingresos intereses cartera nueva UVR (Miles de Pesos)",{"$f":"+C265*Variables!C63/1000","v":2064.47662740028},{"$f":"+D265*Variables!D63/1000","v":6164.7565957091711},{"$f":"+E265*Variables!E63/1000","v":10207.689991034718},{"$f":"+F265*Variables!F63/1000","v":14193.276813376928},{"$f":"+G265*Variables!G63/1000","v":18121.517062735791},{"$f":"+H265*Variables!H63/1000","v":21992.410739111314},{"$f":"+I265*Variables!I63/1000","v":25805.957842503503},{"$f":"+J265*Variables!J63/1000","v":29562.158372912345},{"$f":"+K265*Variables!K63/1000","v":33261.01233033785},{"$f":"+L265*Variables!L63/1000","v":36902.519714780006},{"$f":"+M265*Variables!M63/1000","v":40486.680526238808},{"$f":"+N265*Variables!N63/1000","v":44013.494764714233},{"$f":"+O265*Variables!O63/1000","v":49894.467850455745},{"$f":"+P265*Variables!P63/1000","v":53295.328669085888},{"$f":"+Q265*Variables!Q63/1000","v":56655.416791060459},{"$f":"+R265*Variables!R63/1000","v":59974.566103366342},{"$f":"+S265*Variables!S63/1000","v":63252.609816225347},{"$f":"+T265*Variables!T63/1000","v":66489.380460337154},{"$f":"+U265*Variables!U63/1000","v":69684.709884110751},{"$f":"+V265*Variables!V63/1000","v":72838.429250884714},{"$f":"+W265*Variables!W63/1000","v":75950.369036136224},{"$f":"+X265*Variables!X63/1000","v":79020.359024678473},{"$f":"+Y265*Variables!Y63/1000","v":82048.228307847006},{"$f":"+Z265*Variables!Z63/1000","v":85033.805280674278},{"$f":"+AA265*Variables!AA63/1000","v":92287.629215949884},{"$f":"+AB265*Variables!AB63/1000","v":95113.591532307604},{"$f":"+AC265*Variables!AC63/1000","v":97895.027327502234},{"$f":"+AD265*Variables!AD63/1000","v":100631.77297505524},{"$f":"+AE265*Variables!AE63/1000","v":103323.66424719198},{"$f":"+AF265*Variables!AF63/1000","v":105970.53631263202},{"$f":"+AG265*Variables!AG63/1000","v":108572.22373437134},{"$f":"+AH265*Variables!AH63/1000","v":111128.56046745657},{"$f":"+AI265*Variables!AI63/1000","v":113639.37985675072},{"$f":"+AJ265*Variables!AJ63/1000","v":116104.5146346909},{"$f":"+AK265*Variables!AK63/1000","v":118523.79691903791},{"$f":"+AL265*Variables!AL63/1000","v":120897.05821061728},{"$f":"+AM265*Variables!AM63/1000","v":129011.23743223592},{"$f":"+AN265*Variables!AN63/1000","v":131184.61819263367},{"$f":"+AO265*Variables!AO63/1000","v":133311.46873841598},{"$f":"+AP265*Variables!AP63/1000","v":135391.61807991285},{"$f":"+AQ265*Variables!AQ63/1000","v":137424.89459909961},{"$f":"+AR265*Variables!AR63/1000","v":139411.12604728836},{"$f":"+AS265*Variables!AS63/1000","v":141350.13954280989},{"$f":"+AT265*Variables!AT63/1000","v":143241.76156868789},{"$f":"+AU265*Variables!AU63/1000","v":145085.81797030423},{"$f":"+AV265*Variables!AV63/1000","v":146882.13395305566},{"$f":"+AW265*Variables!AW63/1000","v":148630.53408000222},{"$f":"+AX265*Variables!AX63/1000","v":150330.84226950654},{"$f":"+AY265*Variables!AY63/1000","v":158814.25164458595},{"$f":"+AZ265*Variables!AZ63/1000","v":160275.20114404877},{"$f":"+BA265*Variables!BA63/1000","v":161687.52656923854},{"$f":"+BB265*Variables!BB63/1000","v":163051.04923594993},{"$f":"+BC265*Variables!BC63/1000","v":164365.58980334733},{"$f":"+BD265*Variables!BD63/1000","v":165630.96827155183},{"$f":"+BE265*Variables!BE63/1000","v":166847.00397921898},{"$f":"+BF265*Variables!BF63/1000","v":168013.51560110869},{"$f":"+BG265*Variables!BG63/1000","v":169130.32114564499},{"$f":"+BH265*Variables!BH63/1000","v":170197.23795246746},{"$f":"+BI265*Variables!BI63/1000","v":171214.08268997382},{"$f":"+BJ265*Variables!BJ63/1000","v":172180.6713528531},{"$f":"+BK265*Variables!BK63/1000","v":180547.21325644941},{"$f":"+BL265*Variables!BL63/1000","v":181234.80001677372},{"$f":"+BM265*Variables!BM63/1000","v":181871.57461948271},{"$f":"+BN265*Variables!BN63/1000","v":182457.35033958175},{"$f":"+BO265*Variables!BO63/1000","v":182991.93976589773},{"$f":"+BP265*Variables!BP63/1000","v":183475.15479855702},{"$f":"+BQ265*Variables!BQ63/1000","v":183906.8066464549},{"$f":"+BR265*Variables!BR63/1000","v":184286.70582471535},{"$f":"+BS265*Variables!BS63/1000","v":184614.66215214139},{"$f":"+BT265*Variables!BT63/1000","v":184890.48474865654},{"$f":"+BU265*Variables!BU63/1000","v":185113.98203273636},{"$f":"+BV265*Variables!BV63/1000","v":185284.96171883086},{"$f":"+BW265*Variables!BW63/1000","v":193052.13074071263},{"$f":"+BX265*Variables!BX63/1000","v":192942.00034487777},{"$f":"+BY265*Variables!BY63/1000","v":192854.32307858276},{"$f":"+BZ265*Variables!BZ63/1000","v":192788.90381420832},{"$f":"+CA265*Variables!CA63/1000","v":192745.54670707849},{"$f":"+CB265*Variables!CB63/1000","v":192724.05519282536},{"$f":"+CC265*Variables!CC63/1000","v":192724.2319847444},{"$f":"+CD265*Variables!CD63/1000","v":192745.87907114017},{"$f":"+CE265*Variables!CE63/1000","v":192788.79771266197},{"$f":"+CF265*Variables!CF63/1000","v":192852.78843962977},{"$f":"+CG265*Variables!CG63/1000","v":192937.65104935053},{"$f":"+CH265*Variables!CH63/1000","v":193043.18460342454}]
[]
[]
[]
[null,"Ponderación Cartera Nueva USD","Plazo 1 ","Plazo 2","Plazo 3","Plazo 4"]
[null,"Plazo promedio de amortización crédito (años)",6,6,6,6,{"$f":"+C271-C272","v":6},{"$f":"+D271-D272","v":6},{"$f":"+E271-E272","v":6},{"$f":"+F271-F272","v":6}]
[null,"Plazo promedio de gracia crédito (años)",0,0,0,0,{"$f":"1/(G271*12)","v":1.3888888888888888E-2},{"$f":"1/(H271*12)","v":1.3888888888888888E-2},{"$f":"1/(I271*12)","v":1.3888888888888888E-2},{"$f":"1/(J271*12)","v":1.3888888888888888E-2}]
[null,"% Ponderacion",0.25,0.25,0.25,{"$f":"100%-C273-D273-E273","v":0.25},{"$f":"SUM(C273:F273)","v":1}]
[]
[null,"Amortización a capital","Mes 1","Mes 2","Mes 3","Mes 4","Mes 5","Mes 6","Mes 7","Mes 8","Mes 9","Mes 10","Mes 11","Mes 12","Mes 13","Mes 14","Mes 15","Mes 16","Mes 17","Mes 18","Mes 19","Mes 20","Mes 21","Mes 22","Mes 23","Mes 24","Mes 25","Mes 26","Mes 27","Mes 28","Mes 29","Mes 30","Mes 31","Mes 32","Mes 33","Mes 34","Mes 35","Mes 36","Mes 37","Mes 38","Mes 39","Mes 40","Mes 41","Mes 42","Mes 43","Mes 44","Mes 45","Mes 46","Mes 47","Mes 48","Mes 49","Mes 50","Mes 51","Mes 52","Mes 53","Mes 54","Mes 55","Mes 56","Mes 57","Mes 58","Mes 59","Mes 60","Mes 61","Mes 62","Mes 63","Mes 64","Mes 65","Mes 66","Mes 67","Mes 68","Mes 69","Mes 70","Mes 71","Mes 72","Mes 73","Mes 74","Mes 75","Mes 76","Mes 77","Mes 78","Mes 79","Mes 80","Mes 81","Mes 82","Mes 83","Mes 84"]
[null,"Plazo 1",{"$f":"IF(1-$C$272<=0,0,IF(1-$C$272<($G$271+1),$G$272,0))","v":1.3888888888888888E-2},{"$f":"IF(1-$C$272<=0,0,IF(1-$C$272<($G$271+1),$G$272,0))","v":1.3888888888888888E-2},{"$f":"IF(1-$C$272<=0,0,IF(1-$C$272<($G$271+1),$G$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(2-$C$272<=0,0,IF(2-$C$272<($G$271+1),$G$272,0))","v":1.3888888888888888E-2},{"$f":"IF(2-$C$272<=0,0,IF(2-$C$272<($G$271+1),$G$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(3-$C$272<=0,0,IF(3-$C$272<($G$271+1),$G$272,0))","v":1.3888888888888888E-2},{"$f":"IF(3-$C$272<=0,0,IF(3-$C$272<($G$271+1),$G$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(4-$C$272<=0,0,IF(4-$C$272<($G$271+1),$G$272,0))","v":1.3888888888888888E-2},{"$f":"IF(4-$C$272<=0,0,IF(4-$C$272<($G$271+1),$G$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(5-$C$272<=0,0,IF(5-$C$272<($G$271+1),$G$272,0))","v":1.3888888888888888E-2},{"$f":"IF(5-$C$272<=0,0,IF(5-$C$272<($G$271+1),$G$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(6-$C$272<=0,0,IF(6-$C$272<($G$271+1),$G$272,0))","v":1.3888888888888888E-2},{"$f":"IF(6-$C$272<=0,0,IF(6-$C$272<($G$271+1),$G$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(7-$C$272<=0,0,IF(7-$C$272<($G$271+1),$G$272,0))","v":0},{"$f":"IF(7-$C$272<=0,0,IF(7-$C$272<($G$271+1),$G$272,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Plazo 2",{"$f":"IF(1-$D$272<=0,0,IF(1-$D$272<($H$271+1),$H$272,0))","v":1.3888888888888888E-2},{"$f":"IF(1-$D$272<=0,0,IF(1-$D$272<($H$271+1),$H$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(2-$D$272<=0,0,IF(2-$D$272<($H$271+1),$H$272,0))","v":1.3888888888888888E-2},{"$f":"IF(2-$D$272<=0,0,IF(2-$D$272<($H$271+1),$H$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(3-$D$272<=0,0,IF(3-$D$272<($H$271+1),$H$272,0))","v":1.3888888888888888E-2},{"$f":"IF(3-$D$272<=0,0,IF(3-$D$272<($H$271+1),$H$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(4-$D$272<=0,0,IF(4-$D$272<($H$271+1),$H$272,0))","v":1.3888888888888888E-2},{"$f":"IF(4-$D$272<=0,0,IF(4-$D$272<($H$271+1),$H$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(5-$D$272<=0,0,IF(5-$D$272<($H$271+1),$H$272,0))","v":1.3888888888888888E-2},{"$f":"IF(5-$D$272<=0,0,IF(5-$D$272<($H$271+1),$H$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(6-$D$272<=0,0,IF(6-$D$272<($H$271+1),$H$272,0))","v":1.3888888888888888E-2},{"$f":"IF(6-$D$272<=0,0,IF(6-$D$272<($H$271+1),$H$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(7-$D$272<=0,0,IF(7-$D$272<($H$271+1),$H$272,0))","v":0},{"$f":"IF(7-$D$272<=0,0,IF(7-$D$272<($H$271+1),$H$272,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Plazo 3",{"$f":"IF(1-$E$272<=0,0,IF(1-$E$272<($I$271+1),$I$272,0))","v":1.3888888888888888E-2},{"$f":"IF(1-$E$272<=0,0,IF(1-$E$272<($I$271+1),$I$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(2-$E$272<=0,0,IF(2-$E$272<($I$271+1),$I$272,0))","v":1.3888888888888888E-2},{"$f":"IF(2-$E$272<=0,0,IF(2-$E$272<($I$271+1),$I$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(3-$E$272<=0,0,IF(3-$E$272<($I$271+1),$I$272,0))","v":1.3888888888888888E-2},{"$f":"IF(3-$E$272<=0,0,IF(3-$E$272<($I$271+1),$I$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(4-$E$272<=0,0,IF(4-$E$272<($I$271+1),$I$272,0))","v":1.3888888888888888E-2},{"$f":"IF(4-$E$272<=0,0,IF(4-$E$272<($I$271+1),$I$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(5-$E$272<=0,0,IF(5-$E$272<($I$271+1),$I$272,0))","v":1.3888888888888888E-2},{"$f":"IF(5-$E$272<=0,0,IF(5-$E$272<($I$271+1),$I$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(6-$E$272<=0,0,IF(6-$E$272<($I$271+1),$I$272,0))","v":1.3888888888888888E-2},{"$f":"IF(6-$E$272<=0,0,IF(6-$E$272<($I$271+1),$I$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(7-$E$272<=0,0,IF(7-$E$272<($I$271+1),$I$272,0))","v":0},{"$f":"IF(7-$E$272<=0,0,IF(7-$E$272<($I$271+1),$I$272,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Plazo 4",{"$f":"IF(1-$F$272<=0,0,IF(1-$F$272<($J$271+1),$J$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(2-$F$272<=0,0,IF(2-$F$272<($J$271+1),$J$272,0))","v":1.3888888888888888E-2},{"$f":"IF(2-$F$272<=0,0,IF(2-$F$272<($J$271+1),$J$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(3-$F$272<=0,0,IF(3-$F$272<($J$271+1),$J$272,0))","v":1.3888888888888888E-2},{"$f":"IF(3-$F$272<=0,0,IF(3-$F$272<($J$271+1),$J$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(3-$F$272<=0,0,IF(3-$F$272<($J$271+1),$J$272,0))","v":1.3888888888888888E-2},{"$f":"IF(4-$F$272<=0,0,IF(4-$F$272<($J$271+1),$J$272,0))","v":1.3888888888888888E-2},{"$f":"IF(4-$F$272<=0,0,IF(4-$F$272<($J$271+1),$J$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(5-$F$272<=0,0,IF(5-$F$272<($J$271+1),$J$272,0))","v":1.3888888888888888E-2},{"$f":"IF(5-$F$272<=0,0,IF(5-$F$272<($J$271+1),$J$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(6-$F$272<=0,0,IF(6-$F$272<($J$271+1),$J$272,0))","v":1.3888888888888888E-2},{"$f":"IF(6-$F$272<=0,0,IF(6-$F$272<($J$271+1),$J$272,0))","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"IF(7-$F$272<=0,0,IF(7-$F$272<($J$271+1),$J$272,0))","v":0},{"$f":"IF(7-$F$272<=0,0,IF(7-$F$272<($J$271+1),$J$272,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Factor de amortización de capital",{"$f":"+C276*$C$273+C277*$D$273+C278*$E$273+C279*$F$273","v":1.3888888888888888E-2},{"$f":"+D276*$C$273+D277*$D$273+D278*$E$273+D279*$F$273","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,{"$f":"+BP276*$C$273+BP277*$D$273+BP278*$E$273+BP279*$F$273","v":1.3888888888888888E-2},1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,1.3888888888888888E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cartera Nueva",{"$f":"+C263","v":"2009-01-01"},{"$f":"+D263","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP263","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Saldo cartera inicio",0,{"$f":"+C369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Desembolsos USD",{"$f":"+(Desembolsos!C36/Variables!C71)*1000","v":0},{"$f":"+(Desembolsos!D36/Variables!D71)*1000","v":0},{"$f":"+(Desembolsos!E36/Variables!E71)*1000","v":0},{"$f":"+(Desembolsos!F36/Variables!F71)*1000","v":0},{"$f":"+(Desembolsos!G36/Variables!G71)*1000","v":0},{"$f":"+(Desembolsos!H36/Variables!H71)*1000","v":0},{"$f":"+(Desembolsos!I36/Variables!I71)*1000","v":0},{"$f":"+(Desembolsos!J36/Variables!J71)*1000","v":0},{"$f":"+(Desembolsos!K36/Variables!K71)*1000","v":0},{"$f":"+(Desembolsos!L36/Variables!L71)*1000","v":0},{"$f":"+(Desembolsos!M36/Variables!M71)*1000","v":0},{"$f":"+(Desembolsos!N36/Variables!N71)*1000","v":0},{"$f":"+(Desembolsos!O36/Variables!O71)*1000","v":0},{"$f":"+(Desembolsos!P36/Variables!P71)*1000","v":0},{"$f":"+(Desembolsos!Q36/Variables!Q71)*1000","v":0},{"$f":"+(Desembolsos!R36/Variables!R71)*1000","v":0},{"$f":"+(Desembolsos!S36/Variables!S71)*1000","v":0},{"$f":"+(Desembolsos!T36/Variables!T71)*1000","v":0},{"$f":"+(Desembolsos!U36/Variables!U71)*1000","v":0},{"$f":"+(Desembolsos!V36/Variables!V71)*1000","v":0},{"$f":"+(Desembolsos!W36/Variables!W71)*1000","v":0},{"$f":"+(Desembolsos!X36/Variables!X71)*1000","v":0},{"$f":"+(Desembolsos!Y36/Variables!Y71)*1000","v":0},{"$f":"+(Desembolsos!Z36/Variables!Z71)*1000","v":0},{"$f":"+(Desembolsos!AA36/Variables!AA71)*1000","v":0},{"$f":"+(Desembolsos!AB36/Variables!AB71)*1000","v":0},{"$f":"+(Desembolsos!AC36/Variables!AC71)*1000","v":0},{"$f":"+(Desembolsos!AD36/Variables!AD71)*1000","v":0},{"$f":"+(Desembolsos!AE36/Variables!AE71)*1000","v":0},{"$f":"+(Desembolsos!AF36/Variables!AF71)*1000","v":0},{"$f":"+(Desembolsos!AG36/Variables!AG71)*1000","v":0},{"$f":"+(Desembolsos!AH36/Variables!AH71)*1000","v":0},{"$f":"+(Desembolsos!AI36/Variables!AI71)*1000","v":0},{"$f":"+(Desembolsos!AJ36/Variables!AJ71)*1000","v":0},{"$f":"+(Desembolsos!AK36/Variables!AK71)*1000","v":0},{"$f":"+(Desembolsos!AL36/Variables!AL71)*1000","v":0},{"$f":"+(Desembolsos!AM36/Variables!AM71)*1000","v":0},{"$f":"+(Desembolsos!AN36/Variables!AN71)*1000","v":0},{"$f":"+(Desembolsos!AO36/Variables!AO71)*1000","v":0},{"$f":"+(Desembolsos!AP36/Variables!AP71)*1000","v":0},{"$f":"+(Desembolsos!AQ36/Variables!AQ71)*1000","v":0},{"$f":"+(Desembolsos!AR36/Variables!AR71)*1000","v":0},{"$f":"+(Desembolsos!AS36/Variables!AS71)*1000","v":0},{"$f":"+(Desembolsos!AT36/Variables!AT71)*1000","v":0},{"$f":"+(Desembolsos!AU36/Variables!AU71)*1000","v":0},{"$f":"+(Desembolsos!AV36/Variables!AV71)*1000","v":0},{"$f":"+(Desembolsos!AW36/Variables!AW71)*1000","v":0},{"$f":"+(Desembolsos!AX36/Variables!AX71)*1000","v":0},{"$f":"+(Desembolsos!AY36/Variables!AY71)*1000","v":0},{"$f":"+(Desembolsos!AZ36/Variables!AZ71)*1000","v":0},{"$f":"+(Desembolsos!BA36/Variables!BA71)*1000","v":0},{"$f":"+(Desembolsos!BB36/Variables!BB71)*1000","v":0},{"$f":"+(Desembolsos!BC36/Variables!BC71)*1000","v":0},{"$f":"+(Desembolsos!BD36/Variables!BD71)*1000","v":0},{"$f":"+(Desembolsos!BE36/Variables!BE71)*1000","v":0},{"$f":"+(Desembolsos!BF36/Variables!BF71)*1000","v":0},{"$f":"+(Desembolsos!BG36/Variables!BG71)*1000","v":0},{"$f":"+(Desembolsos!BH36/Variables!BH71)*1000","v":0},{"$f":"+(Desembolsos!BI36/Variables!BI71)*1000","v":0},{"$f":"+(Desembolsos!BJ36/Variables!BJ71)*1000","v":0},{"$f":"+(Desembolsos!BK36/Variables!BK71)*1000","v":0},{"$f":"+(Desembolsos!BL36/Variables!BL71)*1000","v":0},{"$f":"+(Desembolsos!BM36/Variables!BM71)*1000","v":0},{"$f":"+(Desembolsos!BN36/Variables!BN71)*1000","v":0},{"$f":"+(Desembolsos!BO36/Variables!BO71)*1000","v":0},{"$f":"+(Desembolsos!BP36/Variables!BP71)*1000","v":0},{"$f":"+(Desembolsos!BQ36/Variables!BQ71)*1000","v":0},{"$f":"+(Desembolsos!BR36/Variables!BR71)*1000","v":0},{"$f":"+(Desembolsos!BS36/Variables!BS71)*1000","v":0},{"$f":"+(Desembolsos!BT36/Variables!BT71)*1000","v":0},{"$f":"+(Desembolsos!BU36/Variables!BU71)*1000","v":0},{"$f":"+(Desembolsos!BV36/Variables!BV71)*1000","v":0},{"$f":"+(Desembolsos!BW36/Variables!BW71)*1000","v":0},{"$f":"+(Desembolsos!BX36/Variables!BX71)*1000","v":0},{"$f":"+(Desembolsos!BY36/Variables!BY71)*1000","v":0},{"$f":"+(Desembolsos!BZ36/Variables!BZ71)*1000","v":0},{"$f":"+(Desembolsos!CA36/Variables!CA71)*1000","v":0},{"$f":"+(Desembolsos!CB36/Variables!CB71)*1000","v":0},{"$f":"+(Desembolsos!CC36/Variables!CC71)*1000","v":0},{"$f":"+(Desembolsos!CD36/Variables!CD71)*1000","v":0},{"$f":"+(Desembolsos!CE36/Variables!CE71)*1000","v":0},{"$f":"+(Desembolsos!CF36/Variables!CF71)*1000","v":0},{"$f":"+(Desembolsos!CG36/Variables!CG71)*1000","v":0},{"$f":"+(Desembolsos!CH36/Variables!CH71)*1000","v":0}]
[null,"Amortización Desembolsos Ene",0,{"$f":"+$C$284*-C$280","v":0},{"$f":"+$C$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$C$284*-BP$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Feb",0,0,{"$f":"+$D$284*-C$280","v":0},{"$f":"+$D$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$D$284*-BP$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Mar",0,0,0,{"$f":"+$E$284*-C$280","v":0},{"$f":"+$E$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$E$284*-BP$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Abr",0,0,0,0,{"$f":"+$F$284*-C$280","v":0},{"$f":"+$F$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F$284*-BP$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos May",0,0,0,0,0,{"$f":"+$G$284*-C$280","v":0},{"$f":"+$G$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G$284*-BP$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,{"$f":"+$H$284*-C$280","v":0},{"$f":"+$H$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H$284*-BP$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,{"$f":"+$I$284*-C$280","v":0},{"$f":"+$I$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$I$284*-BP$280","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,{"$f":"+$J$284*-C$280","v":0},{"$f":"+$J$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$J$284*-BP$280","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,{"$f":"+$K$284*-C$280","v":0},{"$f":"+$K$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$K$284*-BP$280","v":0},0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,{"$f":"+$L$284*-C$280","v":0},{"$f":"+$L$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$L$284*-BP$280","v":0},0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$M$284*-C$280","v":0},{"$f":"+$M$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$M$284*-BP$280","v":0},0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$N$284*-C$280","v":0},{"$f":"+$N$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$N$284*-BP$280","v":0},0,0,0,0,0,0]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$O$284*-C$280","v":0},{"$f":"+$O$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$O$284*-BP$280","v":0},0,0,0,0,0]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$P$284*-C$280","v":0},{"$f":"+$P$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$P$284*-BP$280","v":0},{"$f":"+$P$284*-BQ$280","v":0},{"$f":"+$P$284*-BR$280","v":0},{"$f":"+$P$284*-BS$280","v":0},{"$f":"+$P$284*-BT$280","v":0}]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$Q$284*-C$280","v":0},{"$f":"+$Q$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$Q$284*-BP$280","v":0},{"$f":"+$Q$284*-BQ$280","v":0},{"$f":"+$Q$284*-BR$280","v":0},{"$f":"+$Q$284*-BS$280","v":0}]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$R$284*-C$280","v":0},{"$f":"+$R$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$R$284*-BP$280","v":0},{"$f":"+$R$284*-BQ$280","v":0},{"$f":"+$R$284*-BR$280","v":0}]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$284*-C$280","v":0},{"$f":"+$S$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$284*-BP$280","v":0},{"$f":"+$S$284*-BQ$280","v":0}]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$T$284*-C$280","v":0},{"$f":"+$T$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$T$284*-BP$280","v":0}]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$U$284*-C$280","v":0},{"$f":"+$U$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$V$284*-C$280","v":0},{"$f":"+$V$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$W$284*-C$280","v":0},{"$f":"+$W$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$X$284*-C$280","v":0},{"$f":"+$X$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$Y$284*-C$280","v":0},{"$f":"+$Y$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$Z$284*-C$280","v":0},{"$f":"+$Z$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AA$284*-C$280","v":0},{"$f":"+$AA$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AB$284*-C$280","v":0},{"$f":"+$AB$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AC$284*-C$280","v":0},{"$f":"+$AC$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AD$284*-C$280","v":0},{"$f":"+$AD$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AE$284*-C$280","v":0},{"$f":"+$AE$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AF$284*-C$280","v":0},{"$f":"+$AF$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AG$284*-C$280","v":0},{"$f":"+$AG$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AH$284*-C$280","v":0},{"$f":"+$AH$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AI$284*-C$280","v":0},{"$f":"+$AI$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AJ$284*-C$280","v":0},{"$f":"+$AJ$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AK$284*-C$280","v":0},{"$f":"+$AK$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AL$284*-C$280","v":0},{"$f":"+$AL$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AM$284*-C$280","v":0},{"$f":"+$AM$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AN$284*-C$280","v":0},{"$f":"+$AN$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AO$284*-C$280","v":0},{"$f":"+$AO$284*-D$280","v":0},0,0,0,0,0,0,{"$f":"+$AO$284*-K$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AP$284*-C$280","v":0},{"$f":"+$AP$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AQ$284*-C$280","v":0},{"$f":"+$AQ$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AR$284*-C$280","v":0},{"$f":"+$AR$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AS$284*-C$280","v":0},{"$f":"+$AS$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AT$284*-C$280","v":0},{"$f":"+$AT$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AU$284*-C$280","v":0},{"$f":"+$AU$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AV$284*-C$280","v":0},{"$f":"+$AV$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AW$284*-C$280","v":0},{"$f":"+$AW$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AX$284*-C$280","v":0},{"$f":"+$AX$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AY$284*-C$280","v":0},{"$f":"+$AY$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AZ$284*-C$280","v":0},{"$f":"+$AZ$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BA$284*-C$280","v":0},{"$f":"+$BA$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BB$284*-C$280","v":0},{"$f":"+$BB$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BC$284*-C$280","v":0},{"$f":"+$BC$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BD$284*-C$280","v":0},{"$f":"+$BD$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BE$284*-C$280","v":0},{"$f":"+$BE$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BF$284*-C$280","v":0},{"$f":"+$BF$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BG$284*-C$280","v":0},{"$f":"+$BG$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BH$284*-C$280","v":0},{"$f":"+$BH$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BI$284*-C$280","v":0},{"$f":"+$BI$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BJ$284*-C$280","v":0},{"$f":"+$BJ$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BK$284*-C$280","v":0},{"$f":"+$BK$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BL$284*-C$280","v":0},{"$f":"+$BL$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BM$284*-C$280","v":0},{"$f":"+$BM$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BN$284*-C$280","v":0},{"$f":"+$BN$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BO$284*-C$280","v":0},{"$f":"+$BO$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BP$284*-C$280","v":0},{"$f":"+$BP$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BQ$284*-C$280","v":0},{"$f":"+$BQ$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BR$284*-C$280","v":0},{"$f":"+$BR$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BS$284*-C$280","v":0},{"$f":"+$BS$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BT$284*-C$280","v":0},{"$f":"+$BT$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BU$284*-C$280","v":0},{"$f":"+$BU$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Dic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BV$284*-C$280","v":0},{"$f":"+$BV$284*-D$280","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Ene",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BW$284*-C$280","v":0},{"$f":"+$BW$284*-D$280","v":0},0,0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Feb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BX$284*-C$280","v":0},{"$f":"+$BX$284*-D$280","v":0},0,0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Mar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BY$284*-C$280","v":0},{"$f":"+$BY$284*-D$280","v":0},0,0,0,0,0,0,0]
[null,"Amortización Desembolsos Abr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$BZ$284*-C$280","v":0},{"$f":"+$BZ$284*-D$280","v":0},0,0,0,0,0,0]
[null,"Amortización Desembolsos May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CA$284*-C$280","v":0},{"$f":"+$CA$284*-D$280","v":0},0,0,0,0,0]
[null,"Amortización Desembolsos Jun",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CB$284*-C$280","v":0},0,0,0,0,0]
[null,"Amortización Desembolsos Jul",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CC$284*-C$280","v":0},{"$f":"+$CC$284*-D$280","v":0},{"$f":"+$CC$284*-E$280","v":0},{"$f":"+$CC$284*-F$280","v":0},{"$f":"+$CC$284*-G$280","v":0}]
[null,"Amortización Desembolsos Ago",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CD$284*-C$280","v":0},{"$f":"+$CD$284*-D$280","v":0},{"$f":"+$CD$284*-E$280","v":0},{"$f":"+$CD$284*-F$280","v":0}]
[null,"Amortización Desembolsos Sep",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CE$284*-C$280","v":0},{"$f":"+$CE$284*-D$280","v":0},{"$f":"+$CE$284*-E$280","v":0}]
[null,"Amortización Desembolsos Oct",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CF$284*-C$280","v":0},{"$f":"+$CF$284*-D$280","v":0}]
[null,"Amortización Desembolsos Nov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$CG$284*-C$280","v":0}]
[null,"Amortización prepagos",0,{"$f":"-D283*$C$15","v":0},{"$f":"-E283*$C$15","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-O283*$D$15","v":0},{"$f":"-P283*$D$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AA283*$E$15","v":0},{"$f":"-AB283*$E$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AM283*$F$15","v":0},{"$f":"-AN283*$F$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AY283*$G$15","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BK283*$H$15","v":0},{"$f":"-BL283*$H$15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-BW283*$I$15","v":0},{"$f":"-BX283*$I$15","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Saldo de cartera final",{"$f":"SUM(C283:C368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO283:BO368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cartera promedio mes",{"$f":"AVERAGE(C283,C369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BO283,BO369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortización capital (miles de pesos)",{"$f":"-SUM(C285:C367)*Variables!C71/1000","v":0},{"$f":"-SUM(D285:D367)*Variables!D71/1000","v":0},{"$f":"-SUM(E285:E367)*Variables!E71/1000","v":0},{"$f":"-SUM(F285:F367)*Variables!F71/1000","v":0},{"$f":"-SUM(G285:G367)*Variables!G71/1000","v":0},{"$f":"-SUM(H285:H367)*Variables!H71/1000","v":0},{"$f":"-SUM(I285:I367)*Variables!I71/1000","v":0},{"$f":"-SUM(J285:J367)*Variables!J71/1000","v":0},{"$f":"-SUM(K285:K367)*Variables!K71/1000","v":0},{"$f":"-SUM(L285:L367)*Variables!L71/1000","v":0},{"$f":"-SUM(M285:M367)*Variables!M71/1000","v":0},{"$f":"-SUM(N285:N367)*Variables!N71/1000","v":0},{"$f":"-SUM(O285:O367)*Variables!O71/1000","v":0},{"$f":"-SUM(P285:P367)*Variables!P71/1000","v":0},{"$f":"-SUM(Q285:Q367)*Variables!Q71/1000","v":0},{"$f":"-SUM(R285:R367)*Variables!R71/1000","v":0},{"$f":"-SUM(S285:S367)*Variables!S71/1000","v":0},{"$f":"-SUM(T285:T367)*Variables!T71/1000","v":0},{"$f":"-SUM(U285:U367)*Variables!U71/1000","v":0},{"$f":"-SUM(V285:V367)*Variables!V71/1000","v":0},{"$f":"-SUM(W285:W367)*Variables!W71/1000","v":0},{"$f":"-SUM(X285:X367)*Variables!X71/1000","v":0},{"$f":"-SUM(Y285:Y367)*Variables!Y71/1000","v":0},{"$f":"-SUM(Z285:Z367)*Variables!Z71/1000","v":0},{"$f":"-SUM(AA285:AA367)*Variables!AA71/1000","v":0},{"$f":"-SUM(AB285:AB367)*Variables!AB71/1000","v":0},{"$f":"-SUM(AC285:AC367)*Variables!AC71/1000","v":0},{"$f":"-SUM(AD285:AD367)*Variables!AD71/1000","v":0},{"$f":"-SUM(AE285:AE367)*Variables!AE71/1000","v":0},{"$f":"-SUM(AF285:AF367)*Variables!AF71/1000","v":0},{"$f":"-SUM(AG285:AG367)*Variables!AG71/1000","v":0},{"$f":"-SUM(AH285:AH367)*Variables!AH71/1000","v":0},{"$f":"-SUM(AI285:AI367)*Variables!AI71/1000","v":0},{"$f":"-SUM(AJ285:AJ367)*Variables!AJ71/1000","v":0},{"$f":"-SUM(AK285:AK367)*Variables!AK71/1000","v":0},{"$f":"-SUM(AL285:AL367)*Variables!AL71/1000","v":0},{"$f":"-SUM(AM285:AM367)*Variables!AM71/1000","v":0},{"$f":"-SUM(AN285:AN367)*Variables!AN71/1000","v":0},{"$f":"-SUM(AO285:AO367)*Variables!AO71/1000","v":0},{"$f":"-SUM(AP285:AP367)*Variables!AP71/1000","v":0},{"$f":"-SUM(AQ285:AQ367)*Variables!AQ71/1000","v":0},{"$f":"-SUM(AR285:AR367)*Variables!AR71/1000","v":0},{"$f":"-SUM(AS285:AS367)*Variables!AS71/1000","v":0},{"$f":"-SUM(AT285:AT367)*Variables!AT71/1000","v":0},{"$f":"-SUM(AU285:AU367)*Variables!AU71/1000","v":0},{"$f":"-SUM(AV285:AV367)*Variables!AV71/1000","v":0},{"$f":"-SUM(AW285:AW367)*Variables!AW71/1000","v":0},{"$f":"-SUM(AX285:AX367)*Variables!AX71/1000","v":0},{"$f":"-SUM(AY285:AY367)*Variables!AY71/1000","v":0},{"$f":"-SUM(AZ285:AZ367)*Variables!AZ71/1000","v":0},{"$f":"-SUM(BA285:BA367)*Variables!BA71/1000","v":0},{"$f":"-SUM(BB285:BB367)*Variables!BB71/1000","v":0},{"$f":"-SUM(BC285:BC367)*Variables!BC71/1000","v":0},{"$f":"-SUM(BD285:BD367)*Variables!BD71/1000","v":0},{"$f":"-SUM(BE285:BE367)*Variables!BE71/1000","v":0},{"$f":"-SUM(BF285:BF367)*Variables!BF71/1000","v":0},{"$f":"-SUM(BG285:BG367)*Variables!BG71/1000","v":0},{"$f":"-SUM(BH285:BH367)*Variables!BH71/1000","v":0},{"$f":"-SUM(BI285:BI367)*Variables!BI71/1000","v":0},{"$f":"-SUM(BJ285:BJ367)*Variables!BJ71/1000","v":0},{"$f":"-SUM(BK285:BK367)*Variables!BK71/1000","v":0},{"$f":"-SUM(BL285:BL367)*Variables!BL71/1000","v":0},{"$f":"-SUM(BM285:BM367)*Variables!BM71/1000","v":0},{"$f":"-SUM(BN285:BN367)*Variables!BN71/1000","v":0},{"$f":"-SUM(BO285:BO367)*Variables!BO71/1000","v":0},{"$f":"-SUM(BP285:BP367)*Variables!BP71/1000","v":0},{"$f":"-SUM(BQ285:BQ367)*Variables!BQ71/1000","v":0},{"$f":"-SUM(BR285:BR367)*Variables!BR71/1000","v":0},{"$f":"-SUM(BS285:BS367)*Variables!BS71/1000","v":0},{"$f":"-SUM(BT285:BT367)*Variables!BT71/1000","v":0},{"$f":"-SUM(BU285:BU367)*Variables!BU71/1000","v":0},{"$f":"-SUM(BV285:BV367)*Variables!BV71/1000","v":0},{"$f":"-SUM(BW285:BW367)*Variables!BW71/1000","v":0},{"$f":"-SUM(BX285:BX367)*Variables!BX71/1000","v":0},{"$f":"-SUM(BY285:BY367)*Variables!BY71/1000","v":0},{"$f":"-SUM(BZ285:BZ367)*Variables!BZ71/1000","v":0},{"$f":"-SUM(CA285:CA367)*Variables!CA71/1000","v":0},{"$f":"-SUM(CB285:CB367)*Variables!CB71/1000","v":0},{"$f":"-SUM(CC285:CC367)*Variables!CC71/1000","v":0},{"$f":"-SUM(CD285:CD367)*Variables!CD71/1000","v":0},{"$f":"-SUM(CE285:CE367)*Variables!CE71/1000","v":0},{"$f":"-SUM(CF285:CF367)*Variables!CF71/1000","v":0},{"$f":"-SUM(CG285:CG367)*Variables!CG71/1000","v":0},{"$f":"-SUM(CH285:CH367)*Variables!CH71/1000","v":0}]
[null,"Prepagos (miles de pesos)",{"$f":"-C368*Variables!C71/1000","v":0},{"$f":"-D368*Variables!D71/1000","v":0},{"$f":"-E368*Variables!E71/1000","v":0},{"$f":"-F368*Variables!F71/1000","v":0},{"$f":"-G368*Variables!G71/1000","v":0},{"$f":"-H368*Variables!H71/1000","v":0},{"$f":"-I368*Variables!I71/1000","v":0},{"$f":"-J368*Variables!J71/1000","v":0},{"$f":"-K368*Variables!K71/1000","v":0},{"$f":"-L368*Variables!L71/1000","v":0},{"$f":"-M368*Variables!M71/1000","v":0},{"$f":"-N368*Variables!N71/1000","v":0},{"$f":"-O368*Variables!O71/1000","v":0},{"$f":"-P368*Variables!P71/1000","v":0},{"$f":"-Q368*Variables!Q71/1000","v":0},{"$f":"-R368*Variables!R71/1000","v":0},{"$f":"-S368*Variables!S71/1000","v":0},{"$f":"-T368*Variables!T71/1000","v":0},{"$f":"-U368*Variables!U71/1000","v":0},{"$f":"-V368*Variables!V71/1000","v":0},{"$f":"-W368*Variables!W71/1000","v":0},{"$f":"-X368*Variables!X71/1000","v":0},{"$f":"-Y368*Variables!Y71/1000","v":0},{"$f":"-Z368*Variables!Z71/1000","v":0},{"$f":"-AA368*Variables!AA71/1000","v":0},{"$f":"-AB368*Variables!AB71/1000","v":0},{"$f":"-AC368*Variables!AC71/1000","v":0},{"$f":"-AD368*Variables!AD71/1000","v":0},{"$f":"-AE368*Variables!AE71/1000","v":0},{"$f":"-AF368*Variables!AF71/1000","v":0},{"$f":"-AG368*Variables!AG71/1000","v":0},{"$f":"-AH368*Variables!AH71/1000","v":0},{"$f":"-AI368*Variables!AI71/1000","v":0},{"$f":"-AJ368*Variables!AJ71/1000","v":0},{"$f":"-AK368*Variables!AK71/1000","v":0},{"$f":"-AL368*Variables!AL71/1000","v":0},{"$f":"-AM368*Variables!AM71/1000","v":0},{"$f":"-AN368*Variables!AN71/1000","v":0},{"$f":"-AO368*Variables!AO71/1000","v":0},{"$f":"-AP368*Variables!AP71/1000","v":0},{"$f":"-AQ368*Variables!AQ71/1000","v":0},{"$f":"-AR368*Variables!AR71/1000","v":0},{"$f":"-AS368*Variables!AS71/1000","v":0},{"$f":"-AT368*Variables!AT71/1000","v":0},{"$f":"-AU368*Variables!AU71/1000","v":0},{"$f":"-AV368*Variables!AV71/1000","v":0},{"$f":"-AW368*Variables!AW71/1000","v":0},{"$f":"-AX368*Variables!AX71/1000","v":0},{"$f":"-AY368*Variables!AY71/1000","v":0},{"$f":"-AZ368*Variables!AZ71/1000","v":0},{"$f":"-BA368*Variables!BA71/1000","v":0},{"$f":"-BB368*Variables!BB71/1000","v":0},{"$f":"-BC368*Variables!BC71/1000","v":0},{"$f":"-BD368*Variables!BD71/1000","v":0},{"$f":"-BE368*Variables!BE71/1000","v":0},{"$f":"-BF368*Variables!BF71/1000","v":0},{"$f":"-BG368*Variables!BG71/1000","v":0},{"$f":"-BH368*Variables!BH71/1000","v":0},{"$f":"-BI368*Variables!BI71/1000","v":0},{"$f":"-BJ368*Variables!BJ71/1000","v":0},{"$f":"-BK368*Variables!BK71/1000","v":0},{"$f":"-BL368*Variables!BL71/1000","v":0},{"$f":"-BM368*Variables!BM71/1000","v":0},{"$f":"-BN368*Variables!BN71/1000","v":0},{"$f":"-BO368*Variables!BO71/1000","v":0},{"$f":"-BP368*Variables!BP71/1000","v":0},{"$f":"-BQ368*Variables!BQ71/1000","v":0},{"$f":"-BR368*Variables!BR71/1000","v":0},{"$f":"-BS368*Variables!BS71/1000","v":0},{"$f":"-BT368*Variables!BT71/1000","v":0},{"$f":"-BU368*Variables!BU71/1000","v":0},{"$f":"-BV368*Variables!BV71/1000","v":0},{"$f":"-BW368*Variables!BW71/1000","v":0},{"$f":"-BX368*Variables!BX71/1000","v":0},{"$f":"-BY368*Variables!BY71/1000","v":0},{"$f":"-BZ368*Variables!BZ71/1000","v":0},{"$f":"-CA368*Variables!CA71/1000","v":0},{"$f":"-CB368*Variables!CB71/1000","v":0},{"$f":"-CC368*Variables!CC71/1000","v":0},{"$f":"-CD368*Variables!CD71/1000","v":0},{"$f":"-CE368*Variables!CE71/1000","v":0},{"$f":"-CF368*Variables!CF71/1000","v":0},{"$f":"-CG368*Variables!CG71/1000","v":0},{"$f":"-CH368*Variables!CH71/1000","v":0}]
[]
[null,"Causación intereses cartera nueva en USD",{"$f":"+C282","v":"2009-01-01"},{"$f":"+D282","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP282","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Tasa de interes cartera nueva (periodica mes)",{"$f":"+Variables!C123","v":4.1666666666666666E-3},{"$f":"+Variables!D123","v":4.1666666666666666E-3},{"$f":"+Variables!E123","v":4.1666666666666666E-3},{"$f":"+Variables!F123","v":4.1666666666666666E-3},{"$f":"+Variables!G123","v":4.1666666666666666E-3},{"$f":"+Variables!H123","v":4.1666666666666666E-3},{"$f":"+Variables!I123","v":4.1666666666666666E-3},{"$f":"+Variables!J123","v":4.1666666666666666E-3},{"$f":"+Variables!K123","v":4.1666666666666666E-3},{"$f":"+Variables!L123","v":4.1666666666666666E-3},{"$f":"+Variables!M123","v":4.1666666666666666E-3},{"$f":"+Variables!N123","v":4.1666666666666666E-3},{"$f":"+Variables!O123","v":4.2916666666666667E-3},{"$f":"+Variables!P123","v":4.2916666666666667E-3},{"$f":"+Variables!Q123","v":4.2916666666666667E-3},{"$f":"+Variables!R123","v":4.2916666666666667E-3},{"$f":"+Variables!S123","v":4.2916666666666667E-3},{"$f":"+Variables!T123","v":4.2916666666666667E-3},{"$f":"+Variables!U123","v":4.2916666666666667E-3},{"$f":"+Variables!V123","v":4.2916666666666667E-3},{"$f":"+Variables!W123","v":4.2916666666666667E-3},{"$f":"+Variables!X123","v":4.2916666666666667E-3},{"$f":"+Variables!Y123","v":4.2916666666666667E-3},{"$f":"+Variables!Z123","v":4.2916666666666667E-3},{"$f":"+Variables!AA123","v":5.0000000000000001E-3},{"$f":"+Variables!AB123","v":5.0000000000000001E-3},{"$f":"+Variables!AC123","v":5.0000000000000001E-3},{"$f":"+Variables!AD123","v":5.0000000000000001E-3},{"$f":"+Variables!AE123","v":5.0000000000000001E-3},{"$f":"+Variables!AF123","v":5.0000000000000001E-3},{"$f":"+Variables!AG123","v":5.0000000000000001E-3},{"$f":"+Variables!AH123","v":5.0000000000000001E-3},{"$f":"+Variables!AI123","v":5.0000000000000001E-3},{"$f":"+Variables!AJ123","v":5.0000000000000001E-3},{"$f":"+Variables!AK123","v":5.0000000000000001E-3},{"$f":"+Variables!AL123","v":5.0000000000000001E-3},{"$f":"+Variables!AM123","v":5.8333333333333336E-3},{"$f":"+Variables!AN123","v":5.8333333333333336E-3},{"$f":"+Variables!AO123","v":5.8333333333333336E-3},{"$f":"+Variables!AP123","v":5.8333333333333336E-3},{"$f":"+Variables!AQ123","v":5.8333333333333336E-3},{"$f":"+Variables!AR123","v":5.8333333333333336E-3},{"$f":"+Variables!AS123","v":5.8333333333333336E-3},{"$f":"+Variables!AT123","v":5.8333333333333336E-3},{"$f":"+Variables!AU123","v":5.8333333333333336E-3},{"$f":"+Variables!AV123","v":5.8333333333333336E-3},{"$f":"+Variables!AW123","v":5.8333333333333336E-3},{"$f":"+Variables!AX123","v":5.8333333333333336E-3},{"$f":"+Variables!AY123","v":5.8333333333333336E-3},{"$f":"+Variables!AZ123","v":5.8333333333333336E-3},{"$f":"+Variables!BA123","v":5.8333333333333336E-3},{"$f":"+Variables!BB123","v":5.8333333333333336E-3},{"$f":"+Variables!BC123","v":5.8333333333333336E-3},{"$f":"+Variables!BD123","v":5.8333333333333336E-3},{"$f":"+Variables!BE123","v":5.8333333333333336E-3},{"$f":"+Variables!BF123","v":5.8333333333333336E-3},{"$f":"+Variables!BG123","v":5.8333333333333336E-3},{"$f":"+Variables!BH123","v":5.8333333333333336E-3},{"$f":"+Variables!BI123","v":5.8333333333333336E-3},{"$f":"+Variables!BJ123","v":5.8333333333333336E-3},{"$f":"+Variables!BK123","v":5.8333333333333336E-3},{"$f":"+Variables!BL123","v":5.8333333333333336E-3},{"$f":"+Variables!BM123","v":5.8333333333333336E-3},{"$f":"+Variables!BN123","v":5.8333333333333336E-3},{"$f":"+Variables!BO123","v":5.8333333333333336E-3},{"$f":"+Variables!BP123","v":5.8333333333333336E-3},{"$f":"+Variables!BQ123","v":5.8333333333333336E-3},{"$f":"+Variables!BR123","v":5.8333333333333336E-3},{"$f":"+Variables!BS123","v":5.8333333333333336E-3},{"$f":"+Variables!BT123","v":5.8333333333333336E-3},{"$f":"+Variables!BU123","v":5.8333333333333336E-3},{"$f":"+Variables!BV123","v":5.8333333333333336E-3},{"$f":"+Variables!BW123","v":5.8333333333333336E-3},{"$f":"+Variables!BX123","v":5.8333333333333336E-3},{"$f":"+Variables!BY123","v":5.8333333333333336E-3},{"$f":"+Variables!BZ123","v":5.8333333333333336E-3},{"$f":"+Variables!CA123","v":5.8333333333333336E-3},{"$f":"+Variables!CB123","v":5.8333333333333336E-3},{"$f":"+Variables!CC123","v":5.8333333333333336E-3},{"$f":"+Variables!CD123","v":5.8333333333333336E-3},{"$f":"+Variables!CE123","v":5.8333333333333336E-3},{"$f":"+Variables!CF123","v":5.8333333333333336E-3},{"$f":"+Variables!CG123","v":5.8333333333333336E-3},{"$f":"+Variables!CH123","v":5.8333333333333336E-3}]
[null,"Ingresos intereses cartera nueva en USD",{"$f":"+C375*C370","v":0},{"$f":"+D375*D370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP375*BP370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ingresos intereses cartera nueva (miles de pesos)",{"$f":"+C376*Variables!C71/1000","v":0},{"$f":"+D376*Variables!D71/1000","v":0},{"$f":"+E376*Variables!E71/1000","v":0},{"$f":"+F376*Variables!F71/1000","v":0},{"$f":"+G376*Variables!G71/1000","v":0},{"$f":"+H376*Variables!H71/1000","v":0},{"$f":"+I376*Variables!I71/1000","v":0},{"$f":"+J376*Variables!J71/1000","v":0},{"$f":"+K376*Variables!K71/1000","v":0},{"$f":"+L376*Variables!L71/1000","v":0},{"$f":"+M376*Variables!M71/1000","v":0},{"$f":"+N376*Variables!N71/1000","v":0},{"$f":"+O376*Variables!O71/1000","v":0},{"$f":"+P376*Variables!P71/1000","v":0},{"$f":"+Q376*Variables!Q71/1000","v":0},{"$f":"+R376*Variables!R71/1000","v":0},{"$f":"+S376*Variables!S71/1000","v":0},{"$f":"+T376*Variables!T71/1000","v":0},{"$f":"+U376*Variables!U71/1000","v":0},{"$f":"+V376*Variables!V71/1000","v":0},{"$f":"+W376*Variables!W71/1000","v":0},{"$f":"+X376*Variables!X71/1000","v":0},{"$f":"+Y376*Variables!Y71/1000","v":0},{"$f":"+Z376*Variables!Z71/1000","v":0},{"$f":"+AA376*Variables!AA71/1000","v":0},{"$f":"+AB376*Variables!AB71/1000","v":0},{"$f":"+AC376*Variables!AC71/1000","v":0},{"$f":"+AD376*Variables!AD71/1000","v":0},{"$f":"+AE376*Variables!AE71/1000","v":0},{"$f":"+AF376*Variables!AF71/1000","v":0},{"$f":"+AG376*Variables!AG71/1000","v":0},{"$f":"+AH376*Variables!AH71/1000","v":0},{"$f":"+AI376*Variables!AI71/1000","v":0},{"$f":"+AJ376*Variables!AJ71/1000","v":0},{"$f":"+AK376*Variables!AK71/1000","v":0},{"$f":"+AL376*Variables!AL71/1000","v":0},{"$f":"+AM376*Variables!AM71/1000","v":0},{"$f":"+AN376*Variables!AN71/1000","v":0},{"$f":"+AO376*Variables!AO71/1000","v":0},{"$f":"+AP376*Variables!AP71/1000","v":0},{"$f":"+AQ376*Variables!AQ71/1000","v":0},{"$f":"+AR376*Variables!AR71/1000","v":0},{"$f":"+AS376*Variables!AS71/1000","v":0},{"$f":"+AT376*Variables!AT71/1000","v":0},{"$f":"+AU376*Variables!AU71/1000","v":0},{"$f":"+AV376*Variables!AV71/1000","v":0},{"$f":"+AW376*Variables!AW71/1000","v":0},{"$f":"+AX376*Variables!AX71/1000","v":0},{"$f":"+AY376*Variables!AY71/1000","v":0},{"$f":"+AZ376*Variables!AZ71/1000","v":0},{"$f":"+BA376*Variables!BA71/1000","v":0},{"$f":"+BB376*Variables!BB71/1000","v":0},{"$f":"+BC376*Variables!BC71/1000","v":0},{"$f":"+BD376*Variables!BD71/1000","v":0},{"$f":"+BE376*Variables!BE71/1000","v":0},{"$f":"+BF376*Variables!BF71/1000","v":0},{"$f":"+BG376*Variables!BG71/1000","v":0},{"$f":"+BH376*Variables!BH71/1000","v":0},{"$f":"+BI376*Variables!BI71/1000","v":0},{"$f":"+BJ376*Variables!BJ71/1000","v":0},{"$f":"+BK376*Variables!BK71/1000","v":0},{"$f":"+BL376*Variables!BL71/1000","v":0},{"$f":"+BM376*Variables!BM71/1000","v":0},{"$f":"+BN376*Variables!BN71/1000","v":0},{"$f":"+BO376*Variables!BO71/1000","v":0},{"$f":"+BP376*Variables!BP71/1000","v":0},{"$f":"+BQ376*Variables!BQ71/1000","v":0},{"$f":"+BR376*Variables!BR71/1000","v":0},{"$f":"+BS376*Variables!BS71/1000","v":0},{"$f":"+BT376*Variables!BT71/1000","v":0},{"$f":"+BU376*Variables!BU71/1000","v":0},{"$f":"+BV376*Variables!BV71/1000","v":0},{"$f":"+BW376*Variables!BW71/1000","v":0},{"$f":"+BX376*Variables!BX71/1000","v":0},{"$f":"+BY376*Variables!BY71/1000","v":0},{"$f":"+BZ376*Variables!BZ71/1000","v":0},{"$f":"+CA376*Variables!CA71/1000","v":0},{"$f":"+CB376*Variables!CB71/1000","v":0},{"$f":"+CC376*Variables!CC71/1000","v":0},{"$f":"+CD376*Variables!CD71/1000","v":0},{"$f":"+CE376*Variables!CE71/1000","v":0},{"$f":"+CF376*Variables!CF71/1000","v":0},{"$f":"+CG376*Variables!CG71/1000","v":0},{"$f":"+CH376*Variables!CH71/1000","v":0}]
[]
[null,"Causación (Intereses Cartera de Créditos)",{"$f":"+C374","v":"2009-01-01"},{"$f":"+D374","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP374","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Total Ingresos Financieros (Cartera de Créditos)",{"$f":"+(C377+C266+C155+C43)","v":32375523.454582993},{"$f":"+(D377+D266+D155+D43)","v":32784553.940688651},{"$f":"+(E377+E266+E155+E43)","v":33094947.271282431},33346465.679875515,33693044.980749942,34137853.302024141,34564637.885310531,34999563.344926037,35376879.737991713,35736181.720203146,36130453.983734861,36496454.461152829,37049736.811220951,37461463.683088653,37826253.804108918,38152939.504138954,38520218.227931358,38867648.205662347,39207412.437130049,39570838.964448586,39889812.578074634,40199464.291036151,40513859.09107095,40823254.542250946,41110075.600829989,41497402.582170382,41819574.042014867,42114094.392639562,42454613.314980097,42765594.140726835,43052741.961185433,43363548.264440536,43656381.925687894,43928673.551812887,44181695.735144049,44421587.873796836,44943826.629822642,45238313.71053955,45505544.664592966,45740220.870264649,46002132.830771588,46261291.784390911,46480724.416127279,46711995.979102179,46909215.213540234,47119782.98407086,47400438.259893082,47639739.579596095,47866206.285988167,48090935.363056496,48304865.254677624,48533259.550404437,48774995.862186968,48979378.688344657,49148859.990692966,49176547.220292866,49216121.558074884,49411416.989198364,49612164.86802157,49767131.623441897,49910251.820221476,50038737.171979278,50165089.891483225,50298957.332811758,50445323.104753606,50558404.958123751,{"$f":"+(BQ377+BQ266+BQ155+BQ43)","v":50634789.967308022},50711543.733620144,50781943.14145425,50851379.31413798,50924249.896349221,50959296.193389371,50977180.596140675,50971893.92175746,50979994.844359398,51009902.8395717,51060405.880832165,51096430.730545416,51117142.509186588,51138193.140766099,51164930.5074099,51209529.654068135,51270069.462954044,51319288.532896325]
[]
[null,"Ingreso Intereses de Cartera",{"$f":"+C379","v":"2009-01-01"},{"$f":"+D379","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP379","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"% de ingreso de intereses sobre causación",1]
[null,"Saldo Inicial Cuentas por Cobrar",{"$f":"+'Balance General'!C20","v":33623357.539999999},{"$f":"+C387","v":32375523.454582997},{"$f":"+D387","v":32784553.940688647},33094947.271282427,33346465.679875515,33693044.980749942,34137853.302024148,34564637.885310538,34999563.344926037,35376879.737991713,35736181.720203139,36130453.983734868,36496454.461152829,37049736.811220951,37461463.683088653,37826253.804108925,38152939.504138954,38520218.227931358,38867648.205662347,39207412.437130056,39570838.964448579,39889812.578074627,40199464.291036151,40513859.091070957,40823254.542250954,41110075.600829996,41497402.58217039,41819574.042014875,42114094.39263957,42454613.314980097,42765594.140726827,43052741.961185433,43363548.264440529,43656381.925687887,43928673.55181288,44181695.735144056,44421587.873796843,44943826.629822649,45238313.710539542,45505544.664592959,45740220.870264642,46002132.830771588,46261291.784390904,46480724.416127287,46711995.979102172,46909215.213540234,47119782.98407086,47400438.259893082,47639739.579596095,47866206.285988159,48090935.363056503,48304865.254677631,48533259.550404437,48774995.862186961,48979378.688344665,49148859.990692966,49176547.220292874,49216121.558074884,49411416.989198364,49612164.86802157,49767131.623441897,49910251.820221476,50038737.171979286,50165089.891483225,50298957.332811765,50445323.104753606,{"$f":"+BP387","v":50558404.958123751},50634789.967308022,50711543.733620144,50781943.141454242,50851379.314137973,50924249.896349214,50959296.193389364,50977180.596140675,50971893.921757467,50979994.84435939,51009902.839571692,51060405.880832158,51096430.730545409,51117142.509186588,51138193.140766092,51164930.507409893,51209529.654068135,51270069.462954052]
[null,"Ingreso inicial de intereses de Cartera",{"$f":"+C380","v":32375523.454582993},{"$f":"+D380","v":32784553.940688651},33094947.271282431,33346465.679875515,33693044.980749942,34137853.302024141,34564637.885310531,34999563.344926037,35376879.737991713,35736181.720203146,36130453.983734861,36496454.461152829,37049736.811220951,37461463.683088653,37826253.804108918,38152939.504138954,38520218.227931358,38867648.205662347,39207412.437130049,39570838.964448586,39889812.578074634,40199464.291036151,40513859.09107095,40823254.542250946,41110075.600829989,41497402.582170382,41819574.042014867,42114094.392639562,42454613.314980097,42765594.140726835,43052741.961185433,43363548.264440536,43656381.925687894,43928673.551812887,44181695.735144049,44421587.873796836,44943826.629822642,45238313.71053955,45505544.664592966,45740220.870264649,46002132.830771588,46261291.784390911,46480724.416127279,46711995.979102179,46909215.213540234,47119782.98407086,47400438.259893082,47639739.579596095,47866206.285988167,48090935.363056496,48304865.254677624,48533259.550404437,48774995.862186968,48979378.688344657,49148859.990692966,49176547.220292866,49216121.558074884,49411416.989198364,49612164.86802157,49767131.623441897,49910251.820221476,50038737.171979278,50165089.891483225,50298957.332811758,50445323.104753606,{"$f":"+BP380","v":50558404.958123751},50634789.967308022,50711543.733620144,50781943.14145425,50851379.31413798,50924249.896349221,50959296.193389371,50977180.596140675,50971893.92175746,50979994.844359398,51009902.8395717,51060405.880832165,51096430.730545416,51117142.509186588,51138193.140766099,51164930.5074099,51209529.654068135,51270069.462954044,51319288.532896325]
[null,"Pago Interes",{"$f":"C384*$C383","v":33623357.539999999},{"$f":"D384*$C383","v":32375523.454582997},32784553.940688647,33094947.271282427,33346465.679875515,33693044.980749942,34137853.302024148,34564637.885310538,34999563.344926037,35376879.737991713,35736181.720203139,36130453.983734868,36496454.461152829,37049736.811220951,37461463.683088653,37826253.804108925,38152939.504138954,38520218.227931358,38867648.205662347,39207412.437130056,39570838.964448579,39889812.578074627,40199464.291036151,40513859.091070957,40823254.542250954,41110075.600829996,41497402.58217039,41819574.042014875,42114094.39263957,42454613.314980097,42765594.140726827,43052741.961185433,43363548.264440529,43656381.925687887,43928673.55181288,44181695.735144056,44421587.873796843,44943826.629822649,45238313.710539542,45505544.664592959,45740220.870264642,46002132.830771588,46261291.784390904,46480724.416127287,46711995.979102172,46909215.213540234,47119782.98407086,47400438.259893082,47639739.579596095,47866206.285988159,48090935.363056503,48304865.254677631,48533259.550404437,48774995.862186961,48979378.688344665,49148859.990692966,49176547.220292874,49216121.558074884,49411416.989198364,49612164.86802157,49767131.623441897,49910251.820221476,50038737.171979286,50165089.891483225,50298957.332811765,{"$f":"BP384*$C383","v":50445323.104753606},50558404.958123751,50634789.967308022,50711543.733620144,50781943.141454242,50851379.314137973,50924249.896349214,50959296.193389364,50977180.596140675,50971893.921757467,50979994.84435939,51009902.839571692,51060405.880832158,51096430.730545409,51117142.509186588,51138193.140766092,51164930.507409893,51209529.654068135,51270069.462954052]
[null,"Saldo Final de Cuentas por Cobrar (Intereses)",{"$f":"+C384+C385-C386","v":32375523.454582997},{"$f":"+D384+D385-D386","v":32784553.940688647},33094947.271282427,33346465.679875515,33693044.980749942,34137853.302024148,34564637.885310538,34999563.344926037,35376879.737991713,35736181.720203139,36130453.983734868,36496454.461152829,37049736.811220951,37461463.683088653,37826253.804108925,38152939.504138954,38520218.227931358,38867648.205662347,39207412.437130056,39570838.964448579,39889812.578074627,40199464.291036151,40513859.091070957,40823254.542250954,41110075.600829996,41497402.58217039,41819574.042014875,42114094.39263957,42454613.314980097,42765594.140726827,43052741.961185433,43363548.264440529,43656381.925687887,43928673.55181288,44181695.735144056,44421587.873796843,44943826.629822649,45238313.710539542,45505544.664592959,45740220.870264642,46002132.830771588,46261291.784390904,46480724.416127287,46711995.979102172,46909215.213540234,47119782.98407086,47400438.259893082,47639739.579596095,47866206.285988159,48090935.363056503,48304865.254677631,48533259.550404437,48774995.862186961,48979378.688344665,49148859.990692966,49176547.220292874,49216121.558074884,49411416.989198364,49612164.86802157,49767131.623441897,49910251.820221476,50038737.171979286,50165089.891483225,50298957.332811765,50445323.104753606,{"$f":"+BP384+BP385-BP386","v":50558404.958123751},50634789.967308022,50711543.733620144,50781943.141454242,50851379.314137973,50924249.896349214,50959296.193389364,50977180.596140675,50971893.921757467,50979994.84435939,51009902.839571692,51060405.880832158,51096430.730545409,51117142.509186588,51138193.140766092,51164930.507409893,51209529.654068135,51270069.462954052,51319288.532896332]
[]
[null,"Resumen cartera",{"$f":"+C379","v":"2009-01-01"},{"$f":"+D379","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP379","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Saldo de cartera total inicial (miles de $)",{"$f":"+C18+C62+C172*Variables!C34+'Modulo de Cartera'!C283*Variables!C35","v":3645374745.5300002},{"$f":"+C391","v":3700577821.1065001},{"$f":"+D391","v":3733464250.0668888},{"$f":"+E391","v":3766345853.9231668},3785935732.6683326,3840459936.3023882,3882411491.8253326,3932911228.2371664,3976776956.5378885,4014267456.7275,4054110834.8060002,4099605036.7733893,4133097925.6296678,4179301172.1201782,4225527027.2688236,4259725641.7735505,4297399691.5028419,4340748380.7951384,4373977120.3751917,4415620960.2700844,4454191699.7249031,4485856131.1180716,4522349732.8763351,4555100813.3894062,4590489730.9242477,4636780898.6073065,4679341065.3639917,4708356236.2003117,4744708850.400383,4784082897.0112848,4813803598.7760477,4847829052.0663834,4882883698.815177,4912878849.4487267,4943325292.8187342,4968998536.1340523,4996504082.8921661,5031568135.3286228,5064281474.3773823,5089713000.9861174,5115138570.5349712,5146731426.9281445,5171572935.9421024,5194265272.1552849,5221805215.8775549,5236873571.0793934,5267451773.3208332,5298321092.6801186,5319633316.6821222,5347502608.9614515,5372613955.8167009,5393911972.8491898,5422314288.6491022,5446650947.8913288,5466688856.2622757,5483212778.3864126,5471394223.7525454,5490630083.6398277,5513876890.0434933,5534377588.6003084,5547365156.5137691,5565097435.4514141,5579341776.4181652,5592069292.0001287,5608043977.9140511,5623622973.0651922,5632151260.4708443,{"$f":"+BQ391","v":5639516319.1835794},5648168166.214201,5654144670.4544249,5662620764.599267,5669410850.0691519,5669420155.9317293,5672245071.5793037,5671691284.1977072,5672846257.5478077,5677212342.4986076,5683014718.1711006,5684139167.8583593,5686512272.9453211,5687728274.8282757,5691396016.8340664,5696645408.1389837,5703914573.6873713]
[null,"Saldo de cartera total final (miles de $)",{"$f":"+C38+C148+C258*Variables!C21/1000+'Modulo de Cartera'!C369*Variables!C22/1000","v":3700577821.1065001},{"$f":"+D38+D148+D258*Variables!D21/1000+'Modulo de Cartera'!D369*Variables!D22/1000","v":3733464250.0668888},{"$f":"+E38+E148+E258*Variables!E21/1000+'Modulo de Cartera'!E369*Variables!E22/1000","v":3766345853.9231668},{"$f":"+F38+F148+F258*Variables!F21/1000+'Modulo de Cartera'!F369*Variables!F22/1000","v":3785935732.6683326},{"$f":"+G38+G148+G258*Variables!G21/1000+'Modulo de Cartera'!G369*Variables!G22/1000","v":3840459936.3023882},{"$f":"+H38+H148+H258*Variables!H21/1000+'Modulo de Cartera'!H369*Variables!H22/1000","v":3882411491.8253326},{"$f":"+I38+I148+I258*Variables!I21/1000+'Modulo de Cartera'!I369*Variables!I22/1000","v":3932911228.2371664},{"$f":"+J38+J148+J258*Variables!J21/1000+'Modulo de Cartera'!J369*Variables!J22/1000","v":3976776956.5378885},{"$f":"+K38+K148+K258*Variables!K21/1000+'Modulo de Cartera'!K369*Variables!K22/1000","v":4014267456.7275},{"$f":"+L38+L148+L258*Variables!L21/1000+'Modulo de Cartera'!L369*Variables!L22/1000","v":4054110834.8060002},{"$f":"+M38+M148+M258*Variables!M21/1000+'Modulo de Cartera'!M369*Variables!M22/1000","v":4099605036.7733893},{"$f":"+N38+N148+N258*Variables!N21/1000+'Modulo de Cartera'!N369*Variables!N22/1000","v":4133097925.6296678},{"$f":"+O38+O148+O258*Variables!O21/1000+'Modulo de Cartera'!O369*Variables!O22/1000","v":4179301172.1201782},{"$f":"+P38+P148+P258*Variables!P21/1000+'Modulo de Cartera'!P369*Variables!P22/1000","v":4225527027.2688236},{"$f":"+Q38+Q148+Q258*Variables!Q21/1000+'Modulo de Cartera'!Q369*Variables!Q22/1000","v":4259725641.7735505},{"$f":"+R38+R148+R258*Variables!R21/1000+'Modulo de Cartera'!R369*Variables!R22/1000","v":4297399691.5028419},{"$f":"+S38+S148+S258*Variables!S21/1000+'Modulo de Cartera'!S369*Variables!S22/1000","v":4340748380.7951384},{"$f":"+T38+T148+T258*Variables!T21/1000+'Modulo de Cartera'!T369*Variables!T22/1000","v":4373977120.3751917},{"$f":"+U38+U148+U258*Variables!U21/1000+'Modulo de Cartera'!U369*Variables!U22/1000","v":4415620960.2700844},{"$f":"+V38+V148+V258*Variables!V21/1000+'Modulo de Cartera'!V369*Variables!V22/1000","v":4454191699.7249031},{"$f":"+W38+W148+W258*Variables!W21/1000+'Modulo de Cartera'!W369*Variables!W22/1000","v":4485856131.1180716},{"$f":"+X38+X148+X258*Variables!X21/1000+'Modulo de Cartera'!X369*Variables!X22/1000","v":4522349732.8763351},{"$f":"+Y38+Y148+Y258*Variables!Y21/1000+'Modulo de Cartera'!Y369*Variables!Y22/1000","v":4555100813.3894062},{"$f":"+Z38+Z148+Z258*Variables!Z21/1000+'Modulo de Cartera'!Z369*Variables!Z22/1000","v":4590489730.9242477},{"$f":"+AA38+AA148+AA258*Variables!AA21/1000+'Modulo de Cartera'!AA369*Variables!AA22/1000","v":4636780898.6073065},{"$f":"+AB38+AB148+AB258*Variables!AB21/1000+'Modulo de Cartera'!AB369*Variables!AB22/1000","v":4679341065.3639917},{"$f":"+AC38+AC148+AC258*Variables!AC21/1000+'Modulo de Cartera'!AC369*Variables!AC22/1000","v":4708356236.2003117},{"$f":"+AD38+AD148+AD258*Variables!AD21/1000+'Modulo de Cartera'!AD369*Variables!AD22/1000","v":4744708850.400383},{"$f":"+AE38+AE148+AE258*Variables!AE21/1000+'Modulo de Cartera'!AE369*Variables!AE22/1000","v":4784082897.0112848},{"$f":"+AF38+AF148+AF258*Variables!AF21/1000+'Modulo de Cartera'!AF369*Variables!AF22/1000","v":4813803598.7760477},{"$f":"+AG38+AG148+AG258*Variables!AG21/1000+'Modulo de Cartera'!AG369*Variables!AG22/1000","v":4847829052.0663834},{"$f":"+AH38+AH148+AH258*Variables!AH21/1000+'Modulo de Cartera'!AH369*Variables!AH22/1000","v":4882883698.815177},{"$f":"+AI38+AI148+AI258*Variables!AI21/1000+'Modulo de Cartera'!AI369*Variables!AI22/1000","v":4912878849.4487267},{"$f":"+AJ38+AJ148+AJ258*Variables!AJ21/1000+'Modulo de Cartera'!AJ369*Variables!AJ22/1000","v":4943325292.8187342},{"$f":"+AK38+AK148+AK258*Variables!AK21/1000+'Modulo de Cartera'!AK369*Variables!AK22/1000","v":4968998536.1340523},{"$f":"+AL38+AL148+AL258*Variables!AL21/1000+'Modulo de Cartera'!AL369*Variables!AL22/1000","v":4996504082.8921661},{"$f":"+AM38+AM148+AM258*Variables!AM21/1000+'Modulo de Cartera'!AM369*Variables!AM22/1000","v":5031568135.3286228},{"$f":"+AN38+AN148+AN258*Variables!AN21/1000+'Modulo de Cartera'!AN369*Variables!AN22/1000","v":5064281474.3773823},{"$f":"+AO38+AO148+AO258*Variables!AO21/1000+'Modulo de Cartera'!AO369*Variables!AO22/1000","v":5089713000.9861174},{"$f":"+AP38+AP148+AP258*Variables!AP21/1000+'Modulo de Cartera'!AP369*Variables!AP22/1000","v":5115138570.5349712},{"$f":"+AQ38+AQ148+AQ258*Variables!AQ21/1000+'Modulo de Cartera'!AQ369*Variables!AQ22/1000","v":5146731426.9281445},{"$f":"+AR38+AR148+AR258*Variables!AR21/1000+'Modulo de Cartera'!AR369*Variables!AR22/1000","v":5171572935.9421024},{"$f":"+AS38+AS148+AS258*Variables!AS21/1000+'Modulo de Cartera'!AS369*Variables!AS22/1000","v":5194265272.1552849},{"$f":"+AT38+AT148+AT258*Variables!AT21/1000+'Modulo de Cartera'!AT369*Variables!AT22/1000","v":5221805215.8775549},{"$f":"+AU38+AU148+AU258*Variables!AU21/1000+'Modulo de Cartera'!AU369*Variables!AU22/1000","v":5236873571.0793934},{"$f":"+AV38+AV148+AV258*Variables!AV21/1000+'Modulo de Cartera'!AV369*Variables!AV22/1000","v":5267451773.3208332},{"$f":"+AW38+AW148+AW258*Variables!AW21/1000+'Modulo de Cartera'!AW369*Variables!AW22/1000","v":5298321092.6801186},{"$f":"+AX38+AX148+AX258*Variables!AX21/1000+'Modulo de Cartera'!AX369*Variables!AX22/1000","v":5319633316.6821222},{"$f":"+AY38+AY148+AY258*Variables!AY21/1000+'Modulo de Cartera'!AY369*Variables!AY22/1000","v":5347502608.9614515},{"$f":"+AZ38+AZ148+AZ258*Variables!AZ21/1000+'Modulo de Cartera'!AZ369*Variables!AZ22/1000","v":5372613955.8167009},{"$f":"+BA38+BA148+BA258*Variables!BA21/1000+'Modulo de Cartera'!BA369*Variables!BA22/1000","v":5393911972.8491898},{"$f":"+BB38+BB148+BB258*Variables!BB21/1000+'Modulo de Cartera'!BB369*Variables!BB22/1000","v":5422314288.6491022},{"$f":"+BC38+BC148+BC258*Variables!BC21/1000+'Modulo de Cartera'!BC369*Variables!BC22/1000","v":5446650947.8913288},{"$f":"+BD38+BD148+BD258*Variables!BD21/1000+'Modulo de Cartera'!BD369*Variables!BD22/1000","v":5466688856.2622757},{"$f":"+BE38+BE148+BE258*Variables!BE21/1000+'Modulo de Cartera'!BE369*Variables!BE22/1000","v":5483212778.3864126},{"$f":"+BF38+BF148+BF258*Variables!BF21/1000+'Modulo de Cartera'!BF369*Variables!BF22/1000","v":5471394223.7525454},{"$f":"+BG38+BG148+BG258*Variables!BG21/1000+'Modulo de Cartera'!BG369*Variables!BG22/1000","v":5490630083.6398277},{"$f":"+BH38+BH148+BH258*Variables!BH21/1000+'Modulo de Cartera'!BH369*Variables!BH22/1000","v":5513876890.0434933},{"$f":"+BI38+BI148+BI258*Variables!BI21/1000+'Modulo de Cartera'!BI369*Variables!BI22/1000","v":5534377588.6003084},{"$f":"+BJ38+BJ148+BJ258*Variables!BJ21/1000+'Modulo de Cartera'!BJ369*Variables!BJ22/1000","v":5547365156.5137691},{"$f":"+BK38+BK148+BK258*Variables!BK21/1000+'Modulo de Cartera'!BK369*Variables!BK22/1000","v":5565097435.4514141},{"$f":"+BL38+BL148+BL258*Variables!BL21/1000+'Modulo de Cartera'!BL369*Variables!BL22/1000","v":5579341776.4181652},{"$f":"+BM38+BM148+BM258*Variables!BM21/1000+'Modulo de Cartera'!BM369*Variables!BM22/1000","v":5592069292.0001287},{"$f":"+BN38+BN148+BN258*Variables!BN21/1000+'Modulo de Cartera'!BN369*Variables!BN22/1000","v":5608043977.9140511},{"$f":"+BO38+BO148+BO258*Variables!BO21/1000+'Modulo de Cartera'!BO369*Variables!BO22/1000","v":5623622973.0651922},{"$f":"+BP38+BP148+BP258*Variables!BP21/1000+'Modulo de Cartera'!BP369*Variables!BP22/1000","v":5632151260.4708443},{"$f":"+BQ38+BQ148+BQ258*Variables!BQ21/1000+'Modulo de Cartera'!BQ369*Variables!BQ22/1000","v":5639516319.1835794},{"$f":"+BR38+BR148+BR258*Variables!BR21/1000+'Modulo de Cartera'!BR369*Variables!BR22/1000","v":5648168166.214201},{"$f":"+BS38+BS148+BS258*Variables!BS21/1000+'Modulo de Cartera'!BS369*Variables!BS22/1000","v":5654144670.4544249},{"$f":"+BT38+BT148+BT258*Variables!BT21/1000+'Modulo de Cartera'!BT369*Variables!BT22/1000","v":5662620764.599267},{"$f":"+BU38+BU148+BU258*Variables!BU21/1000+'Modulo de Cartera'!BU369*Variables!BU22/1000","v":5669410850.0691519},{"$f":"+BV38+BV148+BV258*Variables!BV21/1000+'Modulo de Cartera'!BV369*Variables!BV22/1000","v":5669420155.9317293},{"$f":"+BW38+BW148+BW258*Variables!BW21/1000+'Modulo de Cartera'!BW369*Variables!BW22/1000","v":5672245071.5793037},{"$f":"+BX38+BX148+BX258*Variables!BX21/1000+'Modulo de Cartera'!BX369*Variables!BX22/1000","v":5671691284.1977072},{"$f":"+BY38+BY148+BY258*Variables!BY21/1000+'Modulo de Cartera'!BY369*Variables!BY22/1000","v":5672846257.5478077},{"$f":"+BZ38+BZ148+BZ258*Variables!BZ21/1000+'Modulo de Cartera'!BZ369*Variables!BZ22/1000","v":5677212342.4986076},{"$f":"+CA38+CA148+CA258*Variables!CA21/1000+'Modulo de Cartera'!CA369*Variables!CA22/1000","v":5683014718.1711006},{"$f":"+CB38+CB148+CB258*Variables!CB21/1000+'Modulo de Cartera'!CB369*Variables!CB22/1000","v":5684139167.8583593},{"$f":"+CC38+CC148+CC258*Variables!CC21/1000+'Modulo de Cartera'!CC369*Variables!CC22/1000","v":5686512272.9453211},{"$f":"+CD38+CD148+CD258*Variables!CD21/1000+'Modulo de Cartera'!CD369*Variables!CD22/1000","v":5687728274.8282757},{"$f":"+CE38+CE148+CE258*Variables!CE21/1000+'Modulo de Cartera'!CE369*Variables!CE22/1000","v":5691396016.8340664},{"$f":"+CF38+CF148+CF258*Variables!CF21/1000+'Modulo de Cartera'!CF369*Variables!CF22/1000","v":5696645408.1389837},{"$f":"+CG38+CG148+CG258*Variables!CG21/1000+'Modulo de Cartera'!CG369*Variables!CG22/1000","v":5703914573.6873713},{"$f":"+CH38+CH148+CH258*Variables!CH21/1000+'Modulo de Cartera'!CH369*Variables!CH22/1000","v":5706633509.1099253}]
[null,"Provisión de cartera",{"$f":"IF(((C391-C390)*Variables!C168)<0,0,(C391-C390)*Variables!C168)","v":552030.75576499943},{"$f":"IF(((D391-D390)*Variables!D168)<0,0,(D391-D390)*Variables!D168)","v":328864.2896038866},{"$f":"IF(((E391-E390)*Variables!E168)<0,0,(E391-E390)*Variables!E168)","v":328816.03856277943},{"$f":"IF(((F391-F390)*Variables!F168)<0,0,(F391-F390)*Variables!F168)","v":195898.78745165825},{"$f":"IF(((G391-G390)*Variables!G168)<0,0,(G391-G390)*Variables!G168)","v":545242.03634055611},{"$f":"IF(((H391-H390)*Variables!H168)<0,0,(H391-H390)*Variables!H168)","v":419515.55522944452},{"$f":"IF(((I391-I390)*Variables!I168)<0,0,(I391-I390)*Variables!I168)","v":504997.36411833763},{"$f":"IF(((J391-J390)*Variables!J168)<0,0,(J391-J390)*Variables!J168)","v":438657.28300722124},{"$f":"IF(((K391-K390)*Variables!K168)<0,0,(K391-K390)*Variables!K168)","v":374905.00189611438},{"$f":"IF(((L391-L390)*Variables!L168)<0,0,(L391-L390)*Variables!L168)","v":398433.78078500275},{"$f":"IF(((M391-M390)*Variables!M168)<0,0,(M391-M390)*Variables!M168)","v":454942.01967389107},{"$f":"IF(((N391-N390)*Variables!N168)<0,0,(N391-N390)*Variables!N168)","v":334928.88856278418},{"$f":"IF(((O391-O390)*Variables!O168)<0,0,(O391-O390)*Variables!O168)","v":462032.46490510466},{"$f":"IF(((P391-P390)*Variables!P168)<0,0,(P391-P390)*Variables!P168)","v":462258.55148645403},{"$f":"IF(((Q391-Q390)*Variables!Q168)<0,0,(Q391-Q390)*Variables!Q168)","v":341986.14504726889},{"$f":"IF(((R391-R390)*Variables!R168)<0,0,(R391-R390)*Variables!R168)","v":376740.49729291437},{"$f":"IF(((S391-S390)*Variables!S168)<0,0,(S391-S390)*Variables!S168)","v":433486.89292296412},{"$f":"IF(((T391-T390)*Variables!T168)<0,0,(T391-T390)*Variables!T168)","v":332287.3958005333},{"$f":"IF(((U391-U390)*Variables!U168)<0,0,(U391-U390)*Variables!U168)","v":416438.39894892694},{"$f":"IF(((V391-V390)*Variables!V168)<0,0,(V391-V390)*Variables!V168)","v":385707.39454818727},{"$f":"IF(((W391-W390)*Variables!W168)<0,0,(W391-W390)*Variables!W168)","v":316644.31393168448},{"$f":"IF(((X391-X390)*Variables!X168)<0,0,(X391-X390)*Variables!X168)","v":364936.01758263586},{"$f":"IF(((Y391-Y390)*Variables!Y168)<0,0,(Y391-Y390)*Variables!Y168)","v":327510.80513071059},{"$f":"IF(((Z391-Z390)*Variables!Z168)<0,0,(Z391-Z390)*Variables!Z168)","v":353889.17534841539},{"$f":"IF(((AA391-AA390)*Variables!AA168)<0,0,(AA391-AA390)*Variables!AA168)","v":462911.67683058738},{"$f":"IF(((AB391-AB390)*Variables!AB168)<0,0,(AB391-AB390)*Variables!AB168)","v":425601.66756685259},{"$f":"IF(((AC391-AC390)*Variables!AC168)<0,0,(AC391-AC390)*Variables!AC168)","v":290151.70836319926},{"$f":"IF(((AD391-AD390)*Variables!AD168)<0,0,(AD391-AD390)*Variables!AD168)","v":363526.14200071333},{"$f":"IF(((AE391-AE390)*Variables!AE168)<0,0,(AE391-AE390)*Variables!AE168)","v":393740.46610901831},{"$f":"IF(((AF391-AF390)*Variables!AF168)<0,0,(AF391-AF390)*Variables!AF168)","v":297207.01764762879},{"$f":"IF(((AG391-AG390)*Variables!AG168)<0,0,(AG391-AG390)*Variables!AG168)","v":340254.53290335654},{"$f":"IF(((AH391-AH390)*Variables!AH168)<0,0,(AH391-AH390)*Variables!AH168)","v":350546.46748793602},{"$f":"IF(((AI391-AI390)*Variables!AI168)<0,0,(AI391-AI390)*Variables!AI168)","v":299951.5063354969},{"$f":"IF(((AJ391-AJ390)*Variables!AJ168)<0,0,(AJ391-AJ390)*Variables!AJ168)","v":304464.43370007514},{"$f":"IF(((AK391-AK390)*Variables!AK168)<0,0,(AK391-AK390)*Variables!AK168)","v":256732.43315318107},{"$f":"IF(((AL391-AL390)*Variables!AL168)<0,0,(AL391-AL390)*Variables!AL168)","v":275055.4675811386},{"$f":"IF(((AM391-AM390)*Variables!AM168)<0,0,(AM391-AM390)*Variables!AM168)","v":350640.52436456684},{"$f":"IF(((AN391-AN390)*Variables!AN168)<0,0,(AN391-AN390)*Variables!AN168)","v":327133.39048759459},{"$f":"IF(((AO391-AO390)*Variables!AO168)<0,0,(AO391-AO390)*Variables!AO168)","v":254315.26608735084},{"$f":"IF(((AP391-AP390)*Variables!AP168)<0,0,(AP391-AP390)*Variables!AP168)","v":254255.69548853874},{"$f":"IF(((AQ391-AQ390)*Variables!AQ168)<0,0,(AQ391-AQ390)*Variables!AQ168)","v":315928.56393173221},{"$f":"IF(((AR391-AR390)*Variables!AR168)<0,0,(AR391-AR390)*Variables!AR168)","v":248415.09013957978},{"$f":"IF(((AS391-AS390)*Variables!AS168)<0,0,(AS391-AS390)*Variables!AS168)","v":226923.36213182448},{"$f":"IF(((AT391-AT390)*Variables!AT168)<0,0,(AT391-AT390)*Variables!AT168)","v":275399.4372227001},{"$f":"IF(((AU391-AU390)*Variables!AU168)<0,0,(AU391-AU390)*Variables!AU168)","v":150683.55201838494},{"$f":"IF(((AV391-AV390)*Variables!AV168)<0,0,(AV391-AV390)*Variables!AV168)","v":305782.02241439821},{"$f":"IF(((AW391-AW390)*Variables!AW168)<0,0,(AW391-AW390)*Variables!AW168)","v":308693.19359285355},{"$f":"IF(((AX391-AX390)*Variables!AX168)<0,0,(AX391-AX390)*Variables!AX168)","v":213122.2400200367},{"$f":"IF(((AY391-AY390)*Variables!AY168)<0,0,(AY391-AY390)*Variables!AY168)","v":278692.92279329302},{"$f":"IF(((AZ391-AZ390)*Variables!AZ168)<0,0,(AZ391-AZ390)*Variables!AZ168)","v":251113.46855249404},{"$f":"IF(((BA391-BA390)*Variables!BA168)<0,0,(BA391-BA390)*Variables!BA168)","v":212980.17032488823},{"$f":"IF(((BB391-BB390)*Variables!BB168)<0,0,(BB391-BB390)*Variables!BB168)","v":284023.15799912455},{"$f":"IF(((BC391-BC390)*Variables!BC168)<0,0,(BC391-BC390)*Variables!BC168)","v":243366.59242226603},{"$f":"IF(((BD391-BD390)*Variables!BD168)<0,0,(BD391-BD390)*Variables!BD168)","v":200379.08370946883},{"$f":"IF(((BE391-BE390)*Variables!BE168)<0,0,(BE391-BE390)*Variables!BE168)","v":165239.22124136926},{"$f":"IF(((BF391-BF390)*Variables!BF168)<0,0,(BF391-BF390)*Variables!BF168)","v":0},{"$f":"IF(((BG391-BG390)*Variables!BG168)<0,0,(BG391-BG390)*Variables!BG168)","v":192358.59887282373},{"$f":"IF(((BH391-BH390)*Variables!BH168)<0,0,(BH391-BH390)*Variables!BH168)","v":232468.06403665544},{"$f":"IF(((BI391-BI390)*Variables!BI168)<0,0,(BI391-BI390)*Variables!BI168)","v":205006.98556815149},{"$f":"IF(((BJ391-BJ390)*Variables!BJ168)<0,0,(BJ391-BJ390)*Variables!BJ168)","v":129875.67913460732},{"$f":"IF(((BK391-BK390)*Variables!BK168)<0,0,(BK391-BK390)*Variables!BK168)","v":177322.7893764496},{"$f":"IF(((BL391-BL390)*Variables!BL168)<0,0,(BL391-BL390)*Variables!BL168)","v":142443.40966751098},{"$f":"IF(((BM391-BM390)*Variables!BM168)<0,0,(BM391-BM390)*Variables!BM168)","v":127275.15581963539},{"$f":"IF(((BN391-BN390)*Variables!BN168)<0,0,(BN391-BN390)*Variables!BN168)","v":159746.85913922309},{"$f":"IF(((BO391-BO390)*Variables!BO168)<0,0,(BO391-BO390)*Variables!BO168)","v":155789.95151141167},{"$f":"IF(((BP391-BP390)*Variables!BP168)<0,0,(BP391-BP390)*Variables!BP168)","v":85282.874056520464},{"$f":"IF(((BQ391-BQ390)*Variables!BQ168)<0,0,(BQ391-BQ390)*Variables!BQ168)","v":73650.58712735177},{"$f":"IF(((BR391-BR390)*Variables!BR168)<0,0,(BR391-BR390)*Variables!BR168)","v":86518.470306215284},{"$f":"IF(((BS391-BS390)*Variables!BS168)<0,0,(BS391-BS390)*Variables!BS168)","v":59765.042402238847},{"$f":"IF(((BT391-BT390)*Variables!BT168)<0,0,(BT391-BT390)*Variables!BT168)","v":84760.941448421479},{"$f":"IF(((BU391-BU390)*Variables!BU168)<0,0,(BU391-BU390)*Variables!BU168)","v":67900.854698848721},{"$f":"IF(((BV391-BV390)*Variables!BV168)<0,0,(BV391-BV390)*Variables!BV168)","v":93.058625774383543},{"$f":"IF(((BW391-BW390)*Variables!BW168)<0,0,(BW391-BW390)*Variables!BW168)","v":28249.156475744247},{"$f":"IF(((BX391-BX390)*Variables!BX168)<0,0,(BX391-BX390)*Variables!BX168)","v":0},{"$f":"IF(((BY391-BY390)*Variables!BY168)<0,0,(BY391-BY390)*Variables!BY168)","v":11549.733501005174},{"$f":"IF(((BZ391-BZ390)*Variables!BZ168)<0,0,(BZ391-BZ390)*Variables!BZ168)","v":43660.849507999425},{"$f":"IF(((CA391-CA390)*Variables!CA168)<0,0,(CA391-CA390)*Variables!CA168)","v":58023.756724929808},{"$f":"IF(((CB391-CB390)*Variables!CB168)<0,0,(CB391-CB390)*Variables!CB168)","v":11244.496872587204},{"$f":"IF(((CC391-CC390)*Variables!CC168)<0,0,(CC391-CC390)*Variables!CC168)","v":23731.050869617462},{"$f":"IF(((CD391-CD390)*Variables!CD168)<0,0,(CD391-CD390)*Variables!CD168)","v":12160.018829545976},{"$f":"IF(((CE391-CE390)*Variables!CE168)<0,0,(CE391-CE390)*Variables!CE168)","v":36677.420057907104},{"$f":"IF(((CF391-CF390)*Variables!CF168)<0,0,(CF391-CF390)*Variables!CF168)","v":52493.913049173359},{"$f":"IF(((CG391-CG390)*Variables!CG168)<0,0,(CG391-CG390)*Variables!CG168)","v":72691.655483875278},{"$f":"IF(((CH391-CH390)*Variables!CH168)<0,0,(CH391-CH390)*Variables!CH168)","v":27189.354225540163}]

{"sheet":"Modulo inversiones","index":9,"n_rows":93,"n_cols":87,"rows_kept":93,"cut":false,"hidden":false,"merged":[[19,1,19,2],[20,1,20,2],[22,1,22,2],[70,1,70,2],[82,1,82,2],[46,1,46,2],[58,1,58,2],[32,1,32,2],[34,1,34,2],[31,1,31,2]]}
[]
[null,"Modulo de Inversiones permanentes"]
[]
[]
[null,null,"Menu Principal",null,null,null,null,"Menu Principal"]
[null,null,null,null,null,null,"DTF"]
[null,null,null,null,null,null,"IPC"]
[null,null,"Menu Principal",null,null,null,"T.F. (E.A.%)"]
[null,"Ingresos inversiones locales"]
[]
[null,"Ingreso inversiones en CDT´s"]
[null,null,{"$f":"VALUE(TEXT($C$15,\"MMYY\"))","v":810},{"$f":"VALUE(TEXT(D13,\"MMYY\"))","v":109},{"$f":"VALUE(TEXT(E13,\"MMYY\"))","v":209},309,409,509,609,709,809,909,1009,1109,1209,110,210,310,410,510,610,710,810,910,1010,1110,1210,111,211,311,411,511,611,711,811,911,1011,1111,1211,112,212,312,412,512,612,712,812,912,1012,1112,1212,113,213,313,413,513,613,713,813,913,1013,1113,1213,114,214,314,414,514,{"$f":"VALUE(TEXT(BQ13,\"MMYY\"))","v":614},714,814,914,1014,1114,1214,115,215,315,415,515,615,715,815,915,1015,1115,1215]
[null,"Inversión 1 - Entidad","Fogafin",{"$f":"+'Modulo de Cartera'!C17","v":"2009-01-01"},{"$f":"+'Modulo de Cartera'!D17","v":"2009-02-01"},{"$f":"+'Modulo de Cartera'!E17","v":"2009-03-01"},{"$f":"+'Modulo de Cartera'!F17","v":"2009-04-01"},{"$f":"+'Modulo de Cartera'!G17","v":"2009-05-01"},{"$f":"+'Modulo de Cartera'!H17","v":"2009-06-01"},{"$f":"+'Modulo de Cartera'!I17","v":"2009-07-01"},{"$f":"+'Modulo de Cartera'!J17","v":"2009-08-01"},{"$f":"+'Modulo de Cartera'!K17","v":"2009-09-01"},{"$f":"+'Modulo de Cartera'!L17","v":"2009-10-01"},{"$f":"+'Modulo de Cartera'!M17","v":"2009-11-01"},{"$f":"+'Modulo de Cartera'!N17","v":"2009-12-01"},{"$f":"+'Modulo de Cartera'!O17","v":"2010-01-01"},{"$f":"+'Modulo de Cartera'!P17","v":"2010-02-01"},{"$f":"+'Modulo de Cartera'!Q17","v":"2010-03-01"},{"$f":"+'Modulo de Cartera'!R17","v":"2010-04-01"},{"$f":"+'Modulo de Cartera'!S17","v":"2010-05-01"},{"$f":"+'Modulo de Cartera'!T17","v":"2010-06-01"},{"$f":"+'Modulo de Cartera'!U17","v":"2010-07-01"},{"$f":"+'Modulo de Cartera'!V17","v":"2010-08-01"},{"$f":"+'Modulo de Cartera'!W17","v":"2010-09-01"},{"$f":"+'Modulo de Cartera'!X17","v":"2010-10-01"},{"$f":"+'Modulo de Cartera'!Y17","v":"2010-11-01"},{"$f":"+'Modulo de Cartera'!Z17","v":"2010-12-01"},{"$f":"+'Modulo de Cartera'!AA17","v":"2011-01-01"},{"$f":"+'Modulo de Cartera'!AB17","v":"2011-02-01"},{"$f":"+'Modulo de Cartera'!AC17","v":"2011-03-01"},{"$f":"+'Modulo de Cartera'!AD17","v":"2011-04-01"},{"$f":"+'Modulo de Cartera'!AE17","v":"2011-05-01"},{"$f":"+'Modulo de Cartera'!AF17","v":"2011-06-01"},{"$f":"+'Modulo de Cartera'!AG17","v":"2011-07-01"},{"$f":"+'Modulo de Cartera'!AH17","v":"2011-08-01"},{"$f":"+'Modulo de Cartera'!AI17","v":"2011-09-01"},{"$f":"+'Modulo de Cartera'!AJ17","v":"2011-10-01"},{"$f":"+'Modulo de Cartera'!AK17","v":"2011-11-01"},{"$f":"+'Modulo de Cartera'!AL17","v":"2011-12-01"},{"$f":"+'Modulo de Cartera'!AM17","v":"2012-01-01"},{"$f":"+'Modulo de Cartera'!AN17","v":"2012-02-01"},{"$f":"+'Modulo de Cartera'!AO17","v":"2012-03-01"},{"$f":"+'Modulo de Cartera'!AP17","v":"2012-04-01"},{"$f":"+'Modulo de Cartera'!AQ17","v":"2012-05-01"},{"$f":"+'Modulo de Cartera'!AR17","v":"2012-06-01"},{"$f":"+'Modulo de Cartera'!AS17","v":"2012-07-01"},{"$f":"+'Modulo de Cartera'!AT17","v":"2012-08-01"},{"$f":"+'Modulo de Cartera'!AU17","v":"2012-09-01"},{"$f":"+'Modulo de Cartera'!AV17","v":"2012-10-01"},{"$f":"+'Modulo de Cartera'!AW17","v":"2012-11-01"},{"$f":"+'Modulo de Cartera'!AX17","v":"2012-12-01"},{"$f":"+'Modulo de Cartera'!AY17","v":"2013-01-01"},{"$f":"+'Modulo de Cartera'!AZ17","v":"2013-02-01"},{"$f":"+'Modulo de Cartera'!BA17","v":"2013-03-01"},{"$f":"+'Modulo de Cartera'!BB17","v":"2013-04-01"},{"$f":"+'Modulo de Cartera'!BC17","v":"2013-05-01"},{"$f":"+'Modulo de Cartera'!BD17","v":"2013-06-01"},{"$f":"+'Modulo de Cartera'!BE17","v":"2013-07-01"},{"$f":"+'Modulo de Cartera'!BF17","v":"2013-08-01"},{"$f":"+'Modulo de Cartera'!BG17","v":"2013-09-01"},{"$f":"+'Modulo de Cartera'!BH17","v":"2013-10-01"},{"$f":"+'Modulo de Cartera'!BI17","v":"2013-11-01"},{"$f":"+'Modulo de Cartera'!BJ17","v":"2013-12-01"},{"$f":"+'Modulo de Cartera'!BK17","v":"2014-01-01"},{"$f":"+'Modulo de Cartera'!BL17","v":"2014-02-01"},{"$f":"+'Modulo de Cartera'!BM17","v":"2014-03-01"},{"$f":"+'Modulo de Cartera'!BN17","v":"2014-04-01"},{"$f":"+'Modulo de Cartera'!BO17","v":"2014-05-01"},{"$f":"+'Modulo de Cartera'!BP17","v":"2014-06-01"},{"$f":"+'Modulo de Cartera'!BQ17","v":"2014-07-01"},{"$f":"+'Modulo de Cartera'!BR17","v":"2014-08-01"},{"$f":"+'Modulo de Cartera'!BS17","v":"2014-09-01"},{"$f":"+'Modulo de Cartera'!BT17","v":"2014-10-01"},{"$f":"+'Modulo de Cartera'!BU17","v":"2014-11-01"},{"$f":"+'Modulo de Cartera'!BV17","v":"2014-12-01"},{"$f":"+'Modulo de Cartera'!BW17","v":"2015-01-01"},{"$f":"+'Modulo de Cartera'!BX17","v":"2015-02-01"},{"$f":"+'Modulo de Cartera'!BY17","v":"2015-03-01"},{"$f":"+'Modulo de Cartera'!BZ17","v":"2015-04-01"},{"$f":"+'Modulo de Cartera'!CA17","v":"2015-05-01"},{"$f":"+'Modulo de Cartera'!CB17","v":"2015-06-01"},{"$f":"+'Modulo de Cartera'!CC17","v":"2015-07-01"},{"$f":"+'Modulo de Cartera'!CD17","v":"2015-08-01"},{"$f":"+'Modulo de Cartera'!CE17","v":"2015-09-01"},{"$f":"+'Modulo de Cartera'!CF17","v":"2015-10-01"},{"$f":"+'Modulo de Cartera'!CG17","v":"2015-11-01"},{"$f":"+'Modulo de Cartera'!CH17","v":"2015-12-01"}]
[null,"Descripción inversión","Bonos"]
[null,"Fecha de vencimiento (mm/yy)","2010-08-01"]
[null,"Tasa de interés ","DTF"]
[null,"Spread y/o tasa de interés",2.5000000000000001E-2]
[null,"Tasa de Interés (E.A%)",{"$f":"+D18","v":0.10693612050060408},{"$f":"IF(D19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!C18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!C15)-1),$C$17)))","v":0.10693612050060408},{"$f":"IF(E19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!D18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!D15)-1),$C$17)))","v":0.10693612050060408},{"$f":"IF(F19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!E18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!E15)-1),$C$17)))","v":0.10693612050060408},{"$f":"IF(G19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!F18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!F15)-1),$C$17)))","v":0.10693612050060408},{"$f":"IF(H19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!G18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!G15)-1),$C$17)))","v":0.10693612050060408},{"$f":"IF(I19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!H18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!H15)-1),$C$17)))","v":0.10693612050060408},{"$f":"IF(J19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!I18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!I15)-1),$C$17)))","v":0.10693612050060408},{"$f":"IF(K19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!J18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!J15)-1),$C$17)))","v":0.10693612050060408},{"$f":"IF(L19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!K18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!K15)-1),$C$17)))","v":0.10693612050060408},{"$f":"IF(M19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!L18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!L15)-1),$C$17)))","v":0.10693612050060408},{"$f":"IF(N19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!M18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!M15)-1),$C$17)))","v":0.10693612050060408},{"$f":"IF(O19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!N18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!N15)-1),$C$17)))","v":0.10693612050060408},{"$f":"IF(P19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!O18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!O15)-1),$C$17)))","v":0.10796859184146435},{"$f":"IF(Q19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!P18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!P15)-1),$C$17)))","v":0.10796859184146435},{"$f":"IF(R19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!Q18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!Q15)-1),$C$17)))","v":0.10796859184146435},{"$f":"IF(S19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!R18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!R15)-1),$C$17)))","v":0.10796859184146435},{"$f":"IF(T19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!S18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!S15)-1),$C$17)))","v":0.10796859184146435},{"$f":"IF(U19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!T18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!T15)-1),$C$17)))","v":0.10796859184146435},{"$f":"IF(V19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!U18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!U15)-1),$C$17)))","v":0.10796859184146435},{"$f":"IF(W19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!V18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!V15)-1),$C$17)))","v":0.10796859184146435},{"$f":"IF(X19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!W18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!W15)-1),$C$17)))","v":0},{"$f":"IF(Y19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!X18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!X15)-1),$C$17)))","v":0},{"$f":"IF(Z19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!Y18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!Y15)-1),$C$17)))","v":0},{"$f":"IF(AA19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!Z18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!Z15)-1),$C$17)))","v":0},{"$f":"IF(AB19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AA18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AA15)-1),$C$17)))","v":0},{"$f":"IF(AC19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AB18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AB15)-1),$C$17)))","v":0},{"$f":"IF(AD19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AC18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AC15)-1),$C$17)))","v":0},{"$f":"IF(AE19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AD18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AD15)-1),$C$17)))","v":0},{"$f":"IF(AF19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AE18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AE15)-1),$C$17)))","v":0},{"$f":"IF(AG19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AF18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AF15)-1),$C$17)))","v":0},{"$f":"IF(AH19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AG18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AG15)-1),$C$17)))","v":0},{"$f":"IF(AI19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AH18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AH15)-1),$C$17)))","v":0},{"$f":"IF(AJ19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AI18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AI15)-1),$C$17)))","v":0},{"$f":"IF(AK19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AJ18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AJ15)-1),$C$17)))","v":0},{"$f":"IF(AL19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AK18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AK15)-1),$C$17)))","v":0},{"$f":"IF(AM19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AL18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AL15)-1),$C$17)))","v":0},{"$f":"IF(AN19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AM18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AM15)-1),$C$17)))","v":0},{"$f":"IF(AO19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AN18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AN15)-1),$C$17)))","v":0},{"$f":"IF(AP19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AO18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AO15)-1),$C$17)))","v":0},{"$f":"IF(AQ19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AP18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AP15)-1),$C$17)))","v":0},{"$f":"IF(AR19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AQ18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AQ15)-1),$C$17)))","v":0},{"$f":"IF(AS19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AR18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AR15)-1),$C$17)))","v":0},{"$f":"IF(AT19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AS18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AS15)-1),$C$17)))","v":0},{"$f":"IF(AU19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AT18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AT15)-1),$C$17)))","v":0},{"$f":"IF(AV19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AU18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AU15)-1),$C$17)))","v":0},{"$f":"IF(AW19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AV18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AV15)-1),$C$17)))","v":0},{"$f":"IF(AX19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AW18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AW15)-1),$C$17)))","v":0},{"$f":"IF(AY19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AX18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AX15)-1),$C$17)))","v":0},{"$f":"IF(AZ19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AY18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AY15)-1),$C$17)))","v":0},{"$f":"IF(BA19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!AZ18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!AZ15)-1),$C$17)))","v":0},{"$f":"IF(BB19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BA18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BA15)-1),$C$17)))","v":0},{"$f":"IF(BC19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BB18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BB15)-1),$C$17)))","v":0},{"$f":"IF(BD19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BC18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BC15)-1),$C$17)))","v":0},{"$f":"IF(BE19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BD18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BD15)-1),$C$17)))","v":0},{"$f":"IF(BF19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BE18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BE15)-1),$C$17)))","v":0},{"$f":"IF(BG19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BF18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BF15)-1),$C$17)))","v":0},{"$f":"IF(BH19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BG18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BG15)-1),$C$17)))","v":0},{"$f":"IF(BI19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BH18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BH15)-1),$C$17)))","v":0},{"$f":"IF(BJ19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BI18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BI15)-1),$C$17)))","v":0},{"$f":"IF(BK19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BJ18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BJ15)-1),$C$17)))","v":0},{"$f":"IF(BL19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BK18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BK15)-1),$C$17)))","v":0},{"$f":"IF(BM19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BL18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BL15)-1),$C$17)))","v":0},{"$f":"IF(BN19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BM18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BM15)-1),$C$17)))","v":0},{"$f":"IF(BO19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BN18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BN15)-1),$C$17)))","v":0},{"$f":"IF(BP19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BO18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BO15)-1),$C$17)))","v":0},{"$f":"IF(BQ19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BP18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BP15)-1),$C$17)))","v":0},{"$f":"IF(BR19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BQ18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BQ15)-1),$C$17)))","v":0},{"$f":"IF(BS19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BR18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BR15)-1),$C$17)))","v":0},{"$f":"IF(BT19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BS18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BS15)-1),$C$17)))","v":0},{"$f":"IF(BU19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BT18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BT15)-1),$C$17)))","v":0},{"$f":"IF(BV19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BU18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BU15)-1),$C$17)))","v":0},{"$f":"IF(BW19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BV18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BV15)-1),$C$17)))","v":0},{"$f":"IF(BX19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BW18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BW15)-1),$C$17)))","v":0},{"$f":"IF(BY19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BX18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BX15)-1),$C$17)))","v":0},{"$f":"IF(BZ19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BY18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BY15)-1),$C$17)))","v":0},{"$f":"IF(CA19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!BZ18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!BZ15)-1),$C$17)))","v":0},{"$f":"IF(CB19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!CA18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!CA15)-1),$C$17)))","v":0},{"$f":"IF(CC19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!CB18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!CB15)-1),$C$17)))","v":0},{"$f":"IF(CD19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!CC18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!CC15)-1),$C$17)))","v":0},{"$f":"IF(CE19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!CD18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!CD15)-1),$C$17)))","v":0},{"$f":"IF(CF19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!CE18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!CE15)-1),$C$17)))","v":0},{"$f":"IF(CG19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!CF18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!CF15)-1),$C$17)))","v":0},{"$f":"IF(CH19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!CG18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!CG15)-1),$C$17)))","v":0},{"$f":"IF(CI19=0,0,IF($C$16=\"DTF\",((1-(($C$17+Variables!CH18)/4))^-4-1),IF($C$16=\"IPC\",((1+$C$17)*(1+Variables!CH15)-1),$C$17)))","v":0}]
[null,"Saldo Inicial",8188188,{"$f":"+C19","v":8188188},{"$f":"+D21","v":8188188},{"$f":"+E21","v":8188188},8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BQ21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vencimiento",null,{"$f":"IF($C$12=D12,$C$19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8188188,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$12=AJ12,$C$19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$12=BP12,$C$19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Final",null,{"$f":"+D19-D20","v":8188188},{"$f":"+E19-E20","v":8188188},8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,{"$f":"+P19-P20","v":8188188},8188188,8188188,8188188,8188188,8188188,8188188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AV19-AV20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CB19-CB20","v":0},0,0,0,0,0,0,0]
[null,"Tasa de Interés periodica",{"$f":"IF(C18=0,0,((1+C18)^(90/360)-1)*(360/90))/12","v":8.5747630979922107E-3},{"$f":"IF(D18=0,0,((1+D18)^(90/360)-1)*(360/90))/12","v":8.5747630979922107E-3},8.5747630979922107E-3,8.5747630979922107E-3,8.5747630979922107E-3,8.5747630979922107E-3,8.5747630979922107E-3,8.5747630979922107E-3,8.5747630979922107E-3,8.5747630979922107E-3,8.5747630979922107E-3,8.5747630979922107E-3,8.5747630979922107E-3,8.6544621198638705E-3,8.6544621198638705E-3,8.6544621198638705E-3,8.6544621198638705E-3,8.6544621198638705E-3,8.6544621198638705E-3,8.6544621198638705E-3,8.6544621198638705E-3,{"$f":"IF(X18=0,0,((1+X18)^(90/360)-1)*(360/90))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP18=0,0,((1+BP18)^(90/360)-1)*(360/90))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Causación de intereses",null,{"$f":"AVERAGE(D19,D21)*D22","v":70211.772301822639},{"$f":"AVERAGE(E19,E21)*E22","v":70211.772301822639},{"$f":"AVERAGE(F19,F21)*F22","v":70211.772301822639},70211.772301822639,70211.772301822639,70211.772301822639,70211.772301822639,70211.772301822639,70211.772301822639,70211.772301822639,70211.772301822639,70211.772301822639,70864.36287632391,70864.36287632391,70864.36287632391,70864.36287632391,{"$f":"AVERAGE(T19,T21)*T22","v":70864.36287632391},70864.36287632391,70864.36287632391,35432.181438161955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(AZ19,AZ21)*AZ22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(CF19,CF21)*CF22","v":0},{"$f":"AVERAGE(CG19,CG21)*CG22","v":0},{"$f":"AVERAGE(CH19,CH21)*CH22","v":0},{"$f":"AVERAGE(CI19,CI21)*CI22","v":0}]
[null,null,{"$f":"VALUE(TEXT($C$27,\"MMYY\"))","v":309},{"$f":"VALUE(TEXT(D25,\"MMYY\"))","v":109},209,309,409,509,609,709,809,909,1009,1109,1209,110,210,310,410,510,610,710,810,910,1010,1110,1210,111,211,311,411,511,611,711,811,{"$f":"VALUE(TEXT(AJ25,\"MMYY\"))","v":911},1011,1111,1211,112,212,312,412,512,612,712,812,912,1012,1112,1212,113,213,313,413,513,613,713,813,913,1013,1113,1213,114,214,314,414,{"$f":"VALUE(TEXT(BP25,\"MMYY\"))","v":514},614,714,814,914,1014,1114,1214,115,215,315,415,515,615,715,815,915,1015,1115,1215]
[null,"Inversión 2 -Entidad","Otras",{"$f":"+D13","v":"2009-01-01"},{"$f":"+E13","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ13","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Descripción inversión","CDT"]
[null,"Fecha de vencimiento (mm/yy)","2009-03-01"]
[null,"Tasa de interés ","DTF"]
[null,"Spread y/o tasa de interés",0.02]
[null,"Tasa de Interés (E.A%)",{"$f":"+D30","v":0.10127721478494167},{"$f":"IF(D31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!C18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!C15)-1),$C$29)))","v":0.10127721478494167},{"$f":"IF(E31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!D18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!D15)-1),$C$29)))","v":0.10127721478494167},{"$f":"IF(F31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!E18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!E15)-1),$C$29)))","v":0.10127721478494167},{"$f":"IF(G31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!F18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!F15)-1),$C$29)))","v":0},{"$f":"IF(H31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!G18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!G15)-1),$C$29)))","v":0},{"$f":"IF(I31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!H18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!H15)-1),$C$29)))","v":0},{"$f":"IF(J31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!I18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!I15)-1),$C$29)))","v":0},{"$f":"IF(K31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!J18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!J15)-1),$C$29)))","v":0},{"$f":"IF(L31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!K18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!K15)-1),$C$29)))","v":0},{"$f":"IF(M31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!L18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!L15)-1),$C$29)))","v":0},{"$f":"IF(N31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!M18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!M15)-1),$C$29)))","v":0},{"$f":"IF(O31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!N18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!N15)-1),$C$29)))","v":0},{"$f":"IF(P31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!O18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!O15)-1),$C$29)))","v":0},{"$f":"IF(Q31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!P18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!P15)-1),$C$29)))","v":0},{"$f":"IF(R31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!Q18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!Q15)-1),$C$29)))","v":0},{"$f":"IF(S31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!R18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!R15)-1),$C$29)))","v":0},{"$f":"IF(T31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!S18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!S15)-1),$C$29)))","v":0},{"$f":"IF(U31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!T18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!T15)-1),$C$29)))","v":0},{"$f":"IF(V31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!U18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!U15)-1),$C$29)))","v":0},{"$f":"IF(W31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!V18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!V15)-1),$C$29)))","v":0},{"$f":"IF(X31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!W18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!W15)-1),$C$29)))","v":0},{"$f":"IF(Y31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!X18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!X15)-1),$C$29)))","v":0},{"$f":"IF(Z31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!Y18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!Y15)-1),$C$29)))","v":0},{"$f":"IF(AA31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!Z18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!Z15)-1),$C$29)))","v":0},{"$f":"IF(AB31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AA18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AA15)-1),$C$29)))","v":0},{"$f":"IF(AC31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AB18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AB15)-1),$C$29)))","v":0},{"$f":"IF(AD31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AC18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AC15)-1),$C$29)))","v":0},{"$f":"IF(AE31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AD18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AD15)-1),$C$29)))","v":0},{"$f":"IF(AF31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AE18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AE15)-1),$C$29)))","v":0},{"$f":"IF(AG31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AF18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AF15)-1),$C$29)))","v":0},{"$f":"IF(AH31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AG18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AG15)-1),$C$29)))","v":0},{"$f":"IF(AI31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AH18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AH15)-1),$C$29)))","v":0},{"$f":"IF(AJ31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AI18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AI15)-1),$C$29)))","v":0},{"$f":"IF(AK31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AJ18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AJ15)-1),$C$29)))","v":0},{"$f":"IF(AL31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AK18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AK15)-1),$C$29)))","v":0},{"$f":"IF(AM31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AL18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AL15)-1),$C$29)))","v":0},{"$f":"IF(AN31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AM18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AM15)-1),$C$29)))","v":0},{"$f":"IF(AO31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AN18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AN15)-1),$C$29)))","v":0},{"$f":"IF(AP31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AO18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AO15)-1),$C$29)))","v":0},{"$f":"IF(AQ31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AP18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AP15)-1),$C$29)))","v":0},{"$f":"IF(AR31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AQ18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AQ15)-1),$C$29)))","v":0},{"$f":"IF(AS31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AR18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AR15)-1),$C$29)))","v":0},{"$f":"IF(AT31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AS18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AS15)-1),$C$29)))","v":0},{"$f":"IF(AU31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AT18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AT15)-1),$C$29)))","v":0},{"$f":"IF(AV31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AU18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AU15)-1),$C$29)))","v":0},{"$f":"IF(AW31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AV18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AV15)-1),$C$29)))","v":0},{"$f":"IF(AX31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AW18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AW15)-1),$C$29)))","v":0},{"$f":"IF(AY31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AX18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AX15)-1),$C$29)))","v":0},{"$f":"IF(AZ31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AY18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AY15)-1),$C$29)))","v":0},{"$f":"IF(BA31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!AZ18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!AZ15)-1),$C$29)))","v":0},{"$f":"IF(BB31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BA18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BA15)-1),$C$29)))","v":0},{"$f":"IF(BC31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BB18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BB15)-1),$C$29)))","v":0},{"$f":"IF(BD31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BC18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BC15)-1),$C$29)))","v":0},{"$f":"IF(BE31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BD18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BD15)-1),$C$29)))","v":0},{"$f":"IF(BF31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BE18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BE15)-1),$C$29)))","v":0},{"$f":"IF(BG31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BF18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BF15)-1),$C$29)))","v":0},{"$f":"IF(BH31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BG18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BG15)-1),$C$29)))","v":0},{"$f":"IF(BI31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BH18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BH15)-1),$C$29)))","v":0},{"$f":"IF(BJ31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BI18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BI15)-1),$C$29)))","v":0},{"$f":"IF(BK31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BJ18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BJ15)-1),$C$29)))","v":0},{"$f":"IF(BL31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BK18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BK15)-1),$C$29)))","v":0},{"$f":"IF(BM31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BL18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BL15)-1),$C$29)))","v":0},{"$f":"IF(BN31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BM18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BM15)-1),$C$29)))","v":0},{"$f":"IF(BO31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BN18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BN15)-1),$C$29)))","v":0},{"$f":"IF(BP31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BO18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BO15)-1),$C$29)))","v":0},{"$f":"IF(BQ31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BP18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BP15)-1),$C$29)))","v":0},{"$f":"IF(BR31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BQ18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BQ15)-1),$C$29)))","v":0},{"$f":"IF(BS31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BR18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BR15)-1),$C$29)))","v":0},{"$f":"IF(BT31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BS18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BS15)-1),$C$29)))","v":0},{"$f":"IF(BU31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BT18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BT15)-1),$C$29)))","v":0},{"$f":"IF(BV31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BU18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BU15)-1),$C$29)))","v":0},{"$f":"IF(BW31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BV18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BV15)-1),$C$29)))","v":0},{"$f":"IF(BX31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BW18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BW15)-1),$C$29)))","v":0},{"$f":"IF(BY31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BX18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BX15)-1),$C$29)))","v":0},{"$f":"IF(BZ31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BY18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BY15)-1),$C$29)))","v":0},{"$f":"IF(CA31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!BZ18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!BZ15)-1),$C$29)))","v":0},{"$f":"IF(CB31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!CA18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!CA15)-1),$C$29)))","v":0},{"$f":"IF(CC31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!CB18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!CB15)-1),$C$29)))","v":0},{"$f":"IF(CD31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!CC18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!CC15)-1),$C$29)))","v":0},{"$f":"IF(CE31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!CD18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!CD15)-1),$C$29)))","v":0},{"$f":"IF(CF31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!CE18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!CE15)-1),$C$29)))","v":0},{"$f":"IF(CG31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!CF18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!CF15)-1),$C$29)))","v":0},{"$f":"IF(CH31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!CG18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!CG15)-1),$C$29)))","v":0},{"$f":"IF(CI31=0,0,IF($C$28=\"DTF\",((1-(($C$29+Variables!CH18)/4))^-4-1),IF($C$28=\"IPC\",((1+$C$29)*(1+Variables!CH15)-1),$C$29)))","v":0}]
[null,"Saldo Inicial",{"$f":"93476077-C19","v":85287889},{"$f":"+C31","v":85287889},{"$f":"+D33","v":85287889},{"$f":"+E33","v":85287889},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BQ33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vencimiento",null,{"$f":"IF($C$24=D24,$C$31,0)","v":0},{"$f":"IF($C$24=E24,$C$31,0)","v":0},85287889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$24=BQ24,$C$31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Final",null,{"$f":"+D31-D32","v":85287889},85287889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ31-AJ32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP31-BP32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tasa de Interés periodica",{"$f":"IF(C30=0,0,((1+C30)^(90/360)-1)*(360/90))/12","v":8.1369451496022815E-3},{"$f":"IF(D30=0,0,((1+D30)^(90/360)-1)*(360/90))/12","v":8.1369451496022815E-3},{"$f":"IF(E30=0,0,((1+E30)^(90/360)-1)*(360/90))/12","v":8.1369451496022815E-3},8.1369451496022815E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ30=0,0,((1+BQ30)^(90/360)-1)*(360/90))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Causación de intereses",null,{"$f":"AVERAGE(D31,D33)*D34","v":693982.87471836782},693982.87471836782,346991.43735918391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(AJ31,AJ33)*AJ34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BP31,BP33)*BP34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"VALUE(TEXT($C$39,\"MMYY\"))","v":100},{"$f":"VALUE(TEXT(D37,\"MMYY\"))","v":109},209,309,409,509,609,709,809,909,1009,1109,1209,110,210,310,410,510,610,710,810,910,1010,1110,1210,111,211,311,411,511,611,711,811,{"$f":"VALUE(TEXT(AJ37,\"MMYY\"))","v":911},1011,1111,1211,112,212,312,412,512,612,712,812,912,1012,1112,1212,113,213,313,413,513,613,713,813,913,1013,1113,1213,114,214,314,414,{"$f":"VALUE(TEXT(BP37,\"MMYY\"))","v":514},614,714,814,914,1014,1114,1214,115,215,315,415,515,615,715,815,915,1015,1115,1215]
[null,"Inversión 3 - Entidad",null,{"$f":"+D25","v":"2009-01-01"},{"$f":"+E25","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ25","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Descripción inversión"]
[null,"Fecha de vencimiento (mm/yy)"]
[null,"Tasa de interés "]
[null,"Spread y/o tasa de interés"]
[null,"Tasa de Interés (E.A%)",{"$f":"+D42","v":0},{"$f":"IF(D43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!C18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!C15)-1),$C$41)))","v":0},{"$f":"IF(E43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!D18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!D15)-1),$C$41)))","v":0},{"$f":"IF(F43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!E18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!E15)-1),$C$41)))","v":0},{"$f":"IF(G43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!F18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!F15)-1),$C$41)))","v":0},{"$f":"IF(H43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!G18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!G15)-1),$C$41)))","v":0},{"$f":"IF(I43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!H18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!H15)-1),$C$41)))","v":0},{"$f":"IF(J43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!I18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!I15)-1),$C$41)))","v":0},{"$f":"IF(K43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!J18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!J15)-1),$C$41)))","v":0},{"$f":"IF(L43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!K18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!K15)-1),$C$41)))","v":0},{"$f":"IF(M43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!L18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!L15)-1),$C$41)))","v":0},{"$f":"IF(N43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!M18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!M15)-1),$C$41)))","v":0},{"$f":"IF(O43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!N18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!N15)-1),$C$41)))","v":0},{"$f":"IF(P43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!O18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!O15)-1),$C$41)))","v":0},{"$f":"IF(Q43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!P18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!P15)-1),$C$41)))","v":0},{"$f":"IF(R43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!Q18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!Q15)-1),$C$41)))","v":0},{"$f":"IF(S43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!R18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!R15)-1),$C$41)))","v":0},{"$f":"IF(T43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!S18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!S15)-1),$C$41)))","v":0},{"$f":"IF(U43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!T18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!T15)-1),$C$41)))","v":0},{"$f":"IF(V43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!U18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!U15)-1),$C$41)))","v":0},{"$f":"IF(W43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!V18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!V15)-1),$C$41)))","v":0},{"$f":"IF(X43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!W18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!W15)-1),$C$41)))","v":0},{"$f":"IF(Y43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!X18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!X15)-1),$C$41)))","v":0},{"$f":"IF(Z43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!Y18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!Y15)-1),$C$41)))","v":0},{"$f":"IF(AA43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!Z18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!Z15)-1),$C$41)))","v":0},{"$f":"IF(AB43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AA18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AA15)-1),$C$41)))","v":0},{"$f":"IF(AC43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AB18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AB15)-1),$C$41)))","v":0},{"$f":"IF(AD43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AC18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AC15)-1),$C$41)))","v":0},{"$f":"IF(AE43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AD18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AD15)-1),$C$41)))","v":0},{"$f":"IF(AF43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AE18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AE15)-1),$C$41)))","v":0},{"$f":"IF(AG43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AF18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AF15)-1),$C$41)))","v":0},{"$f":"IF(AH43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AG18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AG15)-1),$C$41)))","v":0},{"$f":"IF(AI43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AH18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AH15)-1),$C$41)))","v":0},{"$f":"IF(AJ43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AI18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AI15)-1),$C$41)))","v":0},{"$f":"IF(AK43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AJ18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AJ15)-1),$C$41)))","v":0},{"$f":"IF(AL43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AK18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AK15)-1),$C$41)))","v":0},{"$f":"IF(AM43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AL18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AL15)-1),$C$41)))","v":0},{"$f":"IF(AN43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AM18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AM15)-1),$C$41)))","v":0},{"$f":"IF(AO43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AN18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AN15)-1),$C$41)))","v":0},{"$f":"IF(AP43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AO18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AO15)-1),$C$41)))","v":0},{"$f":"IF(AQ43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AP18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AP15)-1),$C$41)))","v":0},{"$f":"IF(AR43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AQ18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AQ15)-1),$C$41)))","v":0},{"$f":"IF(AS43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AR18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AR15)-1),$C$41)))","v":0},{"$f":"IF(AT43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AS18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AS15)-1),$C$41)))","v":0},{"$f":"IF(AU43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AT18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AT15)-1),$C$41)))","v":0},{"$f":"IF(AV43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AU18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AU15)-1),$C$41)))","v":0},{"$f":"IF(AW43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AV18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AV15)-1),$C$41)))","v":0},{"$f":"IF(AX43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AW18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AW15)-1),$C$41)))","v":0},{"$f":"IF(AY43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AX18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AX15)-1),$C$41)))","v":0},{"$f":"IF(AZ43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AY18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AY15)-1),$C$41)))","v":0},{"$f":"IF(BA43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!AZ18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!AZ15)-1),$C$41)))","v":0},{"$f":"IF(BB43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BA18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BA15)-1),$C$41)))","v":0},{"$f":"IF(BC43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BB18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BB15)-1),$C$41)))","v":0},{"$f":"IF(BD43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BC18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BC15)-1),$C$41)))","v":0},{"$f":"IF(BE43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BD18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BD15)-1),$C$41)))","v":0},{"$f":"IF(BF43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BE18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BE15)-1),$C$41)))","v":0},{"$f":"IF(BG43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BF18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BF15)-1),$C$41)))","v":0},{"$f":"IF(BH43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BG18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BG15)-1),$C$41)))","v":0},{"$f":"IF(BI43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BH18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BH15)-1),$C$41)))","v":0},{"$f":"IF(BJ43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BI18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BI15)-1),$C$41)))","v":0},{"$f":"IF(BK43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BJ18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BJ15)-1),$C$41)))","v":0},{"$f":"IF(BL43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BK18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BK15)-1),$C$41)))","v":0},{"$f":"IF(BM43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BL18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BL15)-1),$C$41)))","v":0},{"$f":"IF(BN43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BM18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BM15)-1),$C$41)))","v":0},{"$f":"IF(BO43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BN18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BN15)-1),$C$41)))","v":0},{"$f":"IF(BP43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BO18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BO15)-1),$C$41)))","v":0},{"$f":"IF(BQ43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BP18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BP15)-1),$C$41)))","v":0},{"$f":"IF(BR43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BQ18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BQ15)-1),$C$41)))","v":0},{"$f":"IF(BS43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BR18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BR15)-1),$C$41)))","v":0},{"$f":"IF(BT43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BS18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BS15)-1),$C$41)))","v":0},{"$f":"IF(BU43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BT18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BT15)-1),$C$41)))","v":0},{"$f":"IF(BV43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BU18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BU15)-1),$C$41)))","v":0},{"$f":"IF(BW43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BV18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BV15)-1),$C$41)))","v":0},{"$f":"IF(BX43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BW18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BW15)-1),$C$41)))","v":0},{"$f":"IF(BY43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BX18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BX15)-1),$C$41)))","v":0},{"$f":"IF(BZ43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BY18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BY15)-1),$C$41)))","v":0},{"$f":"IF(CA43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!BZ18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!BZ15)-1),$C$41)))","v":0},{"$f":"IF(CB43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!CA18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!CA15)-1),$C$41)))","v":0},{"$f":"IF(CC43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!CB18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!CB15)-1),$C$41)))","v":0},{"$f":"IF(CD43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!CC18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!CC15)-1),$C$41)))","v":0},{"$f":"IF(CE43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!CD18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!CD15)-1),$C$41)))","v":0},{"$f":"IF(CF43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!CE18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!CE15)-1),$C$41)))","v":0},{"$f":"IF(CG43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!CF18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!CF15)-1),$C$41)))","v":0},{"$f":"IF(CH43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!CG18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!CG15)-1),$C$41)))","v":0},{"$f":"IF(CI43=0,0,IF($C$40=\"DTF\",((1-(($C$41+Variables!CH18)/4))^-4-1),IF($C$40=\"IPC\",((1+$C$41)*(1+Variables!CH15)-1),$C$41)))","v":0}]
[null,"Saldo Inicial",null,{"$f":"+C43","v":0},{"$f":"+D45","v":0},{"$f":"+E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BQ45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vencimiento",null,{"$f":"IF($C$36=D36,$C$43,0)","v":0},{"$f":"IF($C$36=E36,$C$43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$36=BQ36,$C$43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Final",null,{"$f":"+D43-D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ43-AJ44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP43-BP44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tasa de Interés periodica",{"$f":"IF(C42=0,0,((1+C42)^(90/360)-1)*(360/90))/12","v":0},{"$f":"IF(D42=0,0,((1+D42)^(90/360)-1)*(360/90))/12","v":0},{"$f":"IF(E42=0,0,((1+E42)^(90/360)-1)*(360/90))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ42=0,0,((1+BQ42)^(90/360)-1)*(360/90))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Causación de intereses",null,{"$f":"AVERAGE(D43,D45)*D46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(AJ43,AJ45)*AJ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BP43,BP45)*BP46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"VALUE(TEXT($C$51,\"MMYY\"))","v":100},{"$f":"VALUE(TEXT(D49,\"MMYY\"))","v":109},209,309,409,509,609,709,809,909,1009,1109,1209,110,210,310,410,510,610,710,810,910,1010,1110,1210,111,211,311,411,511,611,711,811,911,1011,1111,1211,112,212,312,412,512,612,712,812,912,1012,1112,1212,113,213,313,413,513,613,713,813,913,1013,1113,1213,114,214,314,414,{"$f":"VALUE(TEXT(BP49,\"MMYY\"))","v":514},614,714,814,914,1014,1114,1214,115,215,315,415,515,615,715,815,915,1015,1115,1215]
[null,"Inversión 4 - Entidad",null,{"$f":"+D37","v":"2009-01-01"},{"$f":"+E37","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ37","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Descripción inversión"]
[null,"Fecha de vencimiento (mm/yy)"]
[null,"Tasa de interés "]
[null,"Spread y/o tasa de interés"]
[null,"Tasa de Interés (E.A%)",{"$f":"+D54","v":0},{"$f":"IF(D55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!C18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!C15)-1),$C$53)))","v":0},{"$f":"IF(E55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!D18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!D15)-1),$C$53)))","v":0},{"$f":"IF(F55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!E18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!E15)-1),$C$53)))","v":0},{"$f":"IF(G55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!F18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!F15)-1),$C$53)))","v":0},{"$f":"IF(H55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!G18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!G15)-1),$C$53)))","v":0},{"$f":"IF(I55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!H18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!H15)-1),$C$53)))","v":0},{"$f":"IF(J55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!I18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!I15)-1),$C$53)))","v":0},{"$f":"IF(K55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!J18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!J15)-1),$C$53)))","v":0},{"$f":"IF(L55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!K18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!K15)-1),$C$53)))","v":0},{"$f":"IF(M55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!L18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!L15)-1),$C$53)))","v":0},{"$f":"IF(N55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!M18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!M15)-1),$C$53)))","v":0},{"$f":"IF(O55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!N18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!N15)-1),$C$53)))","v":0},{"$f":"IF(P55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!O18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!O15)-1),$C$53)))","v":0},{"$f":"IF(Q55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!P18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!P15)-1),$C$53)))","v":0},{"$f":"IF(R55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!Q18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!Q15)-1),$C$53)))","v":0},{"$f":"IF(S55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!R18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!R15)-1),$C$53)))","v":0},{"$f":"IF(T55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!S18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!S15)-1),$C$53)))","v":0},{"$f":"IF(U55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!T18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!T15)-1),$C$53)))","v":0},{"$f":"IF(V55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!U18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!U15)-1),$C$53)))","v":0},{"$f":"IF(W55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!V18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!V15)-1),$C$53)))","v":0},{"$f":"IF(X55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!W18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!W15)-1),$C$53)))","v":0},{"$f":"IF(Y55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!X18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!X15)-1),$C$53)))","v":0},{"$f":"IF(Z55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!Y18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!Y15)-1),$C$53)))","v":0},{"$f":"IF(AA55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!Z18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!Z15)-1),$C$53)))","v":0},{"$f":"IF(AB55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AA18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AA15)-1),$C$53)))","v":0},{"$f":"IF(AC55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AB18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AB15)-1),$C$53)))","v":0},{"$f":"IF(AD55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AC18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AC15)-1),$C$53)))","v":0},{"$f":"IF(AE55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AD18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AD15)-1),$C$53)))","v":0},{"$f":"IF(AF55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AE18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AE15)-1),$C$53)))","v":0},{"$f":"IF(AG55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AF18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AF15)-1),$C$53)))","v":0},{"$f":"IF(AH55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AG18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AG15)-1),$C$53)))","v":0},{"$f":"IF(AI55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AH18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AH15)-1),$C$53)))","v":0},{"$f":"IF(AJ55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AI18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AI15)-1),$C$53)))","v":0},{"$f":"IF(AK55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AJ18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AJ15)-1),$C$53)))","v":0},{"$f":"IF(AL55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AK18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AK15)-1),$C$53)))","v":0},{"$f":"IF(AM55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AL18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AL15)-1),$C$53)))","v":0},{"$f":"IF(AN55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AM18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AM15)-1),$C$53)))","v":0},{"$f":"IF(AO55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AN18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AN15)-1),$C$53)))","v":0},{"$f":"IF(AP55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AO18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AO15)-1),$C$53)))","v":0},{"$f":"IF(AQ55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AP18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AP15)-1),$C$53)))","v":0},{"$f":"IF(AR55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AQ18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AQ15)-1),$C$53)))","v":0},{"$f":"IF(AS55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AR18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AR15)-1),$C$53)))","v":0},{"$f":"IF(AT55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AS18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AS15)-1),$C$53)))","v":0},{"$f":"IF(AU55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AT18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AT15)-1),$C$53)))","v":0},{"$f":"IF(AV55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AU18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AU15)-1),$C$53)))","v":0},{"$f":"IF(AW55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AV18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AV15)-1),$C$53)))","v":0},{"$f":"IF(AX55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AW18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AW15)-1),$C$53)))","v":0},{"$f":"IF(AY55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AX18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AX15)-1),$C$53)))","v":0},{"$f":"IF(AZ55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AY18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AY15)-1),$C$53)))","v":0},{"$f":"IF(BA55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!AZ18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!AZ15)-1),$C$53)))","v":0},{"$f":"IF(BB55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BA18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BA15)-1),$C$53)))","v":0},{"$f":"IF(BC55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BB18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BB15)-1),$C$53)))","v":0},{"$f":"IF(BD55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BC18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BC15)-1),$C$53)))","v":0},{"$f":"IF(BE55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BD18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BD15)-1),$C$53)))","v":0},{"$f":"IF(BF55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BE18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BE15)-1),$C$53)))","v":0},{"$f":"IF(BG55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BF18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BF15)-1),$C$53)))","v":0},{"$f":"IF(BH55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BG18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BG15)-1),$C$53)))","v":0},{"$f":"IF(BI55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BH18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BH15)-1),$C$53)))","v":0},{"$f":"IF(BJ55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BI18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BI15)-1),$C$53)))","v":0},{"$f":"IF(BK55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BJ18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BJ15)-1),$C$53)))","v":0},{"$f":"IF(BL55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BK18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BK15)-1),$C$53)))","v":0},{"$f":"IF(BM55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BL18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BL15)-1),$C$53)))","v":0},{"$f":"IF(BN55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BM18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BM15)-1),$C$53)))","v":0},{"$f":"IF(BO55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BN18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BN15)-1),$C$53)))","v":0},{"$f":"IF(BP55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BO18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BO15)-1),$C$53)))","v":0},{"$f":"IF(BQ55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BP18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BP15)-1),$C$53)))","v":0},{"$f":"IF(BR55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BQ18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BQ15)-1),$C$53)))","v":0},{"$f":"IF(BS55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BR18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BR15)-1),$C$53)))","v":0},{"$f":"IF(BT55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BS18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BS15)-1),$C$53)))","v":0},{"$f":"IF(BU55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BT18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BT15)-1),$C$53)))","v":0},{"$f":"IF(BV55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BU18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BU15)-1),$C$53)))","v":0},{"$f":"IF(BW55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BV18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BV15)-1),$C$53)))","v":0},{"$f":"IF(BX55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BW18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BW15)-1),$C$53)))","v":0},{"$f":"IF(BY55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BX18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BX15)-1),$C$53)))","v":0},{"$f":"IF(BZ55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BY18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BY15)-1),$C$53)))","v":0},{"$f":"IF(CA55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!BZ18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!BZ15)-1),$C$53)))","v":0},{"$f":"IF(CB55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!CA18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!CA15)-1),$C$53)))","v":0},{"$f":"IF(CC55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!CB18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!CB15)-1),$C$53)))","v":0},{"$f":"IF(CD55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!CC18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!CC15)-1),$C$53)))","v":0},{"$f":"IF(CE55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!CD18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!CD15)-1),$C$53)))","v":0},{"$f":"IF(CF55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!CE18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!CE15)-1),$C$53)))","v":0},{"$f":"IF(CG55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!CF18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!CF15)-1),$C$53)))","v":0},{"$f":"IF(CH55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!CG18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!CG15)-1),$C$53)))","v":0},{"$f":"IF(CI55=0,0,IF($C$52=\"DTF\",((1-(($C$53+Variables!CH18)/4))^-4-1),IF($C$52=\"IPC\",((1+$C$53)*(1+Variables!CH15)-1),$C$53)))","v":0}]
[null,"Saldo Inicial",null,{"$f":"+C55","v":0},{"$f":"+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vencimiento",null,{"$f":"IF($C$48=D48,$C$55,0)","v":0},{"$f":"IF($C$48=E48,$C$55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$48=BQ48,$C$55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Final",null,{"$f":"+D55-D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ55-AJ56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP55-BP56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tasa de Interés periodica",{"$f":"IF(C54=0,0,((1+C54)^(90/360)-1)*(360/90))/12","v":0},{"$f":"IF(D54=0,0,((1+D54)^(90/360)-1)*(360/90))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP54=0,0,((1+BP54)^(90/360)-1)*(360/90))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Causación de intereses",null,{"$f":"AVERAGE(D55,D57)*D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(AJ55,AJ57)*AJ58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BP55,BP57)*BP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"VALUE(TEXT($C$63,\"MMYY\"))","v":100},{"$f":"VALUE(TEXT(D61,\"MMYY\"))","v":109},209,309,409,509,609,709,809,909,1009,1109,1209,110,210,310,410,510,610,710,810,910,1010,1110,1210,111,211,311,411,511,611,711,811,911,1011,1111,1211,112,212,312,412,512,612,712,812,912,1012,1112,1212,113,213,313,413,513,613,713,813,913,1013,1113,1213,114,214,314,414,{"$f":"VALUE(TEXT(BP61,\"MMYY\"))","v":514},614,714,814,914,1014,1114,1214,115,215,315,415,515,615,715,815,915,1015,1115,1215]
[null,"Inversión 5 - Entidad",null,{"$f":"+D49","v":"2009-01-01"},{"$f":"+E49","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ49","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Descripción inversión"]
[null,"Fecha de vencimiento (mm/yy)"]
[null,"Tasa de interés "]
[null,"Spread y/o tasa de interés"]
[null,"Tasa de Interés (E.A%)",{"$f":"+D66","v":0},{"$f":"IF(D67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!C18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!C15)-1),$C$65)))","v":0},{"$f":"IF(E67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!D18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!D15)-1),$C$65)))","v":0},{"$f":"IF(F67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!E18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!E15)-1),$C$65)))","v":0},{"$f":"IF(G67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!F18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!F15)-1),$C$65)))","v":0},{"$f":"IF(H67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!G18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!G15)-1),$C$65)))","v":0},{"$f":"IF(I67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!H18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!H15)-1),$C$65)))","v":0},{"$f":"IF(J67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!I18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!I15)-1),$C$65)))","v":0},{"$f":"IF(K67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!J18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!J15)-1),$C$65)))","v":0},{"$f":"IF(L67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!K18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!K15)-1),$C$65)))","v":0},{"$f":"IF(M67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!L18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!L15)-1),$C$65)))","v":0},{"$f":"IF(N67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!M18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!M15)-1),$C$65)))","v":0},{"$f":"IF(O67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!N18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!N15)-1),$C$65)))","v":0},{"$f":"IF(P67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!O18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!O15)-1),$C$65)))","v":0},{"$f":"IF(Q67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!P18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!P15)-1),$C$65)))","v":0},{"$f":"IF(R67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!Q18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!Q15)-1),$C$65)))","v":0},{"$f":"IF(S67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!R18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!R15)-1),$C$65)))","v":0},{"$f":"IF(T67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!S18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!S15)-1),$C$65)))","v":0},{"$f":"IF(U67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!T18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!T15)-1),$C$65)))","v":0},{"$f":"IF(V67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!U18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!U15)-1),$C$65)))","v":0},{"$f":"IF(W67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!V18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!V15)-1),$C$65)))","v":0},{"$f":"IF(X67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!W18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!W15)-1),$C$65)))","v":0},{"$f":"IF(Y67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!X18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!X15)-1),$C$65)))","v":0},{"$f":"IF(Z67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!Y18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!Y15)-1),$C$65)))","v":0},{"$f":"IF(AA67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!Z18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!Z15)-1),$C$65)))","v":0},{"$f":"IF(AB67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AA18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AA15)-1),$C$65)))","v":0},{"$f":"IF(AC67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AB18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AB15)-1),$C$65)))","v":0},{"$f":"IF(AD67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AC18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AC15)-1),$C$65)))","v":0},{"$f":"IF(AE67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AD18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AD15)-1),$C$65)))","v":0},{"$f":"IF(AF67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AE18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AE15)-1),$C$65)))","v":0},{"$f":"IF(AG67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AF18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AF15)-1),$C$65)))","v":0},{"$f":"IF(AH67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AG18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AG15)-1),$C$65)))","v":0},{"$f":"IF(AI67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AH18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AH15)-1),$C$65)))","v":0},{"$f":"IF(AJ67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AI18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AI15)-1),$C$65)))","v":0},{"$f":"IF(AK67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AJ18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AJ15)-1),$C$65)))","v":0},{"$f":"IF(AL67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AK18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AK15)-1),$C$65)))","v":0},{"$f":"IF(AM67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AL18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AL15)-1),$C$65)))","v":0},{"$f":"IF(AN67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AM18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AM15)-1),$C$65)))","v":0},{"$f":"IF(AO67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AN18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AN15)-1),$C$65)))","v":0},{"$f":"IF(AP67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AO18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AO15)-1),$C$65)))","v":0},{"$f":"IF(AQ67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AP18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AP15)-1),$C$65)))","v":0},{"$f":"IF(AR67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AQ18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AQ15)-1),$C$65)))","v":0},{"$f":"IF(AS67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AR18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AR15)-1),$C$65)))","v":0},{"$f":"IF(AT67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AS18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AS15)-1),$C$65)))","v":0},{"$f":"IF(AU67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AT18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AT15)-1),$C$65)))","v":0},{"$f":"IF(AV67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AU18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AU15)-1),$C$65)))","v":0},{"$f":"IF(AW67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AV18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AV15)-1),$C$65)))","v":0},{"$f":"IF(AX67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AW18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AW15)-1),$C$65)))","v":0},{"$f":"IF(AY67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AX18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AX15)-1),$C$65)))","v":0},{"$f":"IF(AZ67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AY18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AY15)-1),$C$65)))","v":0},{"$f":"IF(BA67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!AZ18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!AZ15)-1),$C$65)))","v":0},{"$f":"IF(BB67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BA18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BA15)-1),$C$65)))","v":0},{"$f":"IF(BC67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BB18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BB15)-1),$C$65)))","v":0},{"$f":"IF(BD67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BC18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BC15)-1),$C$65)))","v":0},{"$f":"IF(BE67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BD18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BD15)-1),$C$65)))","v":0},{"$f":"IF(BF67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BE18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BE15)-1),$C$65)))","v":0},{"$f":"IF(BG67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BF18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BF15)-1),$C$65)))","v":0},{"$f":"IF(BH67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BG18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BG15)-1),$C$65)))","v":0},{"$f":"IF(BI67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BH18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BH15)-1),$C$65)))","v":0},{"$f":"IF(BJ67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BI18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BI15)-1),$C$65)))","v":0},{"$f":"IF(BK67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BJ18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BJ15)-1),$C$65)))","v":0},{"$f":"IF(BL67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BK18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BK15)-1),$C$65)))","v":0},{"$f":"IF(BM67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BL18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BL15)-1),$C$65)))","v":0},{"$f":"IF(BN67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BM18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BM15)-1),$C$65)))","v":0},{"$f":"IF(BO67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BN18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BN15)-1),$C$65)))","v":0},{"$f":"IF(BP67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BO18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BO15)-1),$C$65)))","v":0},{"$f":"IF(BQ67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BP18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BP15)-1),$C$65)))","v":0},{"$f":"IF(BR67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BQ18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BQ15)-1),$C$65)))","v":0},{"$f":"IF(BS67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BR18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BR15)-1),$C$65)))","v":0},{"$f":"IF(BT67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BS18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BS15)-1),$C$65)))","v":0},{"$f":"IF(BU67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BT18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BT15)-1),$C$65)))","v":0},{"$f":"IF(BV67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BU18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BU15)-1),$C$65)))","v":0},{"$f":"IF(BW67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BV18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BV15)-1),$C$65)))","v":0},{"$f":"IF(BX67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BW18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BW15)-1),$C$65)))","v":0},{"$f":"IF(BY67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BX18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BX15)-1),$C$65)))","v":0},{"$f":"IF(BZ67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BY18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BY15)-1),$C$65)))","v":0},{"$f":"IF(CA67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!BZ18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!BZ15)-1),$C$65)))","v":0},{"$f":"IF(CB67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!CA18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!CA15)-1),$C$65)))","v":0},{"$f":"IF(CC67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!CB18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!CB15)-1),$C$65)))","v":0},{"$f":"IF(CD67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!CC18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!CC15)-1),$C$65)))","v":0},{"$f":"IF(CE67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!CD18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!CD15)-1),$C$65)))","v":0},{"$f":"IF(CF67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!CE18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!CE15)-1),$C$65)))","v":0},{"$f":"IF(CG67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!CF18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!CF15)-1),$C$65)))","v":0},{"$f":"IF(CH67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!CG18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!CG15)-1),$C$65)))","v":0},{"$f":"IF(CI67=0,0,IF($C$64=\"DTF\",((1-(($C$65+Variables!CH18)/4))^-4-1),IF($C$64=\"IPC\",((1+$C$65)*(1+Variables!CH15)-1),$C$65)))","v":0}]
[null,"Saldo Inicial",null,{"$f":"+C67","v":0},{"$f":"+D69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vencimiento",null,{"$f":"IF($C$60=D60,$C$67,0)","v":0},{"$f":"IF($C$60=E60,$C$67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$60=BQ60,$C$67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Final",null,{"$f":"+D67-D68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ67-AJ68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP67-BP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tasa de Interés periodica",{"$f":"IF(C66=0,0,((1+C66)^(90/360)-1)*(360/90))/12","v":0},{"$f":"IF(D66=0,0,((1+D66)^(90/360)-1)*(360/90))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP66=0,0,((1+BP66)^(90/360)-1)*(360/90))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Causación de intereses",null,{"$f":"AVERAGE(D67,D69)*D70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(AJ67,AJ69)*AJ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BP67,BP69)*BP70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"VALUE(TEXT($C$39,\"MMYY\"))","v":100},{"$f":"VALUE(TEXT(D73,\"MMYY\"))","v":109},209,309,409,509,609,709,809,909,1009,1109,1209,110,210,310,410,510,610,710,810,910,1010,1110,1210,111,211,311,411,511,611,711,811,911,1011,1111,1211,112,212,312,412,512,612,712,812,912,1012,1112,1212,113,213,313,413,513,613,713,813,913,1013,1113,1213,114,214,314,414,{"$f":"VALUE(TEXT(BP73,\"MMYY\"))","v":514},614,714,814,914,1014,1114,1214,115,215,315,415,515,615,715,815,915,1015,1115,1215]
[null,"Inversión 6 - Entidad",null,{"$f":"+D61","v":"2009-01-01"},{"$f":"+E61","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ61","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Descripción inversión"]
[null,"Fecha de vencimiento (mm/yy)"]
[null,"Tasa de interés "]
[null,"Spread y/o tasa de interés"]
[null,"Tasa de Interés (E.A%)",{"$f":"+D78","v":0},{"$f":"IF(D79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!C18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!C15)-1),$C$77)))","v":0},{"$f":"IF(E79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!D18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!D15)-1),$C$77)))","v":0},{"$f":"IF(F79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!E18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!E15)-1),$C$77)))","v":0},{"$f":"IF(G79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!F18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!F15)-1),$C$77)))","v":0},{"$f":"IF(H79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!G18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!G15)-1),$C$77)))","v":0},{"$f":"IF(I79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!H18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!H15)-1),$C$77)))","v":0},{"$f":"IF(J79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!I18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!I15)-1),$C$77)))","v":0},{"$f":"IF(K79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!J18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!J15)-1),$C$77)))","v":0},{"$f":"IF(L79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!K18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!K15)-1),$C$77)))","v":0},{"$f":"IF(M79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!L18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!L15)-1),$C$77)))","v":0},{"$f":"IF(N79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!M18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!M15)-1),$C$77)))","v":0},{"$f":"IF(O79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!N18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!N15)-1),$C$77)))","v":0},{"$f":"IF(P79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!O18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!O15)-1),$C$77)))","v":0},{"$f":"IF(Q79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!P18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!P15)-1),$C$77)))","v":0},{"$f":"IF(R79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!Q18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!Q15)-1),$C$77)))","v":0},{"$f":"IF(S79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!R18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!R15)-1),$C$77)))","v":0},{"$f":"IF(T79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!S18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!S15)-1),$C$77)))","v":0},{"$f":"IF(U79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!T18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!T15)-1),$C$77)))","v":0},{"$f":"IF(V79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!U18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!U15)-1),$C$77)))","v":0},{"$f":"IF(W79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!V18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!V15)-1),$C$77)))","v":0},{"$f":"IF(X79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!W18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!W15)-1),$C$77)))","v":0},{"$f":"IF(Y79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!X18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!X15)-1),$C$77)))","v":0},{"$f":"IF(Z79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!Y18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!Y15)-1),$C$77)))","v":0},{"$f":"IF(AA79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!Z18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!Z15)-1),$C$77)))","v":0},{"$f":"IF(AB79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AA18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AA15)-1),$C$77)))","v":0},{"$f":"IF(AC79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AB18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AB15)-1),$C$77)))","v":0},{"$f":"IF(AD79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AC18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AC15)-1),$C$77)))","v":0},{"$f":"IF(AE79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AD18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AD15)-1),$C$77)))","v":0},{"$f":"IF(AF79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AE18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AE15)-1),$C$77)))","v":0},{"$f":"IF(AG79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AF18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AF15)-1),$C$77)))","v":0},{"$f":"IF(AH79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AG18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AG15)-1),$C$77)))","v":0},{"$f":"IF(AI79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AH18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AH15)-1),$C$77)))","v":0},{"$f":"IF(AJ79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AI18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AI15)-1),$C$77)))","v":0},{"$f":"IF(AK79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AJ18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AJ15)-1),$C$77)))","v":0},{"$f":"IF(AL79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AK18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AK15)-1),$C$77)))","v":0},{"$f":"IF(AM79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AL18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AL15)-1),$C$77)))","v":0},{"$f":"IF(AN79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AM18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AM15)-1),$C$77)))","v":0},{"$f":"IF(AO79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AN18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AN15)-1),$C$77)))","v":0},{"$f":"IF(AP79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AO18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AO15)-1),$C$77)))","v":0},{"$f":"IF(AQ79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AP18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AP15)-1),$C$77)))","v":0},{"$f":"IF(AR79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AQ18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AQ15)-1),$C$77)))","v":0},{"$f":"IF(AS79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AR18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AR15)-1),$C$77)))","v":0},{"$f":"IF(AT79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AS18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AS15)-1),$C$77)))","v":0},{"$f":"IF(AU79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AT18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AT15)-1),$C$77)))","v":0},{"$f":"IF(AV79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AU18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AU15)-1),$C$77)))","v":0},{"$f":"IF(AW79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AV18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AV15)-1),$C$77)))","v":0},{"$f":"IF(AX79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AW18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AW15)-1),$C$77)))","v":0},{"$f":"IF(AY79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AX18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AX15)-1),$C$77)))","v":0},{"$f":"IF(AZ79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AY18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AY15)-1),$C$77)))","v":0},{"$f":"IF(BA79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!AZ18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!AZ15)-1),$C$77)))","v":0},{"$f":"IF(BB79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BA18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BA15)-1),$C$77)))","v":0},{"$f":"IF(BC79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BB18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BB15)-1),$C$77)))","v":0},{"$f":"IF(BD79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BC18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BC15)-1),$C$77)))","v":0},{"$f":"IF(BE79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BD18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BD15)-1),$C$77)))","v":0},{"$f":"IF(BF79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BE18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BE15)-1),$C$77)))","v":0},{"$f":"IF(BG79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BF18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BF15)-1),$C$77)))","v":0},{"$f":"IF(BH79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BG18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BG15)-1),$C$77)))","v":0},{"$f":"IF(BI79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BH18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BH15)-1),$C$77)))","v":0},{"$f":"IF(BJ79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BI18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BI15)-1),$C$77)))","v":0},{"$f":"IF(BK79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BJ18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BJ15)-1),$C$77)))","v":0},{"$f":"IF(BL79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BK18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BK15)-1),$C$77)))","v":0},{"$f":"IF(BM79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BL18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BL15)-1),$C$77)))","v":0},{"$f":"IF(BN79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BM18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BM15)-1),$C$77)))","v":0},{"$f":"IF(BO79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BN18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BN15)-1),$C$77)))","v":0},{"$f":"IF(BP79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BO18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BO15)-1),$C$77)))","v":0},{"$f":"IF(BQ79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BP18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BP15)-1),$C$77)))","v":0},{"$f":"IF(BR79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BQ18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BQ15)-1),$C$77)))","v":0},{"$f":"IF(BS79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BR18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BR15)-1),$C$77)))","v":0},{"$f":"IF(BT79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BS18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BS15)-1),$C$77)))","v":0},{"$f":"IF(BU79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BT18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BT15)-1),$C$77)))","v":0},{"$f":"IF(BV79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BU18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BU15)-1),$C$77)))","v":0},{"$f":"IF(BW79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BV18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BV15)-1),$C$77)))","v":0},{"$f":"IF(BX79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BW18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BW15)-1),$C$77)))","v":0},{"$f":"IF(BY79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BX18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BX15)-1),$C$77)))","v":0},{"$f":"IF(BZ79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BY18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BY15)-1),$C$77)))","v":0},{"$f":"IF(CA79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!BZ18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!BZ15)-1),$C$77)))","v":0},{"$f":"IF(CB79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!CA18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!CA15)-1),$C$77)))","v":0},{"$f":"IF(CC79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!CB18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!CB15)-1),$C$77)))","v":0},{"$f":"IF(CD79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!CC18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!CC15)-1),$C$77)))","v":0},{"$f":"IF(CE79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!CD18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!CD15)-1),$C$77)))","v":0},{"$f":"IF(CF79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!CE18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!CE15)-1),$C$77)))","v":0},{"$f":"IF(CG79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!CF18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!CF15)-1),$C$77)))","v":0},{"$f":"IF(CH79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!CG18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!CG15)-1),$C$77)))","v":0},{"$f":"IF(CI79=0,0,IF($C$76=\"DTF\",((1-(($C$77+Variables!CH18)/4))^-4-1),IF($C$76=\"IPC\",((1+$C$77)*(1+Variables!CH15)-1),$C$77)))","v":0}]
[null,"Saldo Inicial",null,{"$f":"+C79","v":0},{"$f":"+D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vencimiento",null,{"$f":"IF($C$72=D72,$C$79,0)","v":0},{"$f":"IF($C$72=E72,$C$79,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$72=BQ72,$C$79,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Final",null,{"$f":"+D79-D80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ79-AJ80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP79-BP80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tasa de Interés periodica",{"$f":"IF(C78=0,0,((1+C78)^(90/360)-1)*(360/90))/12","v":0},{"$f":"IF(D78=0,0,((1+D78)^(90/360)-1)*(360/90))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP78=0,0,((1+BP78)^(90/360)-1)*(360/90))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Causación de intereses",null,{"$f":"AVERAGE(D79,D81)*D82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(AJ79,AJ81)*AJ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BP79,BP81)*BP82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Resumen ingreso inversiones","2008-12-01",{"$f":"+D73","v":"2009-01-01"},{"$f":"+E73","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ73","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Saldo Final Inversiones",{"$f":"+D31+D43+D55+D67+D79+D19","v":93476077},{"$f":"+D21+D33+D45+D57+D69+D81","v":93476077},{"$f":"+E21+E33+E45+E57+E69+E81","v":93476077},8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,8188188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BQ21+BQ33+BQ45+BQ57+BQ69+BQ81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Causación Intereses (miles de $)",null,{"$f":"+D23+D35+D47+D59+D71+D83","v":764194.64702019049},{"$f":"+E23+E35+E47+E59+E71+E83","v":764194.64702019049},417203.20966100658,70211.772301822639,70211.772301822639,70211.772301822639,70211.772301822639,70211.772301822639,70211.772301822639,70211.772301822639,70211.772301822639,70211.772301822639,70864.36287632391,70864.36287632391,70864.36287632391,70864.36287632391,70864.36287632391,70864.36287632391,70864.36287632391,35432.181438161955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BQ23+BQ35+BQ47+BQ59+BQ71+BQ83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Redención de Inversiones",null,{"$f":"+D85","v":"2009-01-01"},{"$f":"+E85","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ85","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Total Redención de Inversiones",null,{"$f":"+D80+D68+D56+D44+D32+D20","v":0},{"$f":"+E80+E68+E56+E44+E32+E20","v":0},85287889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8188188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BQ80+BQ68+BQ56+BQ44+BQ32+BQ20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Otras Inversiones",null,{"$f":"+Variables!D85","v":2009},{"$f":"+Variables!E85","v":2010},{"$f":"+Variables!F85","v":2011},{"$f":"+Variables!G85","v":2012},{"$f":"+Variables!H85","v":2013},{"$f":"+Variables!I85","v":2014},{"$f":"+Variables!J85","v":2015}]
[null,"Mandato Fondo Nacional de Garantías Anual(miles de $)",null,{"$f":"+Variables!C108","v":10000000},{"$f":"+Variables!D108","v":10000000},{"$f":"+Variables!E108","v":10000000},{"$f":"+Variables!F108","v":10000000},{"$f":"+Variables!G108","v":10000000},{"$f":"+Variables!H108","v":10000000},{"$f":"+Variables!I108","v":10000000}]

{"sheet":"Modulo de deuda","index":10,"n_rows":238,"n_cols":139,"rows_kept":238,"cut":false,"hidden":false,"merged":[[23,1,23,2],[25,1,25,2],[38,1,38,2],[40,1,40,2],[98,1,98,2],[83,1,83,2],[85,1,85,2],[53,1,53,2],[55,1,55,2],[68,1,68,2],[70,1,70,2],[128,1,128,2],[130,1,130,2],[113,1,113,2],[115,1,115,2],[100,1,100,2],[143,1,143,2],[145,1,145,2],[228,1,228,2],[230,1,230,2],[199,1,199,2],[201,1,201,2],[213,1,213,2],[215,1,215,2],[159,1,159,2],[161,1,161,2]]}
[]
[null,"Modulo de deuda"]
[]
[]
[]
[null,null,null,null,null,null,"LIBOR 3 meses",null,"Trimestre",3,null,"DTF T.A.%"]
[null,null,null,null,null,null,"LIBOR 6 meses",null,"Semestre",6,null,"E.A.%"]
[null,null,null,null,null,null,"Tasa Nominal Año",null,"Anual",12,null,"IPC"]
[null,"Créditos FINDETER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CRÉDITO 1",null,null,null,"CRÉDITO 2",null,null,null,"CRÉDITO 3",null,null,null,"CRÉDITO 4",null,null,null,"CRÉDITO 5",null,null,null,"CRÉDITO 6",null,null,null,"CRÉDITO 7",null,null,null,"CRÉDITO 8",null,null,null,"CRÉDITO 9",null,null,null,"CRÉDITO 10",null,null,null,"CRÉDITO 11 (PESOS)",null,null,null,"CRÉDITO 12 (PESOS)",null,null,null,"CRÉDITO 13 (PESOS)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Numero per",{"$f":"+$C$13","v":12},null,null,"Numero per",{"$f":"+$C$28","v":10},null,null,"Numero per",{"$f":"+$C$43","v":8},null,null,"Numero per",{"$f":"+$C$58","v":16},null,null,"Numero per",{"$f":"+$C$73","v":18},null,null,"Numero per",{"$f":"+$C$88","v":4},null,null,"Numero per",{"$f":"+$C$103","v":9},null,null,"Numero per",{"$f":"+$C$118","v":9},null,null,"Numero per",{"$f":"+$C$133","v":{"$error":"#N/A"}},null,null,"Numero per",{"$f":"+$C$148","v":17},null,null,"Numero per",{"$f":"+$C$190","v":4},null,null,"Numero per",{"$f":"+$C$204","v":{"$error":"#N/A"}},null,null,"Numero per",{"$f":"+$C$218","v":{"$error":"#N/A"}}]
[null,"Créditos Internacionales FINDETER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periodos","Fecha Amort.","Valor Amort.",null,"Periodos","Fecha Amort.","Valor Amort.",null,"Periodos","Fecha Amort.","Valor Amort.",null,"Periodos","Fecha Amort.","Valor Amort.",null,"Periodos","Fecha Amort.","Valor Amort.",null,"Periodos","Fecha Amort.","Valor Amort.",null,"Periodos","Fecha Amort.","Valor Amort.",null,"Periodos","Fecha Amort.","Valor Amort.",null,"Periodos","Fecha Amort.","Valor Amort.",null,"Periodos","Fecha Amort.","Valor Amort.",null,"Periodos","Fecha Amort.","Valor Amort.",null,"Periodos","Fecha Amort.","Valor Amort.",null,"Periodos","Fecha Amort.","Valor Amort."]
[null,"No meses",{"$f":"(DAYS360(C16,C17))/30","v":72},{"$f":"VLOOKUP(C18,$I$6:$J$8,2,0)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+$C$16","v":"2009-05-01"},{"$f":"IF(CL12=\"\",\"\",$C$23)","v":2032116.4615384615},null,0,{"$f":"+C31","v":"2009-01-01"},{"$f":"IF(CP12=\"\",\"\",$C$38)","v":246919.09090909091},null,0,{"$f":"+$C$46","v":"2009-06-01"},{"$f":"IF(CT12=\"\",\"\",$C$53)","v":112992.44444444444},null,0,{"$f":"+$C$61","v":"2009-03-01"},{"$f":"IF(CX12=\"\",\"\",$C$68)","v":572354.96562499995},null,0,{"$f":"+$C$76","v":"2009-01-01"},{"$f":"IF(DB12=\"\",\"\",$C$83)","v":1049228.8333333333},null,0,{"$f":"+$C$91","v":"2009-04-01"},{"$f":"IF(DF12=\"\",\"\",$C$98)","v":525419.6},null,0,{"$f":"+$C$106","v":"2010-03-01"},{"$f":"IF(DJ12=\"\",\"\",$C$113)","v":3000000},null,0,{"$f":"+$C$121","v":"2010-04-01"},{"$f":"IF(DN12=\"\",\"\",$C$128)","v":1998464.1},null,0,{"$f":"+$C$136","v":"00:00:00"},{"$f":"IF(DR12=\"\",\"\",$C$143)","v":0},null,0,{"$f":"+$C$151","v":"2012-08-01"},{"$f":"IF(DV12=\"\",\"\",$C$159)","v":4117647.0588235296},null,0,{"$f":"+$C$192","v":"2009-11-01"},{"$f":"IF(DZ12=\"\",\"\",$C$199)","v":2650},null,0,{"$f":"+$C$206","v":"00:00:00"},{"$f":"IF(ED12=\"\",\"\",$C$213)","v":0},null,0,{"$f":"+$C$220","v":"00:00:00"},{"$f":"IF(EH12=\"\",\"\",$C$228)","v":0}]
[null,"No periodos",{"$f":"+C12/D12","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($CL$10>CK12,CK12+1,\"\")","v":1},{"$f":"IF(CK13=\"\",\"\",EDATE(CL12,$D$12))","v":"2009-11-01"},{"$f":"IF(CL13=\"\",\"\",$C$23)","v":2032116.4615384615},null,{"$f":"IF($CP$10>CO12,CO12+1,\"\")","v":1},{"$f":"IF(CO13=\"\",\"\",EDATE(CP12,$D$27))","v":"2009-07-01"},{"$f":"IF(CP13=\"\",\"\",$C$38)","v":246919.09090909091},null,{"$f":"IF($CT$10>CS12,CS12+1,\"\")","v":1},{"$f":"IF(CS13=\"\",\"\",EDATE(CT12,$D$42))","v":"2009-12-01"},{"$f":"IF(CT13=\"\",\"\",$C$53)","v":112992.44444444444},null,{"$f":"IF($CX$10>CW12,CW12+1,\"\")","v":1},{"$f":"IF(CW13=\"\",\"\",EDATE(CX12,$D$57))","v":"2009-09-01"},{"$f":"IF(CX13=\"\",\"\",$C$68)","v":572354.96562499995},null,{"$f":"IF($DB$10>DA12,DA12+1,\"\")","v":1},{"$f":"IF(DA13=\"\",\"\",EDATE(DB12,$D$72))","v":"2009-07-01"},{"$f":"IF(DB13=\"\",\"\",$C$83)","v":1049228.8333333333},null,{"$f":"IF($DF$10>DE12,DE12+1,\"\")","v":1},{"$f":"IF(DE13=\"\",\"\",EDATE(DF12,$D$87))","v":"2009-10-01"},{"$f":"IF(DF13=\"\",\"\",$C$98)","v":525419.6},null,{"$f":"IF($DJ$10>DI12,DI12+1,\"\")","v":1},{"$f":"IF(DI13=\"\",\"\",EDATE(DJ12,$D$102))","v":"2010-09-01"},{"$f":"IF(DJ13=\"\",\"\",$C$113)","v":3000000},null,{"$f":"IF($DN$10>DM12,DM12+1,\"\")","v":1},{"$f":"IF(DM13=\"\",\"\",EDATE(DN12,$D$117))","v":"2010-10-01"},{"$f":"IF(DN13=\"\",\"\",$C$128)","v":1998464.1},null,{"$f":"IF($DR$10>DQ12,DQ12+1,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(DQ13=\"\",\"\",EDATE(DR12,$D$132))","v":{"$error":"#N/A"}},{"$f":"IF(DR13=\"\",\"\",$C$143)","v":{"$error":"#N/A"}},null,{"$f":"IF($DV$10>DU12,DU12+1,\"\")","v":1},{"$f":"IF(DU13=\"\",\"\",EDATE(DV12,$D$147))","v":"2013-02-01"},{"$f":"IF(DV13=\"\",\"\",$C$159)","v":4117647.0588235296},null,{"$f":"IF($DZ$10>DY12,DY12+1,\"\")","v":1},{"$f":"IF(DY13=\"\",\"\",EDATE(DZ12,$D$189))","v":"2010-11-01"},{"$f":"IF(DZ13=\"\",\"\",$C$199)","v":2650},null,{"$f":"IF($ED$10>EC12,EC12+1,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(EC13=\"\",\"\",EDATE(ED12,$D$203))","v":{"$error":"#N/A"}},{"$f":"IF(ED13=\"\",\"\",$C$213)","v":{"$error":"#N/A"}},null,{"$f":"IF($EH$10>EG12,EG12+1,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(EG13=\"\",\"\",EDATE(EH12,$D$217))","v":{"$error":"#N/A"}},{"$f":"IF(EH13=\"\",\"\",$C$228)","v":{"$error":"#N/A"}}]
[null,"CREDITO 1 (Entidad)","BM",{"$f":"+'Modulo de Cartera'!C17","v":"2009-01-01"},{"$f":"+'Modulo de Cartera'!D17","v":"2009-02-01"},{"$f":"+'Modulo de Cartera'!E17","v":"2009-03-01"},{"$f":"+'Modulo de Cartera'!F17","v":"2009-04-01"},{"$f":"+'Modulo de Cartera'!G17","v":"2009-05-01"},{"$f":"+'Modulo de Cartera'!H17","v":"2009-06-01"},{"$f":"+'Modulo de Cartera'!I17","v":"2009-07-01"},{"$f":"+'Modulo de Cartera'!J17","v":"2009-08-01"},{"$f":"+'Modulo de Cartera'!K17","v":"2009-09-01"},{"$f":"+'Modulo de Cartera'!L17","v":"2009-10-01"},{"$f":"+'Modulo de Cartera'!M17","v":"2009-11-01"},{"$f":"+'Modulo de Cartera'!N17","v":"2009-12-01"},{"$f":"+'Modulo de Cartera'!O17","v":"2010-01-01"},{"$f":"+'Modulo de Cartera'!P17","v":"2010-02-01"},{"$f":"+'Modulo de Cartera'!Q17","v":"2010-03-01"},{"$f":"+'Modulo de Cartera'!R17","v":"2010-04-01"},{"$f":"+'Modulo de Cartera'!S17","v":"2010-05-01"},{"$f":"+'Modulo de Cartera'!T17","v":"2010-06-01"},{"$f":"+'Modulo de Cartera'!U17","v":"2010-07-01"},{"$f":"+'Modulo de Cartera'!V17","v":"2010-08-01"},{"$f":"+'Modulo de Cartera'!W17","v":"2010-09-01"},{"$f":"+'Modulo de Cartera'!X17","v":"2010-10-01"},{"$f":"+'Modulo de Cartera'!Y17","v":"2010-11-01"},{"$f":"+'Modulo de Cartera'!Z17","v":"2010-12-01"},{"$f":"+'Modulo de Cartera'!AA17","v":"2011-01-01"},{"$f":"+'Modulo de Cartera'!AB17","v":"2011-02-01"},{"$f":"+'Modulo de Cartera'!AC17","v":"2011-03-01"},{"$f":"+'Modulo de Cartera'!AD17","v":"2011-04-01"},{"$f":"+'Modulo de Cartera'!AE17","v":"2011-05-01"},{"$f":"+'Modulo de Cartera'!AF17","v":"2011-06-01"},{"$f":"+'Modulo de Cartera'!AG17","v":"2011-07-01"},{"$f":"+'Modulo de Cartera'!AH17","v":"2011-08-01"},{"$f":"+'Modulo de Cartera'!AI17","v":"2011-09-01"},{"$f":"+'Modulo de Cartera'!AJ17","v":"2011-10-01"},{"$f":"+'Modulo de Cartera'!AK17","v":"2011-11-01"},{"$f":"+'Modulo de Cartera'!AL17","v":"2011-12-01"},{"$f":"+'Modulo de Cartera'!AM17","v":"2012-01-01"},{"$f":"+'Modulo de Cartera'!AN17","v":"2012-02-01"},{"$f":"+'Modulo de Cartera'!AO17","v":"2012-03-01"},{"$f":"+'Modulo de Cartera'!AP17","v":"2012-04-01"},{"$f":"+'Modulo de Cartera'!AQ17","v":"2012-05-01"},{"$f":"+'Modulo de Cartera'!AR17","v":"2012-06-01"},{"$f":"+'Modulo de Cartera'!AS17","v":"2012-07-01"},{"$f":"+'Modulo de Cartera'!AT17","v":"2012-08-01"},{"$f":"+'Modulo de Cartera'!AU17","v":"2012-09-01"},{"$f":"+'Modulo de Cartera'!AV17","v":"2012-10-01"},{"$f":"+'Modulo de Cartera'!AW17","v":"2012-11-01"},{"$f":"+'Modulo de Cartera'!AX17","v":"2012-12-01"},{"$f":"+'Modulo de Cartera'!AY17","v":"2013-01-01"},{"$f":"+'Modulo de Cartera'!AZ17","v":"2013-02-01"},{"$f":"+'Modulo de Cartera'!BA17","v":"2013-03-01"},{"$f":"+'Modulo de Cartera'!BB17","v":"2013-04-01"},{"$f":"+'Modulo de Cartera'!BC17","v":"2013-05-01"},{"$f":"+'Modulo de Cartera'!BD17","v":"2013-06-01"},{"$f":"+'Modulo de Cartera'!BE17","v":"2013-07-01"},{"$f":"+'Modulo de Cartera'!BF17","v":"2013-08-01"},{"$f":"+'Modulo de Cartera'!BG17","v":"2013-09-01"},{"$f":"+'Modulo de Cartera'!BH17","v":"2013-10-01"},{"$f":"+'Modulo de Cartera'!BI17","v":"2013-11-01"},{"$f":"+'Modulo de Cartera'!BJ17","v":"2013-12-01"},{"$f":"+'Modulo de Cartera'!BK17","v":"2014-01-01"},{"$f":"+'Modulo de Cartera'!BL17","v":"2014-02-01"},{"$f":"+'Modulo de Cartera'!BM17","v":"2014-03-01"},{"$f":"+'Modulo de Cartera'!BN17","v":"2014-04-01"},{"$f":"+'Modulo de Cartera'!BO17","v":"2014-05-01"},{"$f":"+'Modulo de Cartera'!BP17","v":"2014-06-01"},{"$f":"+'Modulo de Cartera'!BQ17","v":"2014-07-01"},{"$f":"+'Modulo de Cartera'!BR17","v":"2014-08-01"},{"$f":"+'Modulo de Cartera'!BS17","v":"2014-09-01"},{"$f":"+'Modulo de Cartera'!BT17","v":"2014-10-01"},{"$f":"+'Modulo de Cartera'!BU17","v":"2014-11-01"},{"$f":"+'Modulo de Cartera'!BV17","v":"2014-12-01"},{"$f":"+'Modulo de Cartera'!BW17","v":"2015-01-01"},{"$f":"+'Modulo de Cartera'!BX17","v":"2015-02-01"},{"$f":"+'Modulo de Cartera'!BY17","v":"2015-03-01"},{"$f":"+'Modulo de Cartera'!BZ17","v":"2015-04-01"},{"$f":"+'Modulo de Cartera'!CA17","v":"2015-05-01"},{"$f":"+'Modulo de Cartera'!CB17","v":"2015-06-01"},{"$f":"+'Modulo de Cartera'!CC17","v":"2015-07-01"},{"$f":"+'Modulo de Cartera'!CD17","v":"2015-08-01"},{"$f":"+'Modulo de Cartera'!CE17","v":"2015-09-01"},{"$f":"+'Modulo de Cartera'!CF17","v":"2015-10-01"},{"$f":"+'Modulo de Cartera'!CG17","v":"2015-11-01"},{"$f":"+'Modulo de Cartera'!CH17","v":"2015-12-01"},null,{"$f":"IF($CL$10>CK13,CK13+1,\"\")","v":2},{"$f":"IF(CK14=\"\",\"\",EDATE(CL13,$D$12))","v":"2010-05-01"},2032116.4615384615,null,{"$f":"IF($CP$10>CO13,CO13+1,\"\")","v":2},{"$f":"IF(CO14=\"\",\"\",EDATE(CP13,$D$27))","v":"2010-01-01"},246919.09090909091,null,{"$f":"IF($CT$10>CS13,CS13+1,\"\")","v":2},{"$f":"IF(CS14=\"\",\"\",EDATE(CT13,$D$42))","v":"2010-06-01"},112992.44444444444,null,{"$f":"IF($CX$10>CW13,CW13+1,\"\")","v":2},{"$f":"IF(CW14=\"\",\"\",EDATE(CX13,$D$57))","v":"2010-03-01"},572354.96562499995,null,{"$f":"IF($DB$10>DA13,DA13+1,\"\")","v":2},{"$f":"IF(DA14=\"\",\"\",EDATE(DB13,$D$72))","v":"2010-01-01"},1049228.8333333333,null,{"$f":"IF($DF$10>DE13,DE13+1,\"\")","v":2},{"$f":"IF(DE14=\"\",\"\",EDATE(DF13,$D$87))","v":"2010-04-01"},525419.6,null,{"$f":"IF($DJ$10>DI13,DI13+1,\"\")","v":2},{"$f":"IF(DI14=\"\",\"\",EDATE(DJ13,$D$102))","v":"2011-03-01"},3000000,null,{"$f":"IF($DN$10>DM13,DM13+1,\"\")","v":2},{"$f":"IF(DM14=\"\",\"\",EDATE(DN13,$D$117))","v":"2011-04-01"},1998464.1,null,{"$f":"IF($DR$10>DQ13,DQ13+1,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(DQ14=\"\",\"\",EDATE(DR13,$D$132))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF($DV$10>DU13,DU13+1,\"\")","v":2},{"$f":"IF(DU14=\"\",\"\",EDATE(DV13,$D$147))","v":"2013-08-01"},4117647.0588235296,null,{"$f":"IF($DZ$10>DY13,DY13+1,\"\")","v":2},{"$f":"IF(DY14=\"\",\"\",EDATE(DZ13,$D$189))","v":"2011-11-01"},2650,null,{"$f":"IF($ED$10>EC13,EC13+1,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(EC14=\"\",\"\",EDATE(ED13,$D$203))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF($EH$10>EG13,EG13+1,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(EG14=\"\",\"\",EDATE(EH13,$D$217))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,"Denominación prestamo","SPDT-BIRF 4345",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"2010-11-01",2032116.4615384615,null,3,"2010-07-01",246919.09090909091,null,3,"2010-12-01",112992.44444444444,null,3,"2010-09-01",572354.96562499995,null,3,"2010-07-01",1049228.8333333333,null,3,"2010-10-01",525419.6,null,3,"2011-09-01",3000000,null,3,"2011-10-01",1998464.1,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,3,"2014-02-01",4117647.0588235296,null,3,"2012-11-01",2650,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Próxima amortización","2009-05-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"2011-05-01",2032116.4615384615,null,4,"2011-01-01",246919.09090909091,null,4,"2011-06-01",112992.44444444444,null,4,"2011-03-01",572354.96562499995,null,4,"2011-01-01",1049228.8333333333,null,4,"2011-04-01",525419.6,null,4,"2012-03-01",3000000,null,4,"2012-04-01",1998464.1,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,4,"2014-08-01",4117647.0588235296,null,4,"2013-11-01",2650,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Fecha de vencimiento (mm/yy)","2015-05-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"2011-11-01",2032116.4615384615,null,5,"2011-07-01",246919.09090909091,null,5,"2011-12-01",112992.44444444444,null,5,"2011-09-01",572354.96562499995,null,5,"2011-07-01",1049228.8333333333,null,"","","",null,5,"2012-09-01",3000000,null,5,"2012-10-01",1998464.1,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,5,"2015-02-01",4117647.0588235296,null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Periodicidad","Semestre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"2012-05-01",2032116.4615384615,null,6,"2012-01-01",246919.09090909091,null,6,"2012-06-01",112992.44444444444,null,6,"2012-03-01",572354.96562499995,null,6,"2012-01-01",1049228.8333333333,null,"","","",null,6,"2013-03-01",3000000,null,6,"2013-04-01",1998464.1,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,6,"2015-08-01",4117647.0588235296,null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Tasa de interés ","Tasa Nominal Año",{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!C124,IF($C$19=\"LIBOR 6 meses\",Variables!C125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!D124,IF($C$19=\"LIBOR 6 meses\",Variables!D125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!E124,IF($C$19=\"LIBOR 6 meses\",Variables!E125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!F124,IF($C$19=\"LIBOR 6 meses\",Variables!F125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!G124,IF($C$19=\"LIBOR 6 meses\",Variables!G125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!H124,IF($C$19=\"LIBOR 6 meses\",Variables!H125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!I124,IF($C$19=\"LIBOR 6 meses\",Variables!I125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!J124,IF($C$19=\"LIBOR 6 meses\",Variables!J125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!K124,IF($C$19=\"LIBOR 6 meses\",Variables!K125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!L124,IF($C$19=\"LIBOR 6 meses\",Variables!L125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!M124,IF($C$19=\"LIBOR 6 meses\",Variables!M125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!N124,IF($C$19=\"LIBOR 6 meses\",Variables!N125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!O124,IF($C$19=\"LIBOR 6 meses\",Variables!O125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!P124,IF($C$19=\"LIBOR 6 meses\",Variables!P125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!Q124,IF($C$19=\"LIBOR 6 meses\",Variables!Q125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!R124,IF($C$19=\"LIBOR 6 meses\",Variables!R125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!S124,IF($C$19=\"LIBOR 6 meses\",Variables!S125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!T124,IF($C$19=\"LIBOR 6 meses\",Variables!T125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!U124,IF($C$19=\"LIBOR 6 meses\",Variables!U125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!V124,IF($C$19=\"LIBOR 6 meses\",Variables!V125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!W124,IF($C$19=\"LIBOR 6 meses\",Variables!W125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!X124,IF($C$19=\"LIBOR 6 meses\",Variables!X125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!Y124,IF($C$19=\"LIBOR 6 meses\",Variables!Y125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!Z124,IF($C$19=\"LIBOR 6 meses\",Variables!Z125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AA124,IF($C$19=\"LIBOR 6 meses\",Variables!AA125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AB124,IF($C$19=\"LIBOR 6 meses\",Variables!AB125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AC124,IF($C$19=\"LIBOR 6 meses\",Variables!AC125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AD124,IF($C$19=\"LIBOR 6 meses\",Variables!AD125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AE124,IF($C$19=\"LIBOR 6 meses\",Variables!AE125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AF124,IF($C$19=\"LIBOR 6 meses\",Variables!AF125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AG124,IF($C$19=\"LIBOR 6 meses\",Variables!AG125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AH124,IF($C$19=\"LIBOR 6 meses\",Variables!AH125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AI124,IF($C$19=\"LIBOR 6 meses\",Variables!AI125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AJ124,IF($C$19=\"LIBOR 6 meses\",Variables!AJ125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AK124,IF($C$19=\"LIBOR 6 meses\",Variables!AK125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AL124,IF($C$19=\"LIBOR 6 meses\",Variables!AL125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AM124,IF($C$19=\"LIBOR 6 meses\",Variables!AM125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AN124,IF($C$19=\"LIBOR 6 meses\",Variables!AN125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AO124,IF($C$19=\"LIBOR 6 meses\",Variables!AO125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AP124,IF($C$19=\"LIBOR 6 meses\",Variables!AP125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AQ124,IF($C$19=\"LIBOR 6 meses\",Variables!AQ125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AR124,IF($C$19=\"LIBOR 6 meses\",Variables!AR125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AS124,IF($C$19=\"LIBOR 6 meses\",Variables!AS125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AT124,IF($C$19=\"LIBOR 6 meses\",Variables!AT125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AU124,IF($C$19=\"LIBOR 6 meses\",Variables!AU125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AV124,IF($C$19=\"LIBOR 6 meses\",Variables!AV125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AW124,IF($C$19=\"LIBOR 6 meses\",Variables!AW125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AX124,IF($C$19=\"LIBOR 6 meses\",Variables!AX125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AY124,IF($C$19=\"LIBOR 6 meses\",Variables!AY125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!AZ124,IF($C$19=\"LIBOR 6 meses\",Variables!AZ125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BA124,IF($C$19=\"LIBOR 6 meses\",Variables!BA125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BB124,IF($C$19=\"LIBOR 6 meses\",Variables!BB125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BC124,IF($C$19=\"LIBOR 6 meses\",Variables!BC125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BD124,IF($C$19=\"LIBOR 6 meses\",Variables!BD125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BE124,IF($C$19=\"LIBOR 6 meses\",Variables!BE125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BF124,IF($C$19=\"LIBOR 6 meses\",Variables!BF125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BG124,IF($C$19=\"LIBOR 6 meses\",Variables!BG125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BH124,IF($C$19=\"LIBOR 6 meses\",Variables!BH125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BI124,IF($C$19=\"LIBOR 6 meses\",Variables!BI125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BJ124,IF($C$19=\"LIBOR 6 meses\",Variables!BJ125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BK124,IF($C$19=\"LIBOR 6 meses\",Variables!BK125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BL124,IF($C$19=\"LIBOR 6 meses\",Variables!BL125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BM124,IF($C$19=\"LIBOR 6 meses\",Variables!BM125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BN124,IF($C$19=\"LIBOR 6 meses\",Variables!BN125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BO124,IF($C$19=\"LIBOR 6 meses\",Variables!BO125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BP124,IF($C$19=\"LIBOR 6 meses\",Variables!BP125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BQ124,IF($C$19=\"LIBOR 6 meses\",Variables!BQ125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BR124,IF($C$19=\"LIBOR 6 meses\",Variables!BR125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BS124,IF($C$19=\"LIBOR 6 meses\",Variables!BS125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BT124,IF($C$19=\"LIBOR 6 meses\",Variables!BT125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BU124,IF($C$19=\"LIBOR 6 meses\",Variables!BU125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BV124,IF($C$19=\"LIBOR 6 meses\",Variables!BV125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BW124,IF($C$19=\"LIBOR 6 meses\",Variables!BW125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BX124,IF($C$19=\"LIBOR 6 meses\",Variables!BX125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BY124,IF($C$19=\"LIBOR 6 meses\",Variables!BY125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!BZ124,IF($C$19=\"LIBOR 6 meses\",Variables!BZ125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!CA124,IF($C$19=\"LIBOR 6 meses\",Variables!CA125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!CB124,IF($C$19=\"LIBOR 6 meses\",Variables!CB125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!CC124,IF($C$19=\"LIBOR 6 meses\",Variables!CC125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!CD124,IF($C$19=\"LIBOR 6 meses\",Variables!CD125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!CE124,IF($C$19=\"LIBOR 6 meses\",Variables!CE125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!CF124,IF($C$19=\"LIBOR 6 meses\",Variables!CF125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!CG124,IF($C$19=\"LIBOR 6 meses\",Variables!CG125,$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",Variables!CH124,IF($C$19=\"LIBOR 6 meses\",Variables!CH125,$C$20))","v":2.9100000000000001E-2},null,7,"2012-11-01",{"$f":"IF(CL19=\"\",\"\",$C$23)","v":2032116.4615384615},null,7,"2012-07-01",246919.09090909091,null,7,"2012-12-01",112992.44444444444,null,7,"2012-09-01",572354.96562499995,null,7,"2012-07-01",1049228.8333333333,null,"","","",null,7,"2013-09-01",3000000,null,7,"2013-10-01",1998464.1,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,7,"2016-02-01",4117647.0588235296,null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Spread y/o tasa de interés",2.9100000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"2013-05-01",2032116.4615384615,null,8,"2013-01-01",246919.09090909091,null,8,"2013-06-01",112992.44444444444,null,8,"2013-03-01",572354.96562499995,null,8,"2013-01-01",1049228.8333333333,null,"","","",null,8,"2014-03-01",3000000,null,8,"2014-04-01",1998464.1,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,8,"2016-08-01",4117647.0588235296,null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Tasa Nominal Año",{"$f":"+D21","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",(D19+$C$20),IF($C$19=\"LIBOR 6 meses\",(D19+$C$20),$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",(E19+$C$20),IF($C$19=\"LIBOR 6 meses\",(E19+$C$20),$C$20))","v":2.9100000000000001E-2},{"$f":"IF($C$19=\"LIBOR 3 meses\",(F19+$C$20),IF($C$19=\"LIBOR 6 meses\",(F19+$C$20),$C$20))","v":2.9100000000000001E-2},2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,{"$f":"IF($C$19=\"LIBOR 3 meses\",(BR19+$C$20),IF($C$19=\"LIBOR 6 meses\",(BR19+$C$20),$C$20))","v":2.9100000000000001E-2},2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,2.9100000000000001E-2,null,9,"2013-11-01",2032116.4615384615,null,9,"2013-07-01",246919.09090909091,null,"","","",null,9,"2013-09-01",572354.96562499995,null,9,"2013-07-01",1049228.8333333333,null,"","","",null,9,"2014-09-01",3000000,null,9,"2014-10-01",1998464.1,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,9,"2017-02-01",4117647.0588235296,null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Saldo Inicial",26417514,{"$f":"+C22","v":26417514},{"$f":"+D24","v":26417514},{"$f":"+E24","v":26417514},26417514,{"$f":"+G24","v":26417514},24385397.53846154,24385397.53846154,24385397.53846154,24385397.53846154,24385397.53846154,24385397.53846154,22353281.07692308,22353281.07692308,22353281.07692308,22353281.07692308,22353281.07692308,22353281.07692308,20321164.61538462,20321164.61538462,20321164.61538462,20321164.61538462,20321164.61538462,20321164.61538462,18289048.15384616,18289048.15384616,18289048.15384616,18289048.15384616,18289048.15384616,18289048.15384616,16256931.692307698,16256931.692307698,16256931.692307698,16256931.692307698,16256931.692307698,16256931.692307698,14224815.230769236,14224815.230769236,{"$f":"+AN24","v":14224815.230769236},14224815.230769236,14224815.230769236,14224815.230769236,12192698.769230774,12192698.769230774,12192698.769230774,12192698.769230774,12192698.769230774,12192698.769230774,10160582.307692312,10160582.307692312,10160582.307692312,10160582.307692312,10160582.307692312,10160582.307692312,8128465.8461538497,8128465.8461538497,8128465.8461538497,8128465.8461538497,8128465.8461538497,8128465.8461538497,6096349.3846153878,6096349.3846153878,6096349.3846153878,6096349.3846153878,6096349.3846153878,6096349.3846153878,4064232.9230769263,4064232.9230769263,4064232.9230769263,4064232.9230769263,4064232.9230769263,4064232.9230769263,2032116.4615384648,2032116.4615384648,2032116.4615384648,2032116.4615384648,2032116.4615384648,2032116.4615384648,0,0,0,0,0,0,0,null,10,"2014-05-01",2032116.4615384615,null,10,"2014-01-01",246919.09090909091,null,"","","",null,10,"2014-03-01",572354.96562499995,null,10,"2014-01-01",1049228.8333333333,null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,10,"2017-08-01",4117647.0588235296,null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Valor Amortización ",{"$f":"+C22/13","v":2032116.4615384615},{"$f":"IF(ISNUMBER(VLOOKUP(D14,$CL$12:$CM$41,2,0))=FALSE,0,VLOOKUP(D14,$CL$12:$CM$41,2,0))","v":0},{"$f":"IF(ISNUMBER(VLOOKUP(E14,$CL$12:$CM$41,2,0))=FALSE,0,VLOOKUP(E14,$CL$12:$CM$41,2,0))","v":0},0,{"$f":"IF(ISNUMBER(VLOOKUP(G14,$CL$12:$CM$41,2,0))=FALSE,0,VLOOKUP(G14,$CL$12:$CM$41,2,0))","v":0},2032116.4615384615,0,0,0,0,0,2032116.4615384615,0,0,0,{"$f":"IF(ISNUMBER(VLOOKUP(R14,$CL$12:$CM$41,2,0))=FALSE,0,VLOOKUP(R14,$CL$12:$CM$41,2,0))","v":0},0,2032116.4615384615,{"$f":"IF(ISNUMBER(VLOOKUP(U14,$CL$12:$CM$41,2,0))=FALSE,0,VLOOKUP(U14,$CL$12:$CM$41,2,0))","v":0},0,0,{"$f":"IF(ISNUMBER(VLOOKUP(X14,$CL$12:$CM$41,2,0))=FALSE,0,VLOOKUP(X14,$CL$12:$CM$41,2,0))","v":0},0,2032116.4615384615,0,{"$f":"IF(ISNUMBER(VLOOKUP(AB14,$CL$12:$CM$41,2,0))=FALSE,0,VLOOKUP(AB14,$CL$12:$CM$41,2,0))","v":0},0,0,{"$f":"IF(ISNUMBER(VLOOKUP(AE14,$CL$12:$CM$41,2,0))=FALSE,0,VLOOKUP(AE14,$CL$12:$CM$41,2,0))","v":0},2032116.4615384615,0,0,0,0,0,2032116.4615384615,0,0,0,0,0,2032116.4615384615,0,0,0,0,0,2032116.4615384615,0,0,0,0,0,2032116.4615384615,0,0,0,0,0,2032116.4615384615,0,0,0,0,0,2032116.4615384615,{"$f":"IF(ISNUMBER(VLOOKUP(BQ14,$CL$12:$CM$41,2,0))=FALSE,0,VLOOKUP(BQ14,$CL$12:$CM$41,2,0))","v":0},0,0,0,0,2032116.4615384615,0,0,0,0,0,2032116.4615384615,0,0,0,0,0,0,0,null,11,"2014-11-01",2032116.4615384615,null,"","","",null,"","","",null,11,"2014-09-01",572354.96562499995,null,11,"2014-07-01",1049228.8333333333,null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,11,"2018-02-01",4117647.0588235296,null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Saldo Final",null,{"$f":"IF(D14<$C$17,(D22-D23),0)","v":26417514},{"$f":"IF(E14<$C$17,(E22-E23),0)","v":26417514},26417514,26417514,24385397.53846154,24385397.53846154,24385397.53846154,24385397.53846154,24385397.53846154,24385397.53846154,22353281.07692308,22353281.07692308,22353281.07692308,22353281.07692308,22353281.07692308,22353281.07692308,20321164.61538462,20321164.61538462,20321164.61538462,20321164.61538462,20321164.61538462,20321164.61538462,18289048.15384616,18289048.15384616,18289048.15384616,18289048.15384616,18289048.15384616,{"$f":"IF(AE14<$C$17,(AE22-AE23),0)","v":18289048.15384616},16256931.692307698,16256931.692307698,16256931.692307698,16256931.692307698,16256931.692307698,16256931.692307698,14224815.230769236,14224815.230769236,14224815.230769236,14224815.230769236,14224815.230769236,14224815.230769236,12192698.769230774,12192698.769230774,12192698.769230774,12192698.769230774,12192698.769230774,12192698.769230774,10160582.307692312,10160582.307692312,10160582.307692312,10160582.307692312,10160582.307692312,10160582.307692312,8128465.8461538497,8128465.8461538497,8128465.8461538497,8128465.8461538497,8128465.8461538497,8128465.8461538497,6096349.3846153878,6096349.3846153878,6096349.3846153878,6096349.3846153878,6096349.3846153878,6096349.3846153878,4064232.9230769263,{"$f":"IF(BQ14<$C$17,(BQ22-BQ23),0)","v":4064232.9230769263},4064232.9230769263,4064232.9230769263,4064232.9230769263,4064232.9230769263,2032116.4615384648,2032116.4615384648,2032116.4615384648,2032116.4615384648,2032116.4615384648,2032116.4615384648,0,0,0,0,0,0,0,0,null,12,"2015-05-01",2032116.4615384615,null,"","","",null,"","","",null,12,"2015-03-01",572354.96562499995,null,12,"2015-01-01",1049228.8333333333,null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,12,"2018-08-01",4117647.0588235296,null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Tasa de Interés periodica",{"$f":"IF(C21=0,0,(C21/12))","v":2.4250000000000001E-3},{"$f":"IF(D21=0,0,(D21/12))","v":2.4250000000000001E-3},{"$f":"IF(E21=0,0,(E21/12))","v":2.4250000000000001E-3},2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,{"$f":"IF(BQ21=0,0,(BQ21/12))","v":2.4250000000000001E-3},2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,2.4250000000000001E-3,null,{"$f":"IF($CL$10>CK24,CK24+1,\"\")","v":""},"","",null,"","","",null,"","","",null,13,"2015-09-01",572354.96562499995,null,13,"2015-07-01",1049228.8333333333,null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,13,"2019-02-01",4117647.0588235296,null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Valor Intereses",null,{"$f":"AVERAGE(D22,D24)*D25","v":64062.471450000005},64062.471450000005,64062.471450000005,64062.471450000005,61598.530240384614,59134.589030769239,59134.589030769239,59134.589030769239,59134.589030769239,59134.589030769239,56670.647821153856,54206.706611538473,54206.706611538473,54206.706611538473,54206.706611538473,54206.706611538473,51742.765401923083,49278.824192307708,49278.824192307708,49278.824192307708,49278.824192307708,49278.824192307708,46814.882982692325,44350.941773076942,44350.941773076942,44350.941773076942,44350.941773076942,44350.941773076942,41887.000563461552,39423.059353846169,39423.059353846169,39423.059353846169,{"$f":"AVERAGE(AJ22,AJ24)*AJ25","v":39423.059353846169},39423.059353846169,36959.118144230786,34495.176934615396,34495.176934615396,34495.176934615396,34495.176934615396,34495.176934615396,32031.23572500001,29567.294515384627,29567.294515384627,29567.294515384627,29567.294515384627,29567.294515384627,27103.353305769244,24639.412096153857,24639.412096153857,24639.412096153857,24639.412096153857,24639.412096153857,22175.470886538471,19711.529676923084,19711.529676923084,19711.529676923084,19711.529676923084,19711.529676923084,17247.588467307702,14783.647257692315,14783.647257692315,14783.647257692315,14783.647257692315,14783.647257692315,{"$f":"AVERAGE(BP22,BP24)*BP25","v":12319.706048076931},9855.7648384615459,9855.7648384615459,9855.7648384615459,9855.7648384615459,9855.7648384615459,7391.8236288461621,4927.8824192307775,4927.8824192307775,4927.8824192307775,4927.8824192307775,4927.8824192307775,2463.9412096153887,0,0,0,0,0,0,0,null,"","","",null,"","","",null,"","","",null,14,"2016-03-01",572354.96562499995,null,14,"2016-01-01",1049228.8333333333,null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,14,"2019-08-01",4117647.0588235296,null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"No meses",{"$f":"(DAYS360(C31,C32))/30","v":60},{"$f":"VLOOKUP(C33,$I$6:$J$8,2,0)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","","",null,"","",{"$f":"IF(CT27=\"\",\"\",$C$53)","v":""},null,15,"2016-09-01",572354.96562499995,null,15,"2016-07-01",1049228.8333333333,null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,15,"2020-02-01",4117647.0588235296,null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"No periodos",{"$f":"+C27/D27","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","","",null,"","","",null,16,"2017-03-01",572354.96562499995,null,16,"2017-01-01",1049228.8333333333,null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DR28=\"\",\"\",$C$143)","v":{"$error":"#N/A"}},null,16,"2020-08-01",{"$f":"IF(DV28=\"\",\"\",$C$159)","v":4117647.0588235296},null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CREDITO 2 (Entidad)","BM",{"$f":"+D14","v":"2009-01-01"},{"$f":"+E14","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ14","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01",null,"","","",null,"","","",null,"","","",null,"","","",null,17,"2017-07-01",1049228.8333333333,null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,17,"2021-02-01",4117647.0588235296,null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Denominación prestamo","PACES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"","","",null,"","","",null,"","","",null,18,"2018-01-01",1049228.8333333333,null,"","","",null,"","",{"$f":"IF(DJ30=\"\",\"\",$C$113)","v":""},null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Próxima amortización","2009-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($CL$10>CK29,CK29+1,\"\")","v":""},"","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Fecha de vencimiento (mm/yy)","2014-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($CL$10>CK31,CK31+1,\"\")","v":""},"","",null,{"$f":"IF($CP$10>CO31,CO31+1,\"\")","v":""},"","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Periodicidad","Semestre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Tasa de interés ","Tasa Nominal Año",{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!C124,IF($C$34=\"LIBOR 6 meses\",Variables!C125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!D124,IF($C$34=\"LIBOR 6 meses\",Variables!D125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!E124,IF($C$34=\"LIBOR 6 meses\",Variables!E125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!F124,IF($C$34=\"LIBOR 6 meses\",Variables!F125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!G124,IF($C$34=\"LIBOR 6 meses\",Variables!G125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!H124,IF($C$34=\"LIBOR 6 meses\",Variables!H125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!I124,IF($C$34=\"LIBOR 6 meses\",Variables!I125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!J124,IF($C$34=\"LIBOR 6 meses\",Variables!J125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!K124,IF($C$34=\"LIBOR 6 meses\",Variables!K125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!L124,IF($C$34=\"LIBOR 6 meses\",Variables!L125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!M124,IF($C$34=\"LIBOR 6 meses\",Variables!M125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!N124,IF($C$34=\"LIBOR 6 meses\",Variables!N125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!O124,IF($C$34=\"LIBOR 6 meses\",Variables!O125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!P124,IF($C$34=\"LIBOR 6 meses\",Variables!P125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!Q124,IF($C$34=\"LIBOR 6 meses\",Variables!Q125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!R124,IF($C$34=\"LIBOR 6 meses\",Variables!R125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!S124,IF($C$34=\"LIBOR 6 meses\",Variables!S125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!T124,IF($C$34=\"LIBOR 6 meses\",Variables!T125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!U124,IF($C$34=\"LIBOR 6 meses\",Variables!U125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!V124,IF($C$34=\"LIBOR 6 meses\",Variables!V125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!W124,IF($C$34=\"LIBOR 6 meses\",Variables!W125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!X124,IF($C$34=\"LIBOR 6 meses\",Variables!X125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!Y124,IF($C$34=\"LIBOR 6 meses\",Variables!Y125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!Z124,IF($C$34=\"LIBOR 6 meses\",Variables!Z125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AA124,IF($C$34=\"LIBOR 6 meses\",Variables!AA125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AB124,IF($C$34=\"LIBOR 6 meses\",Variables!AB125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AC124,IF($C$34=\"LIBOR 6 meses\",Variables!AC125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AD124,IF($C$34=\"LIBOR 6 meses\",Variables!AD125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AE124,IF($C$34=\"LIBOR 6 meses\",Variables!AE125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AF124,IF($C$34=\"LIBOR 6 meses\",Variables!AF125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AG124,IF($C$34=\"LIBOR 6 meses\",Variables!AG125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AH124,IF($C$34=\"LIBOR 6 meses\",Variables!AH125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AI124,IF($C$34=\"LIBOR 6 meses\",Variables!AI125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AJ124,IF($C$34=\"LIBOR 6 meses\",Variables!AJ125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AK124,IF($C$34=\"LIBOR 6 meses\",Variables!AK125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AL124,IF($C$34=\"LIBOR 6 meses\",Variables!AL125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AM124,IF($C$34=\"LIBOR 6 meses\",Variables!AM125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AN124,IF($C$34=\"LIBOR 6 meses\",Variables!AN125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AO124,IF($C$34=\"LIBOR 6 meses\",Variables!AO125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AP124,IF($C$34=\"LIBOR 6 meses\",Variables!AP125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AQ124,IF($C$34=\"LIBOR 6 meses\",Variables!AQ125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AR124,IF($C$34=\"LIBOR 6 meses\",Variables!AR125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AS124,IF($C$34=\"LIBOR 6 meses\",Variables!AS125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AT124,IF($C$34=\"LIBOR 6 meses\",Variables!AT125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AU124,IF($C$34=\"LIBOR 6 meses\",Variables!AU125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AV124,IF($C$34=\"LIBOR 6 meses\",Variables!AV125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AW124,IF($C$34=\"LIBOR 6 meses\",Variables!AW125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AX124,IF($C$34=\"LIBOR 6 meses\",Variables!AX125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AY124,IF($C$34=\"LIBOR 6 meses\",Variables!AY125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!AZ124,IF($C$34=\"LIBOR 6 meses\",Variables!AZ125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BA124,IF($C$34=\"LIBOR 6 meses\",Variables!BA125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BB124,IF($C$34=\"LIBOR 6 meses\",Variables!BB125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BC124,IF($C$34=\"LIBOR 6 meses\",Variables!BC125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BD124,IF($C$34=\"LIBOR 6 meses\",Variables!BD125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BE124,IF($C$34=\"LIBOR 6 meses\",Variables!BE125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BF124,IF($C$34=\"LIBOR 6 meses\",Variables!BF125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BG124,IF($C$34=\"LIBOR 6 meses\",Variables!BG125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BH124,IF($C$34=\"LIBOR 6 meses\",Variables!BH125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BI124,IF($C$34=\"LIBOR 6 meses\",Variables!BI125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BJ124,IF($C$34=\"LIBOR 6 meses\",Variables!BJ125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BK124,IF($C$34=\"LIBOR 6 meses\",Variables!BK125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BL124,IF($C$34=\"LIBOR 6 meses\",Variables!BL125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BM124,IF($C$34=\"LIBOR 6 meses\",Variables!BM125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BN124,IF($C$34=\"LIBOR 6 meses\",Variables!BN125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BO124,IF($C$34=\"LIBOR 6 meses\",Variables!BO125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BP124,IF($C$34=\"LIBOR 6 meses\",Variables!BP125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BQ124,IF($C$34=\"LIBOR 6 meses\",Variables!BQ125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BR124,IF($C$34=\"LIBOR 6 meses\",Variables!BR125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BS124,IF($C$34=\"LIBOR 6 meses\",Variables!BS125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BT124,IF($C$34=\"LIBOR 6 meses\",Variables!BT125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BU124,IF($C$34=\"LIBOR 6 meses\",Variables!BU125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BV124,IF($C$34=\"LIBOR 6 meses\",Variables!BV125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BW124,IF($C$34=\"LIBOR 6 meses\",Variables!BW125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BX124,IF($C$34=\"LIBOR 6 meses\",Variables!BX125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BY124,IF($C$34=\"LIBOR 6 meses\",Variables!BY125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!BZ124,IF($C$34=\"LIBOR 6 meses\",Variables!BZ125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!CA124,IF($C$34=\"LIBOR 6 meses\",Variables!CA125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!CB124,IF($C$34=\"LIBOR 6 meses\",Variables!CB125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!CC124,IF($C$34=\"LIBOR 6 meses\",Variables!CC125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!CD124,IF($C$34=\"LIBOR 6 meses\",Variables!CD125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!CE124,IF($C$34=\"LIBOR 6 meses\",Variables!CE125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!CF124,IF($C$34=\"LIBOR 6 meses\",Variables!CF125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!CG124,IF($C$34=\"LIBOR 6 meses\",Variables!CG125,$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",Variables!CH124,IF($C$34=\"LIBOR 6 meses\",Variables!CH125,$C$35))","v":7.8899999999999998E-2},null,"","","",null,"","","",null,"","","",null,{"$f":"IF($CX$10>CW33,CW33+1,\"\")","v":""},"","",null,"","","",null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Spread y/o tasa de interés",7.8899999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Tasa Nominal Año",{"$f":"+D36","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",(D34+$C$35),IF($C$34=\"LIBOR 6 meses\",(D34+$C$35),$C$35))","v":7.8899999999999998E-2},{"$f":"IF($C$34=\"LIBOR 3 meses\",(E34+$C$35),IF($C$34=\"LIBOR 6 meses\",(E34+$C$35),$C$35))","v":7.8899999999999998E-2},7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,{"$f":"IF($C$34=\"LIBOR 3 meses\",(BQ34+$C$35),IF($C$34=\"LIBOR 6 meses\",(BQ34+$C$35),$C$35))","v":7.8899999999999998E-2},7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,7.8899999999999998E-2,null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Saldo Inicial",2716110,{"$f":"+C37","v":2716110},{"$f":"+D39","v":2469190.9090909092},2469190.9090909092,2469190.9090909092,2469190.9090909092,2469190.9090909092,2469190.9090909092,2222271.8181818184,2222271.8181818184,2222271.8181818184,2222271.8181818184,2222271.8181818184,2222271.8181818184,1975352.7272727275,1975352.7272727275,1975352.7272727275,1975352.7272727275,1975352.7272727275,1975352.7272727275,1728433.6363636367,1728433.6363636367,1728433.6363636367,1728433.6363636367,1728433.6363636367,1728433.6363636367,1481514.5454545459,1481514.5454545459,1481514.5454545459,1481514.5454545459,1481514.5454545459,1481514.5454545459,1234595.4545454551,1234595.4545454551,{"$f":"+AJ39","v":1234595.4545454551},1234595.4545454551,1234595.4545454551,1234595.4545454551,987676.36363636411,987676.36363636411,987676.36363636411,987676.36363636411,987676.36363636411,987676.36363636411,740757.27272727317,740757.27272727317,740757.27272727317,740757.27272727317,740757.27272727317,740757.27272727317,493838.18181818223,493838.18181818223,493838.18181818223,493838.18181818223,493838.18181818223,493838.18181818223,246919.09090909132,246919.09090909132,246919.09090909132,246919.09090909132,246919.09090909132,246919.09090909132,0,0,0,0,{"$f":"+BP39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Valor Amortización ",{"$f":"+C37/11","v":246919.09090909091},{"$f":"IF(ISNUMBER(VLOOKUP(D29,$CP$12:$CQ$41,2,0))=FALSE,0,VLOOKUP(D29,$CP$12:$CQ$41,2,0))","v":246919.09090909091},{"$f":"IF(ISNUMBER(VLOOKUP(E29,$CP$12:$CQ$41,2,0))=FALSE,0,VLOOKUP(E29,$CP$12:$CQ$41,2,0))","v":0},0,0,{"$f":"IF(ISNUMBER(VLOOKUP(H29,$CP$12:$CQ$41,2,0))=FALSE,0,VLOOKUP(H29,$CP$12:$CQ$41,2,0))","v":0},0,246919.09090909091,0,0,0,0,0,246919.09090909091,0,0,0,0,0,246919.09090909091,0,0,0,0,0,246919.09090909091,0,0,0,0,0,246919.09090909091,0,0,0,0,0,246919.09090909091,0,0,0,0,0,246919.09090909091,0,0,0,0,0,246919.09090909091,0,0,0,0,0,246919.09090909091,0,0,0,0,0,246919.09090909091,0,0,0,0,{"$f":"IF(ISNUMBER(VLOOKUP(BQ29,$CP$12:$CQ$41,2,0))=FALSE,0,VLOOKUP(BQ29,$CP$12:$CQ$41,2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Saldo Final",null,{"$f":"IF(D29<$C$32,(D37-D38),0)","v":2469190.9090909092},{"$f":"IF(E29<$C$32,(E37-E38),0)","v":2469190.9090909092},2469190.9090909092,2469190.9090909092,2469190.9090909092,2469190.9090909092,2222271.8181818184,2222271.8181818184,2222271.8181818184,2222271.8181818184,2222271.8181818184,2222271.8181818184,1975352.7272727275,1975352.7272727275,1975352.7272727275,1975352.7272727275,1975352.7272727275,1975352.7272727275,1728433.6363636367,1728433.6363636367,1728433.6363636367,1728433.6363636367,1728433.6363636367,1728433.6363636367,1481514.5454545459,1481514.5454545459,1481514.5454545459,1481514.5454545459,1481514.5454545459,1481514.5454545459,1234595.4545454551,1234595.4545454551,1234595.4545454551,1234595.4545454551,1234595.4545454551,1234595.4545454551,{"$f":"IF(AN29<$C$32,(AN37-AN38),0)","v":987676.36363636411},987676.36363636411,987676.36363636411,987676.36363636411,987676.36363636411,987676.36363636411,740757.27272727317,740757.27272727317,740757.27272727317,740757.27272727317,740757.27272727317,740757.27272727317,493838.18181818223,493838.18181818223,493838.18181818223,493838.18181818223,493838.18181818223,493838.18181818223,246919.09090909132,246919.09090909132,246919.09090909132,246919.09090909132,246919.09090909132,246919.09090909132,0,0,0,0,{"$f":"+BP37-BP38","v":0},{"$f":"+BP39","v":0},{"$f":"+BQ39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Tasa de Interés periodica",{"$f":"IF(C36=0,0,(C36/12))","v":6.5750000000000001E-3},6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,{"$f":"IF(BQ36=0,0,(BQ36/12))","v":6.5750000000000001E-3},6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,6.5750000000000001E-3,null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Valor Intereses",null,{"$f":"AVERAGE(D37,D39)*D40","v":17046.676738636364},16234.930227272727,16234.930227272727,16234.930227272727,16234.930227272727,16234.930227272727,15423.183715909092,14611.437204545457,14611.437204545457,14611.437204545457,14611.437204545457,14611.437204545457,13799.690693181819,12987.944181818184,12987.944181818184,12987.944181818184,12987.944181818184,12987.944181818184,12176.197670454547,11364.451159090911,11364.451159090911,11364.451159090911,11364.451159090911,11364.451159090911,10552.704647727276,9740.9581363636389,9740.9581363636389,9740.9581363636389,9740.9581363636389,9740.9581363636389,8929.2116250000036,8117.4651136363673,{"$f":"AVERAGE(AJ37,AJ39)*AJ40","v":8117.4651136363673},8117.4651136363673,8117.4651136363673,8117.4651136363673,7305.718602272731,6493.9720909090938,6493.9720909090938,6493.9720909090938,6493.9720909090938,6493.9720909090938,5682.2255795454575,4870.4790681818213,4870.4790681818213,4870.4790681818213,4870.4790681818213,4870.4790681818213,4058.732556818185,3246.9860454545483,3246.9860454545483,3246.9860454545483,3246.9860454545483,3246.9860454545483,2435.2395340909115,1623.4930227272755,1623.4930227272755,1623.4930227272755,1623.4930227272755,1623.4930227272755,811.74651136363775,0,0,0,{"$f":"AVERAGE(BP37,BP39)*BP40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","",{"$f":"IF(CL41=\"\",\"\",$C$23)","v":""},null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"","","",null,"","","",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"No meses",{"$f":"(DAYS360(C46,C47))/30","v":48},{"$f":"VLOOKUP(C48,$I$6:$J$8,2,0)","v":6}]
[null,"No periodos",{"$f":"+C42/D42","v":8}]
[null,"CREDITO 3 (Entidad)","KFW",{"$f":"+D29","v":"2009-01-01"},{"$f":"+E29","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ29","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Denominación prestamo","KFW"]
[null,"Próxima amortización","2009-06-01"]
[null,"Fecha de vencimiento (mm/yy)","2013-06-01"]
[null,"Periodicidad","Semestre"]
[null,"Tasa de interés ","Tasa Nominal Año",{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!C124,IF($C$49=\"LIBOR 6 meses\",Variables!C125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!D124,IF($C$49=\"LIBOR 6 meses\",Variables!D125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!E124,IF($C$49=\"LIBOR 6 meses\",Variables!E125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!F124,IF($C$49=\"LIBOR 6 meses\",Variables!F125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!G124,IF($C$49=\"LIBOR 6 meses\",Variables!G125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!H124,IF($C$49=\"LIBOR 6 meses\",Variables!H125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!I124,IF($C$49=\"LIBOR 6 meses\",Variables!I125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!J124,IF($C$49=\"LIBOR 6 meses\",Variables!J125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!K124,IF($C$49=\"LIBOR 6 meses\",Variables!K125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!L124,IF($C$49=\"LIBOR 6 meses\",Variables!L125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!M124,IF($C$49=\"LIBOR 6 meses\",Variables!M125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!N124,IF($C$49=\"LIBOR 6 meses\",Variables!N125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!O124,IF($C$49=\"LIBOR 6 meses\",Variables!O125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!P124,IF($C$49=\"LIBOR 6 meses\",Variables!P125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!Q124,IF($C$49=\"LIBOR 6 meses\",Variables!Q125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!R124,IF($C$49=\"LIBOR 6 meses\",Variables!R125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!S124,IF($C$49=\"LIBOR 6 meses\",Variables!S125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!T124,IF($C$49=\"LIBOR 6 meses\",Variables!T125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!U124,IF($C$49=\"LIBOR 6 meses\",Variables!U125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!V124,IF($C$49=\"LIBOR 6 meses\",Variables!V125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!W124,IF($C$49=\"LIBOR 6 meses\",Variables!W125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!X124,IF($C$49=\"LIBOR 6 meses\",Variables!X125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!Y124,IF($C$49=\"LIBOR 6 meses\",Variables!Y125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!Z124,IF($C$49=\"LIBOR 6 meses\",Variables!Z125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AA124,IF($C$49=\"LIBOR 6 meses\",Variables!AA125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AB124,IF($C$49=\"LIBOR 6 meses\",Variables!AB125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AC124,IF($C$49=\"LIBOR 6 meses\",Variables!AC125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AD124,IF($C$49=\"LIBOR 6 meses\",Variables!AD125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AE124,IF($C$49=\"LIBOR 6 meses\",Variables!AE125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AF124,IF($C$49=\"LIBOR 6 meses\",Variables!AF125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AG124,IF($C$49=\"LIBOR 6 meses\",Variables!AG125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AH124,IF($C$49=\"LIBOR 6 meses\",Variables!AH125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AI124,IF($C$49=\"LIBOR 6 meses\",Variables!AI125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AJ124,IF($C$49=\"LIBOR 6 meses\",Variables!AJ125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AK124,IF($C$49=\"LIBOR 6 meses\",Variables!AK125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AL124,IF($C$49=\"LIBOR 6 meses\",Variables!AL125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AM124,IF($C$49=\"LIBOR 6 meses\",Variables!AM125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AN124,IF($C$49=\"LIBOR 6 meses\",Variables!AN125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AO124,IF($C$49=\"LIBOR 6 meses\",Variables!AO125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AP124,IF($C$49=\"LIBOR 6 meses\",Variables!AP125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AQ124,IF($C$49=\"LIBOR 6 meses\",Variables!AQ125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AR124,IF($C$49=\"LIBOR 6 meses\",Variables!AR125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AS124,IF($C$49=\"LIBOR 6 meses\",Variables!AS125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AT124,IF($C$49=\"LIBOR 6 meses\",Variables!AT125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AU124,IF($C$49=\"LIBOR 6 meses\",Variables!AU125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AV124,IF($C$49=\"LIBOR 6 meses\",Variables!AV125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AW124,IF($C$49=\"LIBOR 6 meses\",Variables!AW125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AX124,IF($C$49=\"LIBOR 6 meses\",Variables!AX125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AY124,IF($C$49=\"LIBOR 6 meses\",Variables!AY125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!AZ124,IF($C$49=\"LIBOR 6 meses\",Variables!AZ125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BA124,IF($C$49=\"LIBOR 6 meses\",Variables!BA125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BB124,IF($C$49=\"LIBOR 6 meses\",Variables!BB125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BC124,IF($C$49=\"LIBOR 6 meses\",Variables!BC125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BD124,IF($C$49=\"LIBOR 6 meses\",Variables!BD125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BE124,IF($C$49=\"LIBOR 6 meses\",Variables!BE125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BF124,IF($C$49=\"LIBOR 6 meses\",Variables!BF125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BG124,IF($C$49=\"LIBOR 6 meses\",Variables!BG125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BH124,IF($C$49=\"LIBOR 6 meses\",Variables!BH125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BI124,IF($C$49=\"LIBOR 6 meses\",Variables!BI125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BJ124,IF($C$49=\"LIBOR 6 meses\",Variables!BJ125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BK124,IF($C$49=\"LIBOR 6 meses\",Variables!BK125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BL124,IF($C$49=\"LIBOR 6 meses\",Variables!BL125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BM124,IF($C$49=\"LIBOR 6 meses\",Variables!BM125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BN124,IF($C$49=\"LIBOR 6 meses\",Variables!BN125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BO124,IF($C$49=\"LIBOR 6 meses\",Variables!BO125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BP124,IF($C$49=\"LIBOR 6 meses\",Variables!BP125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BQ124,IF($C$49=\"LIBOR 6 meses\",Variables!BQ125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BR124,IF($C$49=\"LIBOR 6 meses\",Variables!BR125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BS124,IF($C$49=\"LIBOR 6 meses\",Variables!BS125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BT124,IF($C$49=\"LIBOR 6 meses\",Variables!BT125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BU124,IF($C$49=\"LIBOR 6 meses\",Variables!BU125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BV124,IF($C$49=\"LIBOR 6 meses\",Variables!BV125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BW124,IF($C$49=\"LIBOR 6 meses\",Variables!BW125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BX124,IF($C$49=\"LIBOR 6 meses\",Variables!BX125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BY124,IF($C$49=\"LIBOR 6 meses\",Variables!BY125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!BZ124,IF($C$49=\"LIBOR 6 meses\",Variables!BZ125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!CA124,IF($C$49=\"LIBOR 6 meses\",Variables!CA125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!CB124,IF($C$49=\"LIBOR 6 meses\",Variables!CB125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!CC124,IF($C$49=\"LIBOR 6 meses\",Variables!CC125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!CD124,IF($C$49=\"LIBOR 6 meses\",Variables!CD125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!CE124,IF($C$49=\"LIBOR 6 meses\",Variables!CE125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!CF124,IF($C$49=\"LIBOR 6 meses\",Variables!CF125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!CG124,IF($C$49=\"LIBOR 6 meses\",Variables!CG125,$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",Variables!CH124,IF($C$49=\"LIBOR 6 meses\",Variables!CH125,$C$50))","v":0.02}]
[null,"Spread y/o tasa de interés",0.02]
[null,"Tasa Nominal Año",{"$f":"+D51","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",(D49+$C$50),IF($C$49=\"LIBOR 6 meses\",(D49+$C$50),$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",(E49+$C$50),IF($C$49=\"LIBOR 6 meses\",(E49+$C$50),$C$50))","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"IF($C$49=\"LIBOR 3 meses\",(AQ49+$C$50),IF($C$49=\"LIBOR 6 meses\",(AQ49+$C$50),$C$50))","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"IF($C$49=\"LIBOR 3 meses\",(BQ49+$C$50),IF($C$49=\"LIBOR 6 meses\",(BQ49+$C$50),$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",(BR49+$C$50),IF($C$49=\"LIBOR 6 meses\",(BR49+$C$50),$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",(BS49+$C$50),IF($C$49=\"LIBOR 6 meses\",(BS49+$C$50),$C$50))","v":0.02},{"$f":"IF($C$49=\"LIBOR 3 meses\",(BT49+$C$50),IF($C$49=\"LIBOR 6 meses\",(BT49+$C$50),$C$50))","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Saldo Inicial",1016932,{"$f":"+C52","v":1016932},{"$f":"+D54","v":1016932},1016932,1016932,1016932,1016932,903939.5555555555,903939.5555555555,903939.5555555555,903939.5555555555,903939.5555555555,903939.5555555555,790947.11111111101,790947.11111111101,790947.11111111101,790947.11111111101,790947.11111111101,790947.11111111101,677954.66666666651,677954.66666666651,677954.66666666651,677954.66666666651,677954.66666666651,677954.66666666651,564962.22222222202,564962.22222222202,564962.22222222202,564962.22222222202,564962.22222222202,564962.22222222202,451969.77777777758,451969.77777777758,451969.77777777758,{"$f":"+AJ54","v":451969.77777777758},451969.77777777758,451969.77777777758,338977.33333333314,338977.33333333314,338977.33333333314,338977.33333333314,338977.33333333314,338977.33333333314,225984.8888888887,225984.8888888887,225984.8888888887,225984.8888888887,225984.8888888887,225984.8888888887,112992.44444444426,112992.44444444426,112992.44444444426,112992.44444444426,112992.44444444426,112992.44444444426,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Amortización ",{"$f":"+C52/9","v":112992.44444444444},{"$f":"IF(ISNUMBER(VLOOKUP(D44,$CT$12:$CU$41,2,0))=FALSE,0,VLOOKUP(D44,$CT$12:$CU$41,2,0))","v":0},{"$f":"IF(ISNUMBER(VLOOKUP(E44,$CT$12:$CU$41,2,0))=FALSE,0,VLOOKUP(E44,$CT$12:$CU$41,2,0))","v":0},0,0,0,112992.44444444444,0,0,0,0,0,112992.44444444444,0,0,0,0,0,112992.44444444444,0,0,0,0,0,112992.44444444444,0,0,0,0,0,112992.44444444444,0,0,0,0,0,112992.44444444444,0,0,0,0,0,112992.44444444444,0,0,0,0,0,112992.44444444444,0,0,0,0,0,112992.44444444444,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(VLOOKUP(BQ44,$CT$12:$CU$41,2,0))=FALSE,0,VLOOKUP(BQ44,$CT$12:$CU$41,2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Final",null,{"$f":"IF(D44<$C$47,(D52-D53),0)","v":1016932},1016932,1016932,1016932,1016932,903939.5555555555,903939.5555555555,903939.5555555555,903939.5555555555,903939.5555555555,903939.5555555555,790947.11111111101,790947.11111111101,790947.11111111101,790947.11111111101,790947.11111111101,790947.11111111101,677954.66666666651,677954.66666666651,677954.66666666651,677954.66666666651,677954.66666666651,677954.66666666651,564962.22222222202,564962.22222222202,564962.22222222202,564962.22222222202,564962.22222222202,564962.22222222202,451969.77777777758,451969.77777777758,451969.77777777758,{"$f":"IF(AJ44<$C$47,(AJ52-AJ53),0)","v":451969.77777777758},451969.77777777758,451969.77777777758,338977.33333333314,338977.33333333314,338977.33333333314,338977.33333333314,338977.33333333314,338977.33333333314,225984.8888888887,225984.8888888887,225984.8888888887,225984.8888888887,225984.8888888887,225984.8888888887,112992.44444444426,112992.44444444426,112992.44444444426,112992.44444444426,112992.44444444426,112992.44444444426,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP44<$C$47,(BP52-BP53),0)","v":0},{"$f":"IF(BQ44<$C$47,(BQ52-BQ53),0)","v":0},{"$f":"+BR52-BR53","v":0},{"$f":"+BS52-BS53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tasa de Interés periodica",{"$f":"IF(C51=0,0,(C51/12))","v":1.6666666666666668E-3},1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,{"$f":"IF(BQ51=0,0,(BQ51/12))","v":1.6666666666666668E-3},1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3]
[null,"Valor Intereses",null,{"$f":"AVERAGE(D52,D54)*D55","v":1694.8866666666668},1694.8866666666668,1694.8866666666668,1694.8866666666668,1694.8866666666668,1600.7262962962964,1506.565925925926,1506.565925925926,1506.565925925926,1506.565925925926,1506.565925925926,1412.4055555555556,1318.2451851851852,1318.2451851851852,1318.2451851851852,1318.2451851851852,1318.2451851851852,1224.0848148148148,1129.9244444444444,1129.9244444444444,1129.9244444444444,1129.9244444444444,1129.9244444444444,1035.7640740740737,941.60370370370345,941.60370370370345,941.60370370370345,941.60370370370345,941.60370370370345,847.44333333333304,753.28296296296264,753.28296296296264,{"$f":"AVERAGE(AJ52,AJ54)*AJ55","v":753.28296296296264},753.28296296296264,753.28296296296264,659.12259259259235,564.96222222222195,564.96222222222195,564.96222222222195,564.96222222222195,564.96222222222195,470.8018518518515,376.64148148148121,376.64148148148121,376.64148148148121,376.64148148148121,376.64148148148121,282.48111111111081,188.32074074074046,188.32074074074046,188.32074074074046,188.32074074074046,188.32074074074046,94.160370370370231,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BP52,BP54)*BP55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"No meses",{"$f":"(DAYS360(C61,C62))/30","v":96},{"$f":"VLOOKUP(C63,$I$6:$J$8,2,0)","v":6}]
[null,"No periodos",{"$f":"+C57/D57","v":16}]
[null,"CREDITO 4 (Entidad)","BID",{"$f":"+D44","v":"2009-01-01"},{"$f":"+E44","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ44","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Denominación prestamo","BID 977 SF"]
[null,"Próxima amortización","2009-03-01"]
[null,"Fecha de vencimiento (mm/yy)","2017-03-01"]
[null,"Periodicidad","Semestre"]
[null,"Tasa de interés ","Tasa Nominal Año",{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!C124,IF($C$64=\"LIBOR 6 meses\",Variables!C125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!D124,IF($C$64=\"LIBOR 6 meses\",Variables!D125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!E124,IF($C$64=\"LIBOR 6 meses\",Variables!E125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!F124,IF($C$64=\"LIBOR 6 meses\",Variables!F125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!G124,IF($C$64=\"LIBOR 6 meses\",Variables!G125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!H124,IF($C$64=\"LIBOR 6 meses\",Variables!H125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!I124,IF($C$64=\"LIBOR 6 meses\",Variables!I125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!J124,IF($C$64=\"LIBOR 6 meses\",Variables!J125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!K124,IF($C$64=\"LIBOR 6 meses\",Variables!K125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!L124,IF($C$64=\"LIBOR 6 meses\",Variables!L125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!M124,IF($C$64=\"LIBOR 6 meses\",Variables!M125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!N124,IF($C$64=\"LIBOR 6 meses\",Variables!N125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!O124,IF($C$64=\"LIBOR 6 meses\",Variables!O125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!P124,IF($C$64=\"LIBOR 6 meses\",Variables!P125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!Q124,IF($C$64=\"LIBOR 6 meses\",Variables!Q125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!R124,IF($C$64=\"LIBOR 6 meses\",Variables!R125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!S124,IF($C$64=\"LIBOR 6 meses\",Variables!S125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!T124,IF($C$64=\"LIBOR 6 meses\",Variables!T125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!U124,IF($C$64=\"LIBOR 6 meses\",Variables!U125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!V124,IF($C$64=\"LIBOR 6 meses\",Variables!V125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!W124,IF($C$64=\"LIBOR 6 meses\",Variables!W125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!X124,IF($C$64=\"LIBOR 6 meses\",Variables!X125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!Y124,IF($C$64=\"LIBOR 6 meses\",Variables!Y125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!Z124,IF($C$64=\"LIBOR 6 meses\",Variables!Z125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AA124,IF($C$64=\"LIBOR 6 meses\",Variables!AA125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AB124,IF($C$64=\"LIBOR 6 meses\",Variables!AB125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AC124,IF($C$64=\"LIBOR 6 meses\",Variables!AC125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AD124,IF($C$64=\"LIBOR 6 meses\",Variables!AD125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AE124,IF($C$64=\"LIBOR 6 meses\",Variables!AE125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AF124,IF($C$64=\"LIBOR 6 meses\",Variables!AF125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AG124,IF($C$64=\"LIBOR 6 meses\",Variables!AG125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AH124,IF($C$64=\"LIBOR 6 meses\",Variables!AH125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AI124,IF($C$64=\"LIBOR 6 meses\",Variables!AI125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AJ124,IF($C$64=\"LIBOR 6 meses\",Variables!AJ125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AK124,IF($C$64=\"LIBOR 6 meses\",Variables!AK125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AL124,IF($C$64=\"LIBOR 6 meses\",Variables!AL125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AM124,IF($C$64=\"LIBOR 6 meses\",Variables!AM125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AN124,IF($C$64=\"LIBOR 6 meses\",Variables!AN125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AO124,IF($C$64=\"LIBOR 6 meses\",Variables!AO125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AP124,IF($C$64=\"LIBOR 6 meses\",Variables!AP125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AQ124,IF($C$64=\"LIBOR 6 meses\",Variables!AQ125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AR124,IF($C$64=\"LIBOR 6 meses\",Variables!AR125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AS124,IF($C$64=\"LIBOR 6 meses\",Variables!AS125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AT124,IF($C$64=\"LIBOR 6 meses\",Variables!AT125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AU124,IF($C$64=\"LIBOR 6 meses\",Variables!AU125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AV124,IF($C$64=\"LIBOR 6 meses\",Variables!AV125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AW124,IF($C$64=\"LIBOR 6 meses\",Variables!AW125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AX124,IF($C$64=\"LIBOR 6 meses\",Variables!AX125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AY124,IF($C$64=\"LIBOR 6 meses\",Variables!AY125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!AZ124,IF($C$64=\"LIBOR 6 meses\",Variables!AZ125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BA124,IF($C$64=\"LIBOR 6 meses\",Variables!BA125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BB124,IF($C$64=\"LIBOR 6 meses\",Variables!BB125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BC124,IF($C$64=\"LIBOR 6 meses\",Variables!BC125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BD124,IF($C$64=\"LIBOR 6 meses\",Variables!BD125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BE124,IF($C$64=\"LIBOR 6 meses\",Variables!BE125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BF124,IF($C$64=\"LIBOR 6 meses\",Variables!BF125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BG124,IF($C$64=\"LIBOR 6 meses\",Variables!BG125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BH124,IF($C$64=\"LIBOR 6 meses\",Variables!BH125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BI124,IF($C$64=\"LIBOR 6 meses\",Variables!BI125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BJ124,IF($C$64=\"LIBOR 6 meses\",Variables!BJ125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BK124,IF($C$64=\"LIBOR 6 meses\",Variables!BK125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BL124,IF($C$64=\"LIBOR 6 meses\",Variables!BL125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BM124,IF($C$64=\"LIBOR 6 meses\",Variables!BM125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BN124,IF($C$64=\"LIBOR 6 meses\",Variables!BN125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BO124,IF($C$64=\"LIBOR 6 meses\",Variables!BO125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BP124,IF($C$64=\"LIBOR 6 meses\",Variables!BP125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BQ124,IF($C$64=\"LIBOR 6 meses\",Variables!BQ125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BR124,IF($C$64=\"LIBOR 6 meses\",Variables!BR125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BS124,IF($C$64=\"LIBOR 6 meses\",Variables!BS125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BT124,IF($C$64=\"LIBOR 6 meses\",Variables!BT125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BU124,IF($C$64=\"LIBOR 6 meses\",Variables!BU125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BV124,IF($C$64=\"LIBOR 6 meses\",Variables!BV125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BW124,IF($C$64=\"LIBOR 6 meses\",Variables!BW125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BX124,IF($C$64=\"LIBOR 6 meses\",Variables!BX125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BY124,IF($C$64=\"LIBOR 6 meses\",Variables!BY125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!BZ124,IF($C$64=\"LIBOR 6 meses\",Variables!BZ125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!CA124,IF($C$64=\"LIBOR 6 meses\",Variables!CA125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!CB124,IF($C$64=\"LIBOR 6 meses\",Variables!CB125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!CC124,IF($C$64=\"LIBOR 6 meses\",Variables!CC125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!CD124,IF($C$64=\"LIBOR 6 meses\",Variables!CD125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!CE124,IF($C$64=\"LIBOR 6 meses\",Variables!CE125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!CF124,IF($C$64=\"LIBOR 6 meses\",Variables!CF125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!CG124,IF($C$64=\"LIBOR 6 meses\",Variables!CG125,$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",Variables!CH124,IF($C$64=\"LIBOR 6 meses\",Variables!CH125,$C$65))","v":5.6399999999999999E-2}]
[null,"Spread y/o tasa de interés",5.6399999999999999E-2]
[null,"Tasa Nominal Año",{"$f":"+D66","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",(D64+$C$65),IF($C$64=\"LIBOR 6 meses\",(D64+$C$65),$C$65))","v":5.6399999999999999E-2},{"$f":"IF($C$64=\"LIBOR 3 meses\",(E64+$C$65),IF($C$64=\"LIBOR 6 meses\",(E64+$C$65),$C$65))","v":5.6399999999999999E-2},5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,{"$f":"IF($C$64=\"LIBOR 3 meses\",(BQ64+$C$65),IF($C$64=\"LIBOR 6 meses\",(BQ64+$C$65),$C$65))","v":5.6399999999999999E-2},5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2]
[null,"Saldo Inicial",9157679.4499999993,{"$f":"+C67","v":9157679.4499999993},{"$f":"+D69","v":9157679.4499999993},9157679.4499999993,8585324.484375,8585324.484375,8585324.484375,8585324.484375,8585324.484375,8585324.484375,8012969.5187499998,8012969.5187499998,8012969.5187499998,8012969.5187499998,8012969.5187499998,8012969.5187499998,7440614.5531249996,7440614.5531249996,7440614.5531249996,7440614.5531249996,7440614.5531249996,7440614.5531249996,6868259.5874999994,6868259.5874999994,6868259.5874999994,6868259.5874999994,6868259.5874999994,6868259.5874999994,6295904.6218749993,6295904.6218749993,6295904.6218749993,6295904.6218749993,6295904.6218749993,6295904.6218749993,{"$f":"+AJ69","v":5723549.6562499991},5723549.6562499991,5723549.6562499991,5723549.6562499991,5723549.6562499991,5723549.6562499991,5151194.6906249989,5151194.6906249989,5151194.6906249989,5151194.6906249989,5151194.6906249989,5151194.6906249989,4578839.7249999987,4578839.7249999987,4578839.7249999987,4578839.7249999987,4578839.7249999987,4578839.7249999987,4006484.7593749985,4006484.7593749985,4006484.7593749985,4006484.7593749985,4006484.7593749985,4006484.7593749985,3434129.7937499983,3434129.7937499983,3434129.7937499983,3434129.7937499983,3434129.7937499983,3434129.7937499983,2861774.8281249981,2861774.8281249981,{"$f":"+BP69","v":2861774.8281249981},2861774.8281249981,2861774.8281249981,2861774.8281249981,2289419.862499998,2289419.862499998,2289419.862499998,2289419.862499998,2289419.862499998,2289419.862499998,1717064.896874998,1717064.896874998,1717064.896874998,1717064.896874998,1717064.896874998,1717064.896874998,1144709.931249998,1144709.931249998,1144709.931249998]
[null,"Valor Amortización ",{"$f":"+C67/16","v":572354.96562499995},{"$f":"IF(ISNUMBER(VLOOKUP(D59,$CX$12:$CY$41,2,0))=FALSE,0,VLOOKUP(D59,$CX$12:$CY$41,2,0))","v":0},{"$f":"IF(ISNUMBER(VLOOKUP(E59,$CX$12:$CY$41,2,0))=FALSE,0,VLOOKUP(E59,$CX$12:$CY$41,2,0))","v":0},572354.96562499995,0,0,0,0,0,572354.96562499995,0,0,0,0,0,572354.96562499995,0,0,0,0,0,572354.96562499995,0,0,0,0,0,572354.96562499995,0,0,0,0,0,572354.96562499995,0,0,0,0,0,572354.96562499995,0,0,0,0,0,572354.96562499995,0,0,0,0,0,572354.96562499995,0,0,0,0,0,572354.96562499995,0,0,0,0,0,572354.96562499995,0,0,{"$f":"IF(ISNUMBER(VLOOKUP(BQ59,$CX$12:$CY$41,2,0))=FALSE,0,VLOOKUP(BQ59,$CX$12:$CY$41,2,0))","v":0},0,0,572354.96562499995,0,0,0,0,0,572354.96562499995,0,0,0,0,0,572354.96562499995,0,0,0]
[null,"Saldo Final",null,{"$f":"IF(D59<$C$62,(D67-D68),0)","v":9157679.4499999993},{"$f":"IF(E59<$C$62,(E67-E68),0)","v":9157679.4499999993},8585324.484375,8585324.484375,8585324.484375,8585324.484375,8585324.484375,{"$f":"IF(K59<$C$62,(K67-K68),0)","v":8585324.484375},8012969.5187499998,8012969.5187499998,8012969.5187499998,8012969.5187499998,8012969.5187499998,8012969.5187499998,7440614.5531249996,7440614.5531249996,7440614.5531249996,7440614.5531249996,7440614.5531249996,7440614.5531249996,6868259.5874999994,6868259.5874999994,6868259.5874999994,6868259.5874999994,6868259.5874999994,6868259.5874999994,6295904.6218749993,6295904.6218749993,6295904.6218749993,6295904.6218749993,6295904.6218749993,6295904.6218749993,5723549.6562499991,5723549.6562499991,5723549.6562499991,5723549.6562499991,5723549.6562499991,5723549.6562499991,5151194.6906249989,{"$f":"IF(AQ59<$C$62,(AQ67-AQ68),0)","v":5151194.6906249989},5151194.6906249989,5151194.6906249989,5151194.6906249989,5151194.6906249989,4578839.7249999987,4578839.7249999987,4578839.7249999987,4578839.7249999987,4578839.7249999987,4578839.7249999987,4006484.7593749985,4006484.7593749985,4006484.7593749985,4006484.7593749985,4006484.7593749985,4006484.7593749985,3434129.7937499983,3434129.7937499983,3434129.7937499983,3434129.7937499983,3434129.7937499983,3434129.7937499983,2861774.8281249981,2861774.8281249981,2861774.8281249981,2861774.8281249981,2861774.8281249981,2861774.8281249981,2289419.862499998,2289419.862499998,2289419.862499998,{"$f":"IF(BW59<$C$62,(BW67-BW68),0)","v":2289419.862499998},2289419.862499998,2289419.862499998,1717064.896874998,1717064.896874998,1717064.896874998,1717064.896874998,1717064.896874998,1717064.896874998,1144709.931249998,1144709.931249998,1144709.931249998,1144709.931249998]
[null,"Tasa de Interés periodica",{"$f":"IF(C66=0,0,(C66/12))","v":4.7000000000000002E-3},4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,{"$f":"IF(BQ66=0,0,(BQ66/12))","v":4.7000000000000002E-3},4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3]
[null,"Valor Intereses",null,{"$f":"AVERAGE(D67,D69)*D70","v":43041.093414999996},43041.093414999996,41696.059245781253,40351.025076562502,40351.025076562502,40351.025076562502,40351.025076562502,40351.025076562502,39005.990907343752,37660.956738125002,37660.956738125002,37660.956738125002,37660.956738125002,37660.956738125002,36315.922568906251,34970.888399687501,34970.888399687501,34970.888399687501,34970.888399687501,34970.888399687501,33625.854230468751,32280.82006125,32280.82006125,32280.82006125,32280.82006125,32280.82006125,30935.785892031246,29590.751722812496,29590.751722812496,29590.751722812496,29590.751722812496,29590.751722812496,{"$f":"AVERAGE(AJ67,AJ69)*AJ70","v":28245.717553593749},26900.683384374996,26900.683384374996,26900.683384374996,26900.683384374996,26900.683384374996,25555.649215156245,24210.615045937495,24210.615045937495,24210.615045937495,24210.615045937495,24210.615045937495,22865.580876718748,21520.546707499994,21520.546707499994,21520.546707499994,21520.546707499994,21520.546707499994,20175.51253828124,18830.478369062494,18830.478369062494,18830.478369062494,18830.478369062494,18830.478369062494,17485.444199843743,16140.410030624993,16140.410030624993,16140.410030624993,16140.410030624993,16140.410030624993,14795.375861406243,13450.341692187492,{"$f":"AVERAGE(BP67,BP69)*BP70","v":13450.341692187492},13450.341692187492,13450.341692187492,13450.341692187492,12105.307522968742,10760.273353749992,10760.273353749992,10760.273353749992,10760.273353749992,10760.273353749992,9415.2391845312395,8070.205015312491,8070.205015312491,8070.205015312491,8070.205015312491,8070.205015312491,6725.1708460937416,5380.1366768749913,5380.1366768749913,5380.1366768749913]
[null,"No meses",{"$f":"(DAYS360(C76,C77))/30","v":108},{"$f":"VLOOKUP(C78,$I$6:$J$8,2,0)","v":6}]
[null,"No periodos",{"$f":"+C72/D72","v":18}]
[null,"CREDITO 5 (Entidad)","BID",{"$f":"+D59","v":"2009-01-01"},{"$f":"+E59","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ59","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Denominación prestamo","BID SPDT-1066"]
[null,"Próxima amortización","2009-01-01"]
[null,"Fecha de vencimiento (mm/yy)","2018-01-01"]
[null,"Periodicidad","Semestre"]
[null,"Tasa de interés ","Tasa Nominal Año",{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!C124,IF($C$79=\"LIBOR 6 meses\",Variables!C125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!D124,IF($C$79=\"LIBOR 6 meses\",Variables!D125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!E124,IF($C$79=\"LIBOR 6 meses\",Variables!E125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!F124,IF($C$79=\"LIBOR 6 meses\",Variables!F125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!G124,IF($C$79=\"LIBOR 6 meses\",Variables!G125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!H124,IF($C$79=\"LIBOR 6 meses\",Variables!H125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!I124,IF($C$79=\"LIBOR 6 meses\",Variables!I125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!J124,IF($C$79=\"LIBOR 6 meses\",Variables!J125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!K124,IF($C$79=\"LIBOR 6 meses\",Variables!K125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!L124,IF($C$79=\"LIBOR 6 meses\",Variables!L125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!M124,IF($C$79=\"LIBOR 6 meses\",Variables!M125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!N124,IF($C$79=\"LIBOR 6 meses\",Variables!N125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!O124,IF($C$79=\"LIBOR 6 meses\",Variables!O125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!P124,IF($C$79=\"LIBOR 6 meses\",Variables!P125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!Q124,IF($C$79=\"LIBOR 6 meses\",Variables!Q125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!R124,IF($C$79=\"LIBOR 6 meses\",Variables!R125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!S124,IF($C$79=\"LIBOR 6 meses\",Variables!S125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!T124,IF($C$79=\"LIBOR 6 meses\",Variables!T125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!U124,IF($C$79=\"LIBOR 6 meses\",Variables!U125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!V124,IF($C$79=\"LIBOR 6 meses\",Variables!V125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!W124,IF($C$79=\"LIBOR 6 meses\",Variables!W125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!X124,IF($C$79=\"LIBOR 6 meses\",Variables!X125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!Y124,IF($C$79=\"LIBOR 6 meses\",Variables!Y125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!Z124,IF($C$79=\"LIBOR 6 meses\",Variables!Z125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AA124,IF($C$79=\"LIBOR 6 meses\",Variables!AA125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AB124,IF($C$79=\"LIBOR 6 meses\",Variables!AB125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AC124,IF($C$79=\"LIBOR 6 meses\",Variables!AC125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AD124,IF($C$79=\"LIBOR 6 meses\",Variables!AD125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AE124,IF($C$79=\"LIBOR 6 meses\",Variables!AE125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AF124,IF($C$79=\"LIBOR 6 meses\",Variables!AF125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AG124,IF($C$79=\"LIBOR 6 meses\",Variables!AG125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AH124,IF($C$79=\"LIBOR 6 meses\",Variables!AH125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AI124,IF($C$79=\"LIBOR 6 meses\",Variables!AI125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AJ124,IF($C$79=\"LIBOR 6 meses\",Variables!AJ125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AK124,IF($C$79=\"LIBOR 6 meses\",Variables!AK125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AL124,IF($C$79=\"LIBOR 6 meses\",Variables!AL125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AM124,IF($C$79=\"LIBOR 6 meses\",Variables!AM125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AN124,IF($C$79=\"LIBOR 6 meses\",Variables!AN125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AO124,IF($C$79=\"LIBOR 6 meses\",Variables!AO125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AP124,IF($C$79=\"LIBOR 6 meses\",Variables!AP125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AQ124,IF($C$79=\"LIBOR 6 meses\",Variables!AQ125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AR124,IF($C$79=\"LIBOR 6 meses\",Variables!AR125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AS124,IF($C$79=\"LIBOR 6 meses\",Variables!AS125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AT124,IF($C$79=\"LIBOR 6 meses\",Variables!AT125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AU124,IF($C$79=\"LIBOR 6 meses\",Variables!AU125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AV124,IF($C$79=\"LIBOR 6 meses\",Variables!AV125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AW124,IF($C$79=\"LIBOR 6 meses\",Variables!AW125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AX124,IF($C$79=\"LIBOR 6 meses\",Variables!AX125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AY124,IF($C$79=\"LIBOR 6 meses\",Variables!AY125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!AZ124,IF($C$79=\"LIBOR 6 meses\",Variables!AZ125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BA124,IF($C$79=\"LIBOR 6 meses\",Variables!BA125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BB124,IF($C$79=\"LIBOR 6 meses\",Variables!BB125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BC124,IF($C$79=\"LIBOR 6 meses\",Variables!BC125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BD124,IF($C$79=\"LIBOR 6 meses\",Variables!BD125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BE124,IF($C$79=\"LIBOR 6 meses\",Variables!BE125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BF124,IF($C$79=\"LIBOR 6 meses\",Variables!BF125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BG124,IF($C$79=\"LIBOR 6 meses\",Variables!BG125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BH124,IF($C$79=\"LIBOR 6 meses\",Variables!BH125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BI124,IF($C$79=\"LIBOR 6 meses\",Variables!BI125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BJ124,IF($C$79=\"LIBOR 6 meses\",Variables!BJ125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BK124,IF($C$79=\"LIBOR 6 meses\",Variables!BK125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BL124,IF($C$79=\"LIBOR 6 meses\",Variables!BL125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BM124,IF($C$79=\"LIBOR 6 meses\",Variables!BM125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BN124,IF($C$79=\"LIBOR 6 meses\",Variables!BN125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BO124,IF($C$79=\"LIBOR 6 meses\",Variables!BO125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BP124,IF($C$79=\"LIBOR 6 meses\",Variables!BP125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BQ124,IF($C$79=\"LIBOR 6 meses\",Variables!BQ125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BR124,IF($C$79=\"LIBOR 6 meses\",Variables!BR125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BS124,IF($C$79=\"LIBOR 6 meses\",Variables!BS125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BT124,IF($C$79=\"LIBOR 6 meses\",Variables!BT125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BU124,IF($C$79=\"LIBOR 6 meses\",Variables!BU125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BV124,IF($C$79=\"LIBOR 6 meses\",Variables!BV125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BW124,IF($C$79=\"LIBOR 6 meses\",Variables!BW125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BX124,IF($C$79=\"LIBOR 6 meses\",Variables!BX125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BY124,IF($C$79=\"LIBOR 6 meses\",Variables!BY125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!BZ124,IF($C$79=\"LIBOR 6 meses\",Variables!BZ125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!CA124,IF($C$79=\"LIBOR 6 meses\",Variables!CA125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!CB124,IF($C$79=\"LIBOR 6 meses\",Variables!CB125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!CC124,IF($C$79=\"LIBOR 6 meses\",Variables!CC125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!CD124,IF($C$79=\"LIBOR 6 meses\",Variables!CD125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!CE124,IF($C$79=\"LIBOR 6 meses\",Variables!CE125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!CF124,IF($C$79=\"LIBOR 6 meses\",Variables!CF125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!CG124,IF($C$79=\"LIBOR 6 meses\",Variables!CG125,$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",Variables!CH124,IF($C$79=\"LIBOR 6 meses\",Variables!CH125,$C$80))","v":5.6399999999999999E-2}]
[null,"Spread y/o tasa de interés",5.6399999999999999E-2]
[null,"Tasa Nominal Año",{"$f":"+D81","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",(D79+$C$80),IF($C$79=\"LIBOR 6 meses\",(D79+$C$80),$C$80))","v":5.6399999999999999E-2},{"$f":"IF($C$79=\"LIBOR 3 meses\",(E79+$C$80),IF($C$79=\"LIBOR 6 meses\",(E79+$C$80),$C$80))","v":5.6399999999999999E-2},5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,{"$f":"IF($C$79=\"LIBOR 3 meses\",(BQ79+$C$80),IF($C$79=\"LIBOR 6 meses\",(BQ79+$C$80),$C$80))","v":5.6399999999999999E-2},5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2,5.6399999999999999E-2]
[null,"Saldo Inicial",18886119,{"$f":"+C82","v":18886119},{"$f":"+D84","v":17836890.166666668},17836890.166666668,17836890.166666668,17836890.166666668,17836890.166666668,17836890.166666668,16787661.333333336,16787661.333333336,16787661.333333336,16787661.333333336,16787661.333333336,16787661.333333336,15738432.500000002,15738432.500000002,15738432.500000002,15738432.500000002,15738432.500000002,15738432.500000002,14689203.666666668,14689203.666666668,14689203.666666668,14689203.666666668,14689203.666666668,14689203.666666668,13639974.833333334,13639974.833333334,13639974.833333334,13639974.833333334,13639974.833333334,13639974.833333334,12590746,12590746,{"$f":"+AJ84","v":12590746},12590746,12590746,12590746,11541517.166666666,11541517.166666666,11541517.166666666,11541517.166666666,11541517.166666666,11541517.166666666,10492288.333333332,10492288.333333332,10492288.333333332,10492288.333333332,10492288.333333332,10492288.333333332,9443059.4999999981,9443059.4999999981,9443059.4999999981,9443059.4999999981,9443059.4999999981,9443059.4999999981,8393830.6666666642,8393830.6666666642,8393830.6666666642,8393830.6666666642,8393830.6666666642,8393830.6666666642,7344601.8333333312,7344601.8333333312,7344601.8333333312,7344601.8333333312,{"$f":"+BP84","v":7344601.8333333312},7344601.8333333312,6295372.9999999981,6295372.9999999981,6295372.9999999981,6295372.9999999981,6295372.9999999981,6295372.9999999981,5246144.1666666651,5246144.1666666651,5246144.1666666651,5246144.1666666651,5246144.1666666651,5246144.1666666651,4196915.3333333321,4196915.3333333321,4196915.3333333321,4196915.3333333321,4196915.3333333321]
[null,"Valor Amortización ",{"$f":"+C82/18","v":1049228.8333333333},{"$f":"IF(ISNUMBER(VLOOKUP(D74,$DB$12:$DC$41,2,0))=FALSE,0,VLOOKUP(D74,$DB$12:$DC$41,2,0))","v":1049228.8333333333},{"$f":"IF(ISNUMBER(VLOOKUP(E74,$DB$12:$DC$41,2,0))=FALSE,0,VLOOKUP(E74,$DB$12:$DC$41,2,0))","v":0},0,0,0,0,1049228.8333333333,0,0,0,0,0,1049228.8333333333,0,0,0,0,0,1049228.8333333333,0,0,0,0,0,1049228.8333333333,0,0,0,0,0,1049228.8333333333,0,0,0,0,0,1049228.8333333333,0,0,0,0,0,1049228.8333333333,0,0,0,0,0,1049228.8333333333,0,0,0,0,0,1049228.8333333333,0,0,0,0,0,1049228.8333333333,0,0,0,0,{"$f":"IF(ISNUMBER(VLOOKUP(BQ74,$DB$12:$DC$41,2,0))=FALSE,0,VLOOKUP(BQ74,$DB$12:$DC$41,2,0))","v":0},1049228.8333333333,0,0,0,0,0,1049228.8333333333,0,0,0,0,0,1049228.8333333333,0,0,0,0,0]
[null,"Saldo Final",null,{"$f":"IF(D74<$C$77,(D82-D83),0)","v":17836890.166666668},{"$f":"IF(E74<$C$77,(E82-E83),0)","v":17836890.166666668},17836890.166666668,17836890.166666668,17836890.166666668,17836890.166666668,16787661.333333336,16787661.333333336,{"$f":"IF(L74<$C$77,(L82-L83),0)","v":16787661.333333336},16787661.333333336,16787661.333333336,16787661.333333336,15738432.500000002,15738432.500000002,15738432.500000002,15738432.500000002,15738432.500000002,15738432.500000002,14689203.666666668,14689203.666666668,14689203.666666668,14689203.666666668,14689203.666666668,14689203.666666668,13639974.833333334,13639974.833333334,13639974.833333334,13639974.833333334,13639974.833333334,13639974.833333334,12590746,12590746,12590746,12590746,12590746,12590746,11541517.166666666,11541517.166666666,11541517.166666666,11541517.166666666,{"$f":"IF(AR74<$C$77,(AR82-AR83),0)","v":11541517.166666666},11541517.166666666,10492288.333333332,10492288.333333332,10492288.333333332,10492288.333333332,10492288.333333332,10492288.333333332,9443059.4999999981,9443059.4999999981,9443059.4999999981,9443059.4999999981,9443059.4999999981,9443059.4999999981,8393830.6666666642,8393830.6666666642,8393830.6666666642,8393830.6666666642,8393830.6666666642,8393830.6666666642,7344601.8333333312,7344601.8333333312,7344601.8333333312,7344601.8333333312,7344601.8333333312,7344601.8333333312,6295372.9999999981,6295372.9999999981,6295372.9999999981,6295372.9999999981,6295372.9999999981,6295372.9999999981,{"$f":"IF(BX74<$C$77,(BX82-BX83),0)","v":5246144.1666666651},5246144.1666666651,5246144.1666666651,5246144.1666666651,5246144.1666666651,5246144.1666666651,4196915.3333333321,4196915.3333333321,4196915.3333333321,4196915.3333333321,4196915.3333333321,4196915.3333333321]
[null,"Tasa de Interés periodica",{"$f":"IF(C81=0,0,(C81/12))","v":4.7000000000000002E-3},{"$f":"IF(D81=0,0,(D81/12))","v":4.7000000000000002E-3},{"$f":"IF(E81=0,0,(E81/12))","v":4.7000000000000002E-3},4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,{"$f":"IF(BQ81=0,0,(BQ81/12))","v":4.7000000000000002E-3},4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3,4.7000000000000002E-3]
[null,"Valor Intereses",null,{"$f":"AVERAGE(D82,D84)*D85","v":86299.071541666679},83833.383783333338,83833.383783333338,83833.383783333338,83833.383783333338,83833.383783333338,81367.696024999997,78902.008266666686,78902.008266666686,78902.008266666686,78902.008266666686,78902.008266666686,76436.320508333345,73970.632750000019,73970.632750000019,73970.632750000019,73970.632750000019,73970.632750000019,71504.944991666678,69039.257233333337,69039.257233333337,69039.257233333337,69039.257233333337,69039.257233333337,66573.569474999997,64107.88171666667,64107.88171666667,64107.88171666667,64107.88171666667,64107.88171666667,61642.193958333344,59176.506200000003,{"$f":"AVERAGE(AJ82,AJ84)*AJ85","v":59176.506200000003},59176.506200000003,59176.506200000003,59176.506200000003,56710.818441666663,54245.130683333329,54245.130683333329,54245.130683333329,54245.130683333329,54245.130683333329,51779.442925000003,49313.755166666662,49313.755166666662,49313.755166666662,49313.755166666662,49313.755166666662,46848.067408333322,44382.379649999995,44382.379649999995,44382.379649999995,44382.379649999995,44382.379649999995,41916.691891666662,39451.004133333321,39451.004133333321,39451.004133333321,39451.004133333321,39451.004133333321,36985.316374999995,34519.628616666661,34519.628616666661,34519.628616666661,{"$f":"AVERAGE(BP82,BP84)*BP85","v":34519.628616666661},34519.628616666661,32053.940858333324,29588.253099999991,29588.253099999991,29588.253099999991,29588.253099999991,29588.253099999991,27122.565341666661,24656.877583333327,24656.877583333327,24656.877583333327,24656.877583333327,24656.877583333327,22191.18982499999,19725.502066666661,19725.502066666661,19725.502066666661,19725.502066666661,19725.502066666661]
[null,"No meses",{"$f":"(DAYS360(C91,C92))/30","v":24},{"$f":"VLOOKUP(C93,$I$6:$J$8,2,0)","v":6}]
[null,"No periodos",{"$f":"+C87/D87","v":4}]
[null,"CREDITO 6 (Entidad)","BID",{"$f":"+D74","v":"2009-01-01"},{"$f":"+E74","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ74","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Denominación prestamo","BID-643"]
[null,"Próxima amortización","2009-04-01"]
[null,"Fecha de vencimiento (mm/yy)","2011-04-01"]
[null,"Periodicidad","Semestre"]
[null,"Tasa de interés ","Tasa Nominal Año",{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!C124,IF($C$94=\"LIBOR 6 meses\",Variables!C125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!D124,IF($C$94=\"LIBOR 6 meses\",Variables!D125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!E124,IF($C$94=\"LIBOR 6 meses\",Variables!E125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!F124,IF($C$94=\"LIBOR 6 meses\",Variables!F125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!G124,IF($C$94=\"LIBOR 6 meses\",Variables!G125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!H124,IF($C$94=\"LIBOR 6 meses\",Variables!H125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!I124,IF($C$94=\"LIBOR 6 meses\",Variables!I125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!J124,IF($C$94=\"LIBOR 6 meses\",Variables!J125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!K124,IF($C$94=\"LIBOR 6 meses\",Variables!K125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!L124,IF($C$94=\"LIBOR 6 meses\",Variables!L125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!M124,IF($C$94=\"LIBOR 6 meses\",Variables!M125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!N124,IF($C$94=\"LIBOR 6 meses\",Variables!N125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!O124,IF($C$94=\"LIBOR 6 meses\",Variables!O125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!P124,IF($C$94=\"LIBOR 6 meses\",Variables!P125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!Q124,IF($C$94=\"LIBOR 6 meses\",Variables!Q125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!R124,IF($C$94=\"LIBOR 6 meses\",Variables!R125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!S124,IF($C$94=\"LIBOR 6 meses\",Variables!S125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!T124,IF($C$94=\"LIBOR 6 meses\",Variables!T125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!U124,IF($C$94=\"LIBOR 6 meses\",Variables!U125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!V124,IF($C$94=\"LIBOR 6 meses\",Variables!V125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!W124,IF($C$94=\"LIBOR 6 meses\",Variables!W125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!X124,IF($C$94=\"LIBOR 6 meses\",Variables!X125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!Y124,IF($C$94=\"LIBOR 6 meses\",Variables!Y125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!Z124,IF($C$94=\"LIBOR 6 meses\",Variables!Z125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AA124,IF($C$94=\"LIBOR 6 meses\",Variables!AA125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AB124,IF($C$94=\"LIBOR 6 meses\",Variables!AB125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AC124,IF($C$94=\"LIBOR 6 meses\",Variables!AC125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AD124,IF($C$94=\"LIBOR 6 meses\",Variables!AD125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AE124,IF($C$94=\"LIBOR 6 meses\",Variables!AE125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AF124,IF($C$94=\"LIBOR 6 meses\",Variables!AF125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AG124,IF($C$94=\"LIBOR 6 meses\",Variables!AG125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AH124,IF($C$94=\"LIBOR 6 meses\",Variables!AH125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AI124,IF($C$94=\"LIBOR 6 meses\",Variables!AI125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AJ124,IF($C$94=\"LIBOR 6 meses\",Variables!AJ125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AK124,IF($C$94=\"LIBOR 6 meses\",Variables!AK125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AL124,IF($C$94=\"LIBOR 6 meses\",Variables!AL125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AM124,IF($C$94=\"LIBOR 6 meses\",Variables!AM125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AN124,IF($C$94=\"LIBOR 6 meses\",Variables!AN125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AO124,IF($C$94=\"LIBOR 6 meses\",Variables!AO125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AP124,IF($C$94=\"LIBOR 6 meses\",Variables!AP125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AQ124,IF($C$94=\"LIBOR 6 meses\",Variables!AQ125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AR124,IF($C$94=\"LIBOR 6 meses\",Variables!AR125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AS124,IF($C$94=\"LIBOR 6 meses\",Variables!AS125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AT124,IF($C$94=\"LIBOR 6 meses\",Variables!AT125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AU124,IF($C$94=\"LIBOR 6 meses\",Variables!AU125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AV124,IF($C$94=\"LIBOR 6 meses\",Variables!AV125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AW124,IF($C$94=\"LIBOR 6 meses\",Variables!AW125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AX124,IF($C$94=\"LIBOR 6 meses\",Variables!AX125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AY124,IF($C$94=\"LIBOR 6 meses\",Variables!AY125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!AZ124,IF($C$94=\"LIBOR 6 meses\",Variables!AZ125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BA124,IF($C$94=\"LIBOR 6 meses\",Variables!BA125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BB124,IF($C$94=\"LIBOR 6 meses\",Variables!BB125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BC124,IF($C$94=\"LIBOR 6 meses\",Variables!BC125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BD124,IF($C$94=\"LIBOR 6 meses\",Variables!BD125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BE124,IF($C$94=\"LIBOR 6 meses\",Variables!BE125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BF124,IF($C$94=\"LIBOR 6 meses\",Variables!BF125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BG124,IF($C$94=\"LIBOR 6 meses\",Variables!BG125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BH124,IF($C$94=\"LIBOR 6 meses\",Variables!BH125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BI124,IF($C$94=\"LIBOR 6 meses\",Variables!BI125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BJ124,IF($C$94=\"LIBOR 6 meses\",Variables!BJ125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BK124,IF($C$94=\"LIBOR 6 meses\",Variables!BK125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BL124,IF($C$94=\"LIBOR 6 meses\",Variables!BL125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BM124,IF($C$94=\"LIBOR 6 meses\",Variables!BM125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BN124,IF($C$94=\"LIBOR 6 meses\",Variables!BN125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BO124,IF($C$94=\"LIBOR 6 meses\",Variables!BO125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BP124,IF($C$94=\"LIBOR 6 meses\",Variables!BP125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BQ124,IF($C$94=\"LIBOR 6 meses\",Variables!BQ125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BR124,IF($C$94=\"LIBOR 6 meses\",Variables!BR125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BS124,IF($C$94=\"LIBOR 6 meses\",Variables!BS125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BT124,IF($C$94=\"LIBOR 6 meses\",Variables!BT125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BU124,IF($C$94=\"LIBOR 6 meses\",Variables!BU125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BV124,IF($C$94=\"LIBOR 6 meses\",Variables!BV125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BW124,IF($C$94=\"LIBOR 6 meses\",Variables!BW125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BX124,IF($C$94=\"LIBOR 6 meses\",Variables!BX125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BY124,IF($C$94=\"LIBOR 6 meses\",Variables!BY125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!BZ124,IF($C$94=\"LIBOR 6 meses\",Variables!BZ125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!CA124,IF($C$94=\"LIBOR 6 meses\",Variables!CA125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!CB124,IF($C$94=\"LIBOR 6 meses\",Variables!CB125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!CC124,IF($C$94=\"LIBOR 6 meses\",Variables!CC125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!CD124,IF($C$94=\"LIBOR 6 meses\",Variables!CD125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!CE124,IF($C$94=\"LIBOR 6 meses\",Variables!CE125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!CF124,IF($C$94=\"LIBOR 6 meses\",Variables!CF125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!CG124,IF($C$94=\"LIBOR 6 meses\",Variables!CG125,$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",Variables!CH124,IF($C$94=\"LIBOR 6 meses\",Variables!CH125,$C$95))","v":0.02}]
[null,"Spread y/o tasa de interés",0.02]
[null,"Tasa Nominal Año",{"$f":"+D96","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",(D94+$C$95),IF($C$94=\"LIBOR 6 meses\",(D94+$C$95),$C$95))","v":0.02},{"$f":"IF($C$94=\"LIBOR 3 meses\",(E94+$C$95),IF($C$94=\"LIBOR 6 meses\",(E94+$C$95),$C$95))","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"IF($C$94=\"LIBOR 3 meses\",(BQ94+$C$95),IF($C$94=\"LIBOR 6 meses\",(BQ94+$C$95),$C$95))","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Saldo Inicial",2627098,{"$f":"+C97","v":2627098},{"$f":"+D99","v":2627098},2627098,2627098,2101678.4,2101678.4,2101678.4,2101678.4,2101678.4,2101678.4,1576258.7999999998,1576258.7999999998,1576258.7999999998,1576258.7999999998,1576258.7999999998,1576258.7999999998,1050839.1999999997,1050839.1999999997,1050839.1999999997,1050839.1999999997,1050839.1999999997,1050839.1999999997,525419.59999999974,525419.59999999974,525419.59999999974,525419.59999999974,525419.59999999974,525419.59999999974,0,0,0,0,0,{"$f":"+AJ99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Amortización ",{"$f":"+C97/5","v":525419.6},{"$f":"IF(ISNUMBER(VLOOKUP(D89,$DF$12:$DG$41,2,0))=FALSE,0,VLOOKUP(D89,$DF$12:$DG$41,2,0))","v":0},{"$f":"IF(ISNUMBER(VLOOKUP(E89,$DF$12:$DG$41,2,0))=FALSE,0,VLOOKUP(E89,$DF$12:$DG$41,2,0))","v":0},0,525419.6,0,0,0,0,0,525419.6,0,0,0,0,0,525419.6,0,0,0,0,0,525419.6,0,0,0,0,0,525419.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(VLOOKUP(BQ89,$DF$12:$DG$41,2,0))=FALSE,0,VLOOKUP(BQ89,$DF$12:$DG$41,2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Final",null,{"$f":"IF(D89<$C$92,(D97-D98),0)","v":2627098},2627098,2627098,2101678.4,2101678.4,2101678.4,2101678.4,2101678.4,2101678.4,1576258.7999999998,1576258.7999999998,1576258.7999999998,1576258.7999999998,1576258.7999999998,1576258.7999999998,1050839.1999999997,1050839.1999999997,1050839.1999999997,1050839.1999999997,1050839.1999999997,1050839.1999999997,525419.59999999974,525419.59999999974,525419.59999999974,525419.59999999974,525419.59999999974,525419.59999999974,0,0,0,0,0,{"$f":"IF(AJ89<$C$92,(AJ97-AJ98),0)","v":0},0,0,0,0,0,{"$f":"+AP97-AP98","v":0},{"$f":"+AQ97-AQ98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tasa de Interés periodica",{"$f":"IF(C96=0,0,(C96/12))","v":1.6666666666666668E-3},{"$f":"IF(D96=0,0,(D96/12))","v":1.6666666666666668E-3},{"$f":"IF(E96=0,0,(E96/12))","v":1.6666666666666668E-3},1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,{"$f":"IF(BQ96=0,0,(BQ96/12))","v":1.6666666666666668E-3},1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3]
[null,"Valor Intereses",null,{"$f":"AVERAGE(D97,D99)*D100","v":4378.4966666666669},4378.4966666666669,4378.4966666666669,3940.6470000000004,3502.7973333333334,3502.7973333333334,3502.7973333333334,3502.7973333333334,3502.7973333333334,3064.9476666666665,2627.098,2627.098,2627.098,2627.098,2627.098,2189.248333333333,1751.3986666666663,1751.3986666666663,1751.3986666666663,1751.3986666666663,1751.3986666666663,1313.5489999999995,875.69933333333302,875.69933333333302,875.69933333333302,875.69933333333302,875.69933333333302,437.84966666666651,0,0,0,0,{"$f":"AVERAGE(AJ97,AJ99)*AJ100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BP97,BP99)*BP100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"No meses",{"$f":"(DAYS360(C106,C107))/30","v":54},{"$f":"VLOOKUP(C108,$I$6:$J$8,2,0)","v":6}]
[null,"No periodos",{"$f":"+C102/D102","v":9}]
[null,"CREDITO 7 (Entidad)","CAF",{"$f":"+D89","v":"2009-01-01"},{"$f":"+E89","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ89","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Denominación prestamo","CAF1"]
[null,"Próxima amortización","2010-03-01"]
[null,"Fecha de vencimiento (mm/yy)","2014-09-01"]
[null,"Periodicidad","Semestre"]
[null,"Tasa de interés ","LIBOR 6 meses",{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!C124,IF($C$109=\"LIBOR 6 meses\",Variables!C125,$C$110))","v":0.03},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!D124,IF($C$109=\"LIBOR 6 meses\",Variables!D125,$C$110))","v":0.03},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!E124,IF($C$109=\"LIBOR 6 meses\",Variables!E125,$C$110))","v":0.03},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!F124,IF($C$109=\"LIBOR 6 meses\",Variables!F125,$C$110))","v":0.03},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!G124,IF($C$109=\"LIBOR 6 meses\",Variables!G125,$C$110))","v":0.03},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!H124,IF($C$109=\"LIBOR 6 meses\",Variables!H125,$C$110))","v":0.03},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!I124,IF($C$109=\"LIBOR 6 meses\",Variables!I125,$C$110))","v":0.03},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!J124,IF($C$109=\"LIBOR 6 meses\",Variables!J125,$C$110))","v":0.03},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!K124,IF($C$109=\"LIBOR 6 meses\",Variables!K125,$C$110))","v":0.03},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!L124,IF($C$109=\"LIBOR 6 meses\",Variables!L125,$C$110))","v":0.03},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!M124,IF($C$109=\"LIBOR 6 meses\",Variables!M125,$C$110))","v":0.03},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!N124,IF($C$109=\"LIBOR 6 meses\",Variables!N125,$C$110))","v":0.03},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!O124,IF($C$109=\"LIBOR 6 meses\",Variables!O125,$C$110))","v":3.15E-2},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!P124,IF($C$109=\"LIBOR 6 meses\",Variables!P125,$C$110))","v":3.15E-2},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!Q124,IF($C$109=\"LIBOR 6 meses\",Variables!Q125,$C$110))","v":3.15E-2},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!R124,IF($C$109=\"LIBOR 6 meses\",Variables!R125,$C$110))","v":3.15E-2},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!S124,IF($C$109=\"LIBOR 6 meses\",Variables!S125,$C$110))","v":3.15E-2},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!T124,IF($C$109=\"LIBOR 6 meses\",Variables!T125,$C$110))","v":3.15E-2},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!U124,IF($C$109=\"LIBOR 6 meses\",Variables!U125,$C$110))","v":3.15E-2},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!V124,IF($C$109=\"LIBOR 6 meses\",Variables!V125,$C$110))","v":3.15E-2},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!W124,IF($C$109=\"LIBOR 6 meses\",Variables!W125,$C$110))","v":3.15E-2},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!X124,IF($C$109=\"LIBOR 6 meses\",Variables!X125,$C$110))","v":3.15E-2},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!Y124,IF($C$109=\"LIBOR 6 meses\",Variables!Y125,$C$110))","v":3.15E-2},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!Z124,IF($C$109=\"LIBOR 6 meses\",Variables!Z125,$C$110))","v":3.15E-2},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AA124,IF($C$109=\"LIBOR 6 meses\",Variables!AA125,$C$110))","v":0.04},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AB124,IF($C$109=\"LIBOR 6 meses\",Variables!AB125,$C$110))","v":0.04},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AC124,IF($C$109=\"LIBOR 6 meses\",Variables!AC125,$C$110))","v":0.04},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AD124,IF($C$109=\"LIBOR 6 meses\",Variables!AD125,$C$110))","v":0.04},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AE124,IF($C$109=\"LIBOR 6 meses\",Variables!AE125,$C$110))","v":0.04},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AF124,IF($C$109=\"LIBOR 6 meses\",Variables!AF125,$C$110))","v":0.04},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AG124,IF($C$109=\"LIBOR 6 meses\",Variables!AG125,$C$110))","v":0.04},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AH124,IF($C$109=\"LIBOR 6 meses\",Variables!AH125,$C$110))","v":0.04},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AI124,IF($C$109=\"LIBOR 6 meses\",Variables!AI125,$C$110))","v":0.04},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AJ124,IF($C$109=\"LIBOR 6 meses\",Variables!AJ125,$C$110))","v":0.04},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AK124,IF($C$109=\"LIBOR 6 meses\",Variables!AK125,$C$110))","v":0.04},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AL124,IF($C$109=\"LIBOR 6 meses\",Variables!AL125,$C$110))","v":0.04},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AM124,IF($C$109=\"LIBOR 6 meses\",Variables!AM125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AN124,IF($C$109=\"LIBOR 6 meses\",Variables!AN125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AO124,IF($C$109=\"LIBOR 6 meses\",Variables!AO125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AP124,IF($C$109=\"LIBOR 6 meses\",Variables!AP125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AQ124,IF($C$109=\"LIBOR 6 meses\",Variables!AQ125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AR124,IF($C$109=\"LIBOR 6 meses\",Variables!AR125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AS124,IF($C$109=\"LIBOR 6 meses\",Variables!AS125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AT124,IF($C$109=\"LIBOR 6 meses\",Variables!AT125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AU124,IF($C$109=\"LIBOR 6 meses\",Variables!AU125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AV124,IF($C$109=\"LIBOR 6 meses\",Variables!AV125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AW124,IF($C$109=\"LIBOR 6 meses\",Variables!AW125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AX124,IF($C$109=\"LIBOR 6 meses\",Variables!AX125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AY124,IF($C$109=\"LIBOR 6 meses\",Variables!AY125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!AZ124,IF($C$109=\"LIBOR 6 meses\",Variables!AZ125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BA124,IF($C$109=\"LIBOR 6 meses\",Variables!BA125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BB124,IF($C$109=\"LIBOR 6 meses\",Variables!BB125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BC124,IF($C$109=\"LIBOR 6 meses\",Variables!BC125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BD124,IF($C$109=\"LIBOR 6 meses\",Variables!BD125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BE124,IF($C$109=\"LIBOR 6 meses\",Variables!BE125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BF124,IF($C$109=\"LIBOR 6 meses\",Variables!BF125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BG124,IF($C$109=\"LIBOR 6 meses\",Variables!BG125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BH124,IF($C$109=\"LIBOR 6 meses\",Variables!BH125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BI124,IF($C$109=\"LIBOR 6 meses\",Variables!BI125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BJ124,IF($C$109=\"LIBOR 6 meses\",Variables!BJ125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BK124,IF($C$109=\"LIBOR 6 meses\",Variables!BK125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BL124,IF($C$109=\"LIBOR 6 meses\",Variables!BL125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BM124,IF($C$109=\"LIBOR 6 meses\",Variables!BM125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BN124,IF($C$109=\"LIBOR 6 meses\",Variables!BN125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BO124,IF($C$109=\"LIBOR 6 meses\",Variables!BO125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BP124,IF($C$109=\"LIBOR 6 meses\",Variables!BP125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BQ124,IF($C$109=\"LIBOR 6 meses\",Variables!BQ125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BR124,IF($C$109=\"LIBOR 6 meses\",Variables!BR125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BS124,IF($C$109=\"LIBOR 6 meses\",Variables!BS125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BT124,IF($C$109=\"LIBOR 6 meses\",Variables!BT125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BU124,IF($C$109=\"LIBOR 6 meses\",Variables!BU125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BV124,IF($C$109=\"LIBOR 6 meses\",Variables!BV125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BW124,IF($C$109=\"LIBOR 6 meses\",Variables!BW125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BX124,IF($C$109=\"LIBOR 6 meses\",Variables!BX125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BY124,IF($C$109=\"LIBOR 6 meses\",Variables!BY125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!BZ124,IF($C$109=\"LIBOR 6 meses\",Variables!BZ125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!CA124,IF($C$109=\"LIBOR 6 meses\",Variables!CA125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!CB124,IF($C$109=\"LIBOR 6 meses\",Variables!CB125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!CC124,IF($C$109=\"LIBOR 6 meses\",Variables!CC125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!CD124,IF($C$109=\"LIBOR 6 meses\",Variables!CD125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!CE124,IF($C$109=\"LIBOR 6 meses\",Variables!CE125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!CF124,IF($C$109=\"LIBOR 6 meses\",Variables!CF125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!CG124,IF($C$109=\"LIBOR 6 meses\",Variables!CG125,$C$110))","v":0.05},{"$f":"IF($C$109=\"LIBOR 3 meses\",Variables!CH124,IF($C$109=\"LIBOR 6 meses\",Variables!CH125,$C$110))","v":0.05}]
[null,"Spread y/o tasa de interés",1.2500000000000001E-2]
[null,"Tasa Nominal Año",{"$f":"+D111","v":4.2499999999999996E-2},{"$f":"IF($C$109=\"LIBOR 3 meses\",(D109+$C$110),IF($C$109=\"LIBOR 6 meses\",(D109+$C$110),$C$110))","v":4.2499999999999996E-2},{"$f":"IF($C$109=\"LIBOR 3 meses\",(E109+$C$110),IF($C$109=\"LIBOR 6 meses\",(E109+$C$110),$C$110))","v":4.2499999999999996E-2},4.2499999999999996E-2,4.2499999999999996E-2,4.2499999999999996E-2,4.2499999999999996E-2,4.2499999999999996E-2,4.2499999999999996E-2,4.2499999999999996E-2,4.2499999999999996E-2,4.2499999999999996E-2,4.2499999999999996E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,5.2500000000000005E-2,5.2500000000000005E-2,5.2500000000000005E-2,5.2500000000000005E-2,5.2500000000000005E-2,5.2500000000000005E-2,5.2500000000000005E-2,5.2500000000000005E-2,5.2500000000000005E-2,5.2500000000000005E-2,5.2500000000000005E-2,5.2500000000000005E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"IF($C$109=\"LIBOR 3 meses\",(BQ109+$C$110),IF($C$109=\"LIBOR 6 meses\",(BQ109+$C$110),$C$110))","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2]
[null,"Saldo Inicial",30000000,{"$f":"+C112","v":30000000},{"$f":"+D114","v":30000000},30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,27000000,27000000,27000000,27000000,27000000,27000000,24000000,24000000,24000000,24000000,24000000,24000000,21000000,21000000,21000000,21000000,21000000,21000000,{"$f":"+AJ114","v":18000000},18000000,18000000,18000000,18000000,18000000,15000000,15000000,15000000,15000000,15000000,15000000,12000000,12000000,12000000,12000000,12000000,12000000,9000000,9000000,9000000,9000000,9000000,9000000,6000000,6000000,6000000,6000000,6000000,6000000,3000000,3000000,{"$f":"+BP114","v":3000000},3000000,3000000,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Amortización ",{"$f":"+C112/10","v":3000000},{"$f":"IF(ISNUMBER(VLOOKUP(D104,$DJ$12:$DK$41,2,0))=FALSE,0,VLOOKUP(D104,$DJ$12:$DK$41,2,0))","v":0},{"$f":"IF(ISNUMBER(VLOOKUP(E104,$DJ$12:$DK$41,2,0))=FALSE,0,VLOOKUP(E104,$DJ$12:$DK$41,2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,3000000,0,0,0,0,0,3000000,0,0,0,0,0,3000000,0,0,0,0,0,3000000,0,0,0,0,0,3000000,0,0,0,0,0,3000000,0,0,0,0,0,3000000,0,0,0,0,0,3000000,0,0,{"$f":"IF(ISNUMBER(VLOOKUP(BQ104,$DJ$12:$DK$41,2,0))=FALSE,0,VLOOKUP(BQ104,$DJ$12:$DK$41,2,0))","v":0},0,0,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Final",null,{"$f":"IF(D104<$C$107,(D112-D113),0)","v":30000000},30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,27000000,27000000,27000000,27000000,27000000,27000000,24000000,24000000,24000000,24000000,24000000,24000000,21000000,21000000,21000000,21000000,21000000,21000000,{"$f":"IF(AJ104<$C$107,(AJ112-AJ113),0)","v":18000000},18000000,18000000,18000000,18000000,18000000,15000000,15000000,15000000,15000000,15000000,15000000,12000000,12000000,12000000,12000000,12000000,12000000,9000000,9000000,9000000,9000000,9000000,9000000,6000000,6000000,6000000,6000000,6000000,6000000,3000000,3000000,{"$f":"IF(BP104<$C$107,(BP112-BP113),0)","v":3000000},3000000,3000000,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tasa de Interés periodica",{"$f":"IF(C111=0,0,(C111/12))","v":3.5416666666666665E-3},{"$f":"IF(D111=0,0,(D111/12))","v":3.5416666666666665E-3},{"$f":"IF(E111=0,0,(E111/12))","v":3.5416666666666665E-3},3.5416666666666665E-3,3.5416666666666665E-3,3.5416666666666665E-3,3.5416666666666665E-3,3.5416666666666665E-3,3.5416666666666665E-3,3.5416666666666665E-3,3.5416666666666665E-3,3.5416666666666665E-3,3.5416666666666665E-3,3.6666666666666666E-3,3.6666666666666666E-3,3.6666666666666666E-3,3.6666666666666666E-3,3.6666666666666666E-3,3.6666666666666666E-3,3.6666666666666666E-3,3.6666666666666666E-3,3.6666666666666666E-3,3.6666666666666666E-3,3.6666666666666666E-3,3.6666666666666666E-3,4.3750000000000004E-3,4.3750000000000004E-3,4.3750000000000004E-3,4.3750000000000004E-3,4.3750000000000004E-3,4.3750000000000004E-3,4.3750000000000004E-3,4.3750000000000004E-3,4.3750000000000004E-3,4.3750000000000004E-3,4.3750000000000004E-3,4.3750000000000004E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,{"$f":"IF(BQ111=0,0,(BQ111/12))","v":5.208333333333333E-3},5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3,5.208333333333333E-3]
[null,"Valor Intereses",null,{"$f":"AVERAGE(D112,D114)*D115","v":106250},106250,106250,106250,106250,106250,106250,106250,106250,106250,106250,106250,110000,110000,104500,99000,99000,99000,99000,99000,93500,88000,88000,88000,105000.00000000001,105000.00000000001,98437.500000000015,91875.000000000015,91875.000000000015,91875.000000000015,91875.000000000015,91875.000000000015,{"$f":"AVERAGE(AJ112,AJ114)*AJ115","v":85312.500000000015},78750.000000000015,78750.000000000015,78750.000000000015,93750,93750,85937.5,78125,78125,78125,78125,78125,70312.5,62500,62500,62500,62500,62500,54687.5,46875,46875,46875,46875,46875,39062.5,31250,31250,31250,31250,31250,23437.5,15625,{"$f":"AVERAGE(BP112,BP114)*BP115","v":15625},15625,15625,15625,7812.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"No meses",{"$f":"(DAYS360(C121,C122))/30","v":54},{"$f":"VLOOKUP(C123,$I$6:$J$8,2,0)","v":6}]
[null,"No periodos",{"$f":"+C117/D117","v":9}]
[null,"CREDITO 8 (Entidad)","CAF",{"$f":"+D104","v":"2009-01-01"},{"$f":"+E104","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ104","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Denominación prestamo","CAF2"]
[null,"Próxima amortización","2010-04-01"]
[null,"Fecha de vencimiento (mm/yy)","2014-10-01"]
[null,"Periodicidad","Semestre"]
[null,"Tasa de interés ","LIBOR 6 meses",{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!C124,IF($C$124=\"LIBOR 6 meses\",Variables!C125,$C$125))","v":0.03},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!D124,IF($C$124=\"LIBOR 6 meses\",Variables!D125,$C$125))","v":0.03},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!E124,IF($C$124=\"LIBOR 6 meses\",Variables!E125,$C$125))","v":0.03},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!F124,IF($C$124=\"LIBOR 6 meses\",Variables!F125,$C$125))","v":0.03},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!G124,IF($C$124=\"LIBOR 6 meses\",Variables!G125,$C$125))","v":0.03},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!H124,IF($C$124=\"LIBOR 6 meses\",Variables!H125,$C$125))","v":0.03},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!I124,IF($C$124=\"LIBOR 6 meses\",Variables!I125,$C$125))","v":0.03},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!J124,IF($C$124=\"LIBOR 6 meses\",Variables!J125,$C$125))","v":0.03},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!K124,IF($C$124=\"LIBOR 6 meses\",Variables!K125,$C$125))","v":0.03},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!L124,IF($C$124=\"LIBOR 6 meses\",Variables!L125,$C$125))","v":0.03},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!M124,IF($C$124=\"LIBOR 6 meses\",Variables!M125,$C$125))","v":0.03},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!N124,IF($C$124=\"LIBOR 6 meses\",Variables!N125,$C$125))","v":0.03},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!O124,IF($C$124=\"LIBOR 6 meses\",Variables!O125,$C$125))","v":3.15E-2},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!P124,IF($C$124=\"LIBOR 6 meses\",Variables!P125,$C$125))","v":3.15E-2},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!Q124,IF($C$124=\"LIBOR 6 meses\",Variables!Q125,$C$125))","v":3.15E-2},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!R124,IF($C$124=\"LIBOR 6 meses\",Variables!R125,$C$125))","v":3.15E-2},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!S124,IF($C$124=\"LIBOR 6 meses\",Variables!S125,$C$125))","v":3.15E-2},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!T124,IF($C$124=\"LIBOR 6 meses\",Variables!T125,$C$125))","v":3.15E-2},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!U124,IF($C$124=\"LIBOR 6 meses\",Variables!U125,$C$125))","v":3.15E-2},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!V124,IF($C$124=\"LIBOR 6 meses\",Variables!V125,$C$125))","v":3.15E-2},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!W124,IF($C$124=\"LIBOR 6 meses\",Variables!W125,$C$125))","v":3.15E-2},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!X124,IF($C$124=\"LIBOR 6 meses\",Variables!X125,$C$125))","v":3.15E-2},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!Y124,IF($C$124=\"LIBOR 6 meses\",Variables!Y125,$C$125))","v":3.15E-2},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!Z124,IF($C$124=\"LIBOR 6 meses\",Variables!Z125,$C$125))","v":3.15E-2},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AA124,IF($C$124=\"LIBOR 6 meses\",Variables!AA125,$C$125))","v":0.04},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AB124,IF($C$124=\"LIBOR 6 meses\",Variables!AB125,$C$125))","v":0.04},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AC124,IF($C$124=\"LIBOR 6 meses\",Variables!AC125,$C$125))","v":0.04},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AD124,IF($C$124=\"LIBOR 6 meses\",Variables!AD125,$C$125))","v":0.04},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AE124,IF($C$124=\"LIBOR 6 meses\",Variables!AE125,$C$125))","v":0.04},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AF124,IF($C$124=\"LIBOR 6 meses\",Variables!AF125,$C$125))","v":0.04},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AG124,IF($C$124=\"LIBOR 6 meses\",Variables!AG125,$C$125))","v":0.04},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AH124,IF($C$124=\"LIBOR 6 meses\",Variables!AH125,$C$125))","v":0.04},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AI124,IF($C$124=\"LIBOR 6 meses\",Variables!AI125,$C$125))","v":0.04},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AJ124,IF($C$124=\"LIBOR 6 meses\",Variables!AJ125,$C$125))","v":0.04},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AK124,IF($C$124=\"LIBOR 6 meses\",Variables!AK125,$C$125))","v":0.04},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AL124,IF($C$124=\"LIBOR 6 meses\",Variables!AL125,$C$125))","v":0.04},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AM124,IF($C$124=\"LIBOR 6 meses\",Variables!AM125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AN124,IF($C$124=\"LIBOR 6 meses\",Variables!AN125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AO124,IF($C$124=\"LIBOR 6 meses\",Variables!AO125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AP124,IF($C$124=\"LIBOR 6 meses\",Variables!AP125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AQ124,IF($C$124=\"LIBOR 6 meses\",Variables!AQ125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AR124,IF($C$124=\"LIBOR 6 meses\",Variables!AR125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AS124,IF($C$124=\"LIBOR 6 meses\",Variables!AS125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AT124,IF($C$124=\"LIBOR 6 meses\",Variables!AT125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AU124,IF($C$124=\"LIBOR 6 meses\",Variables!AU125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AV124,IF($C$124=\"LIBOR 6 meses\",Variables!AV125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AW124,IF($C$124=\"LIBOR 6 meses\",Variables!AW125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AX124,IF($C$124=\"LIBOR 6 meses\",Variables!AX125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AY124,IF($C$124=\"LIBOR 6 meses\",Variables!AY125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!AZ124,IF($C$124=\"LIBOR 6 meses\",Variables!AZ125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BA124,IF($C$124=\"LIBOR 6 meses\",Variables!BA125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BB124,IF($C$124=\"LIBOR 6 meses\",Variables!BB125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BC124,IF($C$124=\"LIBOR 6 meses\",Variables!BC125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BD124,IF($C$124=\"LIBOR 6 meses\",Variables!BD125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BE124,IF($C$124=\"LIBOR 6 meses\",Variables!BE125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BF124,IF($C$124=\"LIBOR 6 meses\",Variables!BF125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BG124,IF($C$124=\"LIBOR 6 meses\",Variables!BG125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BH124,IF($C$124=\"LIBOR 6 meses\",Variables!BH125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BI124,IF($C$124=\"LIBOR 6 meses\",Variables!BI125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BJ124,IF($C$124=\"LIBOR 6 meses\",Variables!BJ125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BK124,IF($C$124=\"LIBOR 6 meses\",Variables!BK125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BL124,IF($C$124=\"LIBOR 6 meses\",Variables!BL125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BM124,IF($C$124=\"LIBOR 6 meses\",Variables!BM125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BN124,IF($C$124=\"LIBOR 6 meses\",Variables!BN125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BO124,IF($C$124=\"LIBOR 6 meses\",Variables!BO125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BP124,IF($C$124=\"LIBOR 6 meses\",Variables!BP125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BQ124,IF($C$124=\"LIBOR 6 meses\",Variables!BQ125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BR124,IF($C$124=\"LIBOR 6 meses\",Variables!BR125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BS124,IF($C$124=\"LIBOR 6 meses\",Variables!BS125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BT124,IF($C$124=\"LIBOR 6 meses\",Variables!BT125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BU124,IF($C$124=\"LIBOR 6 meses\",Variables!BU125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BV124,IF($C$124=\"LIBOR 6 meses\",Variables!BV125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BW124,IF($C$124=\"LIBOR 6 meses\",Variables!BW125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BX124,IF($C$124=\"LIBOR 6 meses\",Variables!BX125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BY124,IF($C$124=\"LIBOR 6 meses\",Variables!BY125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!BZ124,IF($C$124=\"LIBOR 6 meses\",Variables!BZ125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!CA124,IF($C$124=\"LIBOR 6 meses\",Variables!CA125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!CB124,IF($C$124=\"LIBOR 6 meses\",Variables!CB125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!CC124,IF($C$124=\"LIBOR 6 meses\",Variables!CC125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!CD124,IF($C$124=\"LIBOR 6 meses\",Variables!CD125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!CE124,IF($C$124=\"LIBOR 6 meses\",Variables!CE125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!CF124,IF($C$124=\"LIBOR 6 meses\",Variables!CF125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!CG124,IF($C$124=\"LIBOR 6 meses\",Variables!CG125,$C$125))","v":0.05},{"$f":"IF($C$124=\"LIBOR 3 meses\",Variables!CH124,IF($C$124=\"LIBOR 6 meses\",Variables!CH125,$C$125))","v":0.05}]
[null,"Spread y/o tasa de interés",1.2E-2]
[null,"Tasa Nominal Año",{"$f":"+D126","v":4.1999999999999996E-2},{"$f":"IF($C$124=\"LIBOR 3 meses\",(D124+$C$125),IF($C$124=\"LIBOR 6 meses\",(D124+$C$125),$C$125))","v":4.1999999999999996E-2},{"$f":"IF($C$124=\"LIBOR 3 meses\",(E124+$C$125),IF($C$124=\"LIBOR 6 meses\",(E124+$C$125),$C$125))","v":4.1999999999999996E-2},4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,{"$f":"IF($C$124=\"LIBOR 3 meses\",(BQ124+$C$125),IF($C$124=\"LIBOR 6 meses\",(BQ124+$C$125),$C$125))","v":6.2E-2},6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2]
[null,"Saldo Inicial",{"$f":"20000000-15359","v":19984641},{"$f":"+C127","v":19984641},{"$f":"+D129","v":19984641},19984641,19984641,19984641,19984641,19984641,19984641,19984641,19984641,19984641,19984641,19984641,19984641,19984641,19984641,17986176.899999999,17986176.899999999,17986176.899999999,17986176.899999999,17986176.899999999,17986176.899999999,15987712.799999999,15987712.799999999,15987712.799999999,15987712.799999999,15987712.799999999,15987712.799999999,13989248.699999999,13989248.699999999,13989248.699999999,13989248.699999999,13989248.699999999,{"$f":"+AJ129","v":13989248.699999999},11990784.6,11990784.6,11990784.6,11990784.6,11990784.6,11990784.6,9992320.5,9992320.5,9992320.5,9992320.5,9992320.5,9992320.5,7993856.4000000004,7993856.4000000004,7993856.4000000004,7993856.4000000004,7993856.4000000004,7993856.4000000004,5995392.3000000007,5995392.3000000007,5995392.3000000007,5995392.3000000007,5995392.3000000007,5995392.3000000007,3996928.2000000007,3996928.2000000007,3996928.2000000007,3996928.2000000007,3996928.2000000007,3996928.2000000007,1998464.1000000006,{"$f":"+BP129","v":1998464.1000000006},1998464.1000000006,1998464.1000000006,1998464.1000000006,1998464.1000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Amortización ",{"$f":"+C127/10","v":1998464.1},{"$f":"IF(ISNUMBER(VLOOKUP(D119,$DN$12:$DO$41,2,0))=FALSE,0,VLOOKUP(D119,$DN$12:$DO$41,2,0))","v":0},{"$f":"IF(ISNUMBER(VLOOKUP(E119,$DN$12:$DO$41,2,0))=FALSE,0,VLOOKUP(E119,$DN$12:$DO$41,2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1998464.1,0,0,0,0,0,1998464.1,0,0,0,0,0,1998464.1,0,0,0,0,0,1998464.1,0,0,0,0,0,1998464.1,0,0,0,0,0,1998464.1,0,0,0,0,0,1998464.1,0,0,0,0,0,1998464.1,0,0,0,0,0,1998464.1,0,0,{"$f":"IF(ISNUMBER(VLOOKUP(BR119,$DN$12:$DO$41,2,0))=FALSE,0,VLOOKUP(BR119,$DN$12:$DO$41,2,0))","v":0},0,0,1998464.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Final",null,{"$f":"IF(D119<$C$122,(D127-D128),0)","v":19984641},{"$f":"IF(E119<$C$122,(E127-E128),0)","v":19984641},19984641,19984641,19984641,19984641,19984641,19984641,19984641,19984641,19984641,19984641,19984641,19984641,19984641,17986176.899999999,17986176.899999999,17986176.899999999,17986176.899999999,17986176.899999999,17986176.899999999,15987712.799999999,15987712.799999999,15987712.799999999,15987712.799999999,15987712.799999999,15987712.799999999,13989248.699999999,13989248.699999999,13989248.699999999,13989248.699999999,13989248.699999999,13989248.699999999,11990784.6,11990784.6,11990784.6,11990784.6,11990784.6,11990784.6,9992320.5,9992320.5,9992320.5,9992320.5,9992320.5,9992320.5,7993856.4000000004,7993856.4000000004,7993856.4000000004,7993856.4000000004,7993856.4000000004,7993856.4000000004,5995392.3000000007,5995392.3000000007,5995392.3000000007,5995392.3000000007,5995392.3000000007,5995392.3000000007,3996928.2000000007,3996928.2000000007,3996928.2000000007,3996928.2000000007,3996928.2000000007,3996928.2000000007,1998464.1000000006,1998464.1000000006,{"$f":"IF(BQ119<$C$122,(BQ127-BQ128),0)","v":1998464.1000000006},{"$f":"IF(BR119<$C$122,(BR127-BR128),0)","v":1998464.1000000006},{"$f":"IF(BS119<$C$122,(BS127-BS128),0)","v":1998464.1000000006},{"$f":"IF(BT119<$C$122,(BT127-BT128),0)","v":1998464.1000000006},{"$f":"BU127-BU128","v":0},{"$f":"BU129","v":0},{"$f":"BV129","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tasa de Interés periodica",{"$f":"IF(C126=0,0,(C126/12))","v":3.4999999999999996E-3},{"$f":"IF(D126=0,0,(D126/12))","v":3.4999999999999996E-3},{"$f":"IF(E126=0,0,(E126/12))","v":3.4999999999999996E-3},3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.6249999999999998E-3,3.6249999999999998E-3,3.6249999999999998E-3,3.6249999999999998E-3,3.6249999999999998E-3,3.6249999999999998E-3,3.6249999999999998E-3,3.6249999999999998E-3,3.6249999999999998E-3,3.6249999999999998E-3,3.6249999999999998E-3,3.6249999999999998E-3,4.333333333333334E-3,4.333333333333334E-3,4.333333333333334E-3,4.333333333333334E-3,4.333333333333334E-3,4.333333333333334E-3,4.333333333333334E-3,4.333333333333334E-3,4.333333333333334E-3,4.333333333333334E-3,4.333333333333334E-3,4.333333333333334E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,{"$f":"IF(BQ126=0,0,(BQ126/12))","v":5.1666666666666666E-3},5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3]
[null,"Valor Intereses",null,{"$f":"AVERAGE(D127,D129)*D130","v":69946.243499999997},69946.243499999997,69946.243499999997,69946.243499999997,69946.243499999997,69946.243499999997,69946.243499999997,69946.243499999997,69946.243499999997,69946.243499999997,69946.243499999997,69946.243499999997,72444.32362499999,72444.32362499999,72444.32362499999,68822.107443749992,65199.891262499987,65199.891262499987,65199.891262499987,65199.891262499987,65199.891262499987,61577.675081249989,57955.458899999991,57955.458899999991,69280.088800000012,69280.088800000012,69280.088800000012,64950.083250000011,60620.077700000009,60620.077700000009,60620.077700000009,60620.077700000009,{"$f":"AVERAGE(AJ127,AJ129)*AJ130","v":60620.077700000009},56290.07215,51960.066600000006,51960.066600000006,61952.3871,61952.3871,61952.3871,56789.688175000003,51626.989249999999,51626.989249999999,51626.989249999999,51626.989249999999,51626.989249999999,46464.290324999994,41301.591400000005,41301.591400000005,41301.591400000005,41301.591400000005,41301.591400000005,36138.892475000001,30976.193550000004,30976.193550000004,30976.193550000004,30976.193550000004,30976.193550000004,25813.494625000003,20650.795700000002,20650.795700000002,20650.795700000002,20650.795700000002,20650.795700000002,15488.096775000002,{"$f":"AVERAGE(BP127,BP129)*BP130","v":10325.397850000003},10325.397850000003,10325.397850000003,10325.397850000003,10325.397850000003,5162.6989250000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"No meses",{"$f":"(DAYS360(C136,C137))/30","v":0},{"$f":"VLOOKUP(C138,$I$6:$J$8,2,0)","v":{"$error":"#N/A"}}]
[null,"No periodos",{"$f":"+C132/D132","v":{"$error":"#N/A"}}]
[null,"CREDITO 9 (Entidad)",null,{"$f":"+D119","v":"2009-01-01"},{"$f":"+E119","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ119","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Denominación prestamo"]
[null,"Próxima amortización"]
[null,"Fecha de vencimiento (mm/yy)"]
[null,"Periodicidad"]
[null,"Tasa de interés ",null,{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!C124,IF($C$139=\"LIBOR 6 meses\",Variables!C125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!D124,IF($C$139=\"LIBOR 6 meses\",Variables!D125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!E124,IF($C$139=\"LIBOR 6 meses\",Variables!E125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!F124,IF($C$139=\"LIBOR 6 meses\",Variables!F125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!G124,IF($C$139=\"LIBOR 6 meses\",Variables!G125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!H124,IF($C$139=\"LIBOR 6 meses\",Variables!H125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!I124,IF($C$139=\"LIBOR 6 meses\",Variables!I125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!J124,IF($C$139=\"LIBOR 6 meses\",Variables!J125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!K124,IF($C$139=\"LIBOR 6 meses\",Variables!K125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!L124,IF($C$139=\"LIBOR 6 meses\",Variables!L125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!M124,IF($C$139=\"LIBOR 6 meses\",Variables!M125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!N124,IF($C$139=\"LIBOR 6 meses\",Variables!N125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!O124,IF($C$139=\"LIBOR 6 meses\",Variables!O125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!P124,IF($C$139=\"LIBOR 6 meses\",Variables!P125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!Q124,IF($C$139=\"LIBOR 6 meses\",Variables!Q125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!R124,IF($C$139=\"LIBOR 6 meses\",Variables!R125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!S124,IF($C$139=\"LIBOR 6 meses\",Variables!S125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!T124,IF($C$139=\"LIBOR 6 meses\",Variables!T125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!U124,IF($C$139=\"LIBOR 6 meses\",Variables!U125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!V124,IF($C$139=\"LIBOR 6 meses\",Variables!V125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!W124,IF($C$139=\"LIBOR 6 meses\",Variables!W125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!X124,IF($C$139=\"LIBOR 6 meses\",Variables!X125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!Y124,IF($C$139=\"LIBOR 6 meses\",Variables!Y125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!Z124,IF($C$139=\"LIBOR 6 meses\",Variables!Z125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AA124,IF($C$139=\"LIBOR 6 meses\",Variables!AA125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AB124,IF($C$139=\"LIBOR 6 meses\",Variables!AB125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AC124,IF($C$139=\"LIBOR 6 meses\",Variables!AC125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AD124,IF($C$139=\"LIBOR 6 meses\",Variables!AD125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AE124,IF($C$139=\"LIBOR 6 meses\",Variables!AE125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AF124,IF($C$139=\"LIBOR 6 meses\",Variables!AF125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AG124,IF($C$139=\"LIBOR 6 meses\",Variables!AG125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AH124,IF($C$139=\"LIBOR 6 meses\",Variables!AH125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AI124,IF($C$139=\"LIBOR 6 meses\",Variables!AI125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AJ124,IF($C$139=\"LIBOR 6 meses\",Variables!AJ125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AK124,IF($C$139=\"LIBOR 6 meses\",Variables!AK125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AL124,IF($C$139=\"LIBOR 6 meses\",Variables!AL125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AM124,IF($C$139=\"LIBOR 6 meses\",Variables!AM125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AN124,IF($C$139=\"LIBOR 6 meses\",Variables!AN125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AO124,IF($C$139=\"LIBOR 6 meses\",Variables!AO125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AP124,IF($C$139=\"LIBOR 6 meses\",Variables!AP125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AQ124,IF($C$139=\"LIBOR 6 meses\",Variables!AQ125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AR124,IF($C$139=\"LIBOR 6 meses\",Variables!AR125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AS124,IF($C$139=\"LIBOR 6 meses\",Variables!AS125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AT124,IF($C$139=\"LIBOR 6 meses\",Variables!AT125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AU124,IF($C$139=\"LIBOR 6 meses\",Variables!AU125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AV124,IF($C$139=\"LIBOR 6 meses\",Variables!AV125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AW124,IF($C$139=\"LIBOR 6 meses\",Variables!AW125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AX124,IF($C$139=\"LIBOR 6 meses\",Variables!AX125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AY124,IF($C$139=\"LIBOR 6 meses\",Variables!AY125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!AZ124,IF($C$139=\"LIBOR 6 meses\",Variables!AZ125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BA124,IF($C$139=\"LIBOR 6 meses\",Variables!BA125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BB124,IF($C$139=\"LIBOR 6 meses\",Variables!BB125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BC124,IF($C$139=\"LIBOR 6 meses\",Variables!BC125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BD124,IF($C$139=\"LIBOR 6 meses\",Variables!BD125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BE124,IF($C$139=\"LIBOR 6 meses\",Variables!BE125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BF124,IF($C$139=\"LIBOR 6 meses\",Variables!BF125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BG124,IF($C$139=\"LIBOR 6 meses\",Variables!BG125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BH124,IF($C$139=\"LIBOR 6 meses\",Variables!BH125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BI124,IF($C$139=\"LIBOR 6 meses\",Variables!BI125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BJ124,IF($C$139=\"LIBOR 6 meses\",Variables!BJ125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BK124,IF($C$139=\"LIBOR 6 meses\",Variables!BK125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BL124,IF($C$139=\"LIBOR 6 meses\",Variables!BL125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BM124,IF($C$139=\"LIBOR 6 meses\",Variables!BM125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BN124,IF($C$139=\"LIBOR 6 meses\",Variables!BN125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BO124,IF($C$139=\"LIBOR 6 meses\",Variables!BO125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BP124,IF($C$139=\"LIBOR 6 meses\",Variables!BP125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BQ124,IF($C$139=\"LIBOR 6 meses\",Variables!BQ125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BR124,IF($C$139=\"LIBOR 6 meses\",Variables!BR125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BS124,IF($C$139=\"LIBOR 6 meses\",Variables!BS125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BT124,IF($C$139=\"LIBOR 6 meses\",Variables!BT125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BU124,IF($C$139=\"LIBOR 6 meses\",Variables!BU125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BV124,IF($C$139=\"LIBOR 6 meses\",Variables!BV125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BW124,IF($C$139=\"LIBOR 6 meses\",Variables!BW125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BX124,IF($C$139=\"LIBOR 6 meses\",Variables!BX125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BY124,IF($C$139=\"LIBOR 6 meses\",Variables!BY125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!BZ124,IF($C$139=\"LIBOR 6 meses\",Variables!BZ125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!CA124,IF($C$139=\"LIBOR 6 meses\",Variables!CA125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!CB124,IF($C$139=\"LIBOR 6 meses\",Variables!CB125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!CC124,IF($C$139=\"LIBOR 6 meses\",Variables!CC125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!CD124,IF($C$139=\"LIBOR 6 meses\",Variables!CD125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!CE124,IF($C$139=\"LIBOR 6 meses\",Variables!CE125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!CF124,IF($C$139=\"LIBOR 6 meses\",Variables!CF125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!CG124,IF($C$139=\"LIBOR 6 meses\",Variables!CG125,$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",Variables!CH124,IF($C$139=\"LIBOR 6 meses\",Variables!CH125,$C$140))","v":0}]
[null,"Spread y/o tasa de interés"]
[null,"Tasa Nominal Año",{"$f":"+D141","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",(D139+$C$140),IF($C$139=\"LIBOR 6 meses\",(D139+$C$140),$C$140))","v":0},{"$f":"IF($C$139=\"LIBOR 3 meses\",(E139+$C$140),IF($C$139=\"LIBOR 6 meses\",(E139+$C$140),$C$140))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$139=\"LIBOR 3 meses\",(BQ139+$C$140),IF($C$139=\"LIBOR 6 meses\",(BQ139+$C$140),$C$140))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Inicial",null,{"$f":"+C142","v":0},{"$f":"+D144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Amortización ",0,{"$f":"IF(ISNUMBER(VLOOKUP(D134,$DR$12:$DS$41,2,0))=FALSE,0,VLOOKUP(D134,$DR$12:$DS$41,2,0))","v":0},{"$f":"IF(ISNUMBER(VLOOKUP(E134,$DR$12:$DS$41,2,0))=FALSE,0,VLOOKUP(E134,$DR$12:$DS$41,2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(VLOOKUP(U134,$DR$12:$DS$41,2,0))=FALSE,0,VLOOKUP(U134,$DR$12:$DS$41,2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(VLOOKUP(BQ134,$DR$12:$DS$41,2,0))=FALSE,0,VLOOKUP(BQ134,$DR$12:$DS$41,2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Final",null,{"$f":"IF(D134<$C$137,(D142-D143),0)","v":0},{"$f":"IF(E134<$C$137,(E142-E143),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y134<$C$137,(Y142-Y143),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE134<$C$137,(BE142-BE143),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tasa de Interés periodica",{"$f":"IF(C141=0,0,(C141/12))","v":0},{"$f":"IF(D141=0,0,(D141/12))","v":0},{"$f":"IF(E141=0,0,(E141/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ141=0,0,(BQ141/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Intereses",null,{"$f":"AVERAGE(D142,D144)*D145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(AJ142,AJ144)*AJ145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BP142,BP144)*BP145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"No meses",{"$f":"(DAYS360(C151,C152))/30","v":102},{"$f":"VLOOKUP(C153,$I$6:$J$8,2,0)","v":6}]
[null,"No periodos",{"$f":"+C147/D147","v":17}]
[null,"CREDITO 10 (Entidad)","Creditos Nuevos",{"$f":"+D134","v":"2009-01-01"},{"$f":"+E134","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ134","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Denominación prestamo","Nuevos"]
[null,"Próxima amortización","2012-08-01"]
[null,"Fecha de vencimiento (mm/yy)","2021-02-01"]
[null,"Periodicidad","Semestre"]
[null,"Tasa de interés ","Tasa Nominal Año",{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!C124,IF($C$154=\"LIBOR 6 meses\",Variables!C125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!D124,IF($C$154=\"LIBOR 6 meses\",Variables!D125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!E124,IF($C$154=\"LIBOR 6 meses\",Variables!E125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!F124,IF($C$154=\"LIBOR 6 meses\",Variables!F125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!G124,IF($C$154=\"LIBOR 6 meses\",Variables!G125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!H124,IF($C$154=\"LIBOR 6 meses\",Variables!H125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!I124,IF($C$154=\"LIBOR 6 meses\",Variables!I125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!J124,IF($C$154=\"LIBOR 6 meses\",Variables!J125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!K124,IF($C$154=\"LIBOR 6 meses\",Variables!K125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!L124,IF($C$154=\"LIBOR 6 meses\",Variables!L125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!M124,IF($C$154=\"LIBOR 6 meses\",Variables!M125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!N124,IF($C$154=\"LIBOR 6 meses\",Variables!N125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!O124,IF($C$154=\"LIBOR 6 meses\",Variables!O125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!P124,IF($C$154=\"LIBOR 6 meses\",Variables!P125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!Q124,IF($C$154=\"LIBOR 6 meses\",Variables!Q125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!R124,IF($C$154=\"LIBOR 6 meses\",Variables!R125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!S124,IF($C$154=\"LIBOR 6 meses\",Variables!S125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!T124,IF($C$154=\"LIBOR 6 meses\",Variables!T125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!U124,IF($C$154=\"LIBOR 6 meses\",Variables!U125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!V124,IF($C$154=\"LIBOR 6 meses\",Variables!V125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!W124,IF($C$154=\"LIBOR 6 meses\",Variables!W125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!X124,IF($C$154=\"LIBOR 6 meses\",Variables!X125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!Y124,IF($C$154=\"LIBOR 6 meses\",Variables!Y125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!Z124,IF($C$154=\"LIBOR 6 meses\",Variables!Z125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AA124,IF($C$154=\"LIBOR 6 meses\",Variables!AA125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AB124,IF($C$154=\"LIBOR 6 meses\",Variables!AB125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AC124,IF($C$154=\"LIBOR 6 meses\",Variables!AC125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AD124,IF($C$154=\"LIBOR 6 meses\",Variables!AD125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AE124,IF($C$154=\"LIBOR 6 meses\",Variables!AE125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AF124,IF($C$154=\"LIBOR 6 meses\",Variables!AF125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AG124,IF($C$154=\"LIBOR 6 meses\",Variables!AG125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AH124,IF($C$154=\"LIBOR 6 meses\",Variables!AH125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AI124,IF($C$154=\"LIBOR 6 meses\",Variables!AI125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AJ124,IF($C$154=\"LIBOR 6 meses\",Variables!AJ125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AK124,IF($C$154=\"LIBOR 6 meses\",Variables!AK125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AL124,IF($C$154=\"LIBOR 6 meses\",Variables!AL125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AM124,IF($C$154=\"LIBOR 6 meses\",Variables!AM125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AN124,IF($C$154=\"LIBOR 6 meses\",Variables!AN125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AO124,IF($C$154=\"LIBOR 6 meses\",Variables!AO125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AP124,IF($C$154=\"LIBOR 6 meses\",Variables!AP125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AQ124,IF($C$154=\"LIBOR 6 meses\",Variables!AQ125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AR124,IF($C$154=\"LIBOR 6 meses\",Variables!AR125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AS124,IF($C$154=\"LIBOR 6 meses\",Variables!AS125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AT124,IF($C$154=\"LIBOR 6 meses\",Variables!AT125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AU124,IF($C$154=\"LIBOR 6 meses\",Variables!AU125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AV124,IF($C$154=\"LIBOR 6 meses\",Variables!AV125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AW124,IF($C$154=\"LIBOR 6 meses\",Variables!AW125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AX124,IF($C$154=\"LIBOR 6 meses\",Variables!AX125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AY124,IF($C$154=\"LIBOR 6 meses\",Variables!AY125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!AZ124,IF($C$154=\"LIBOR 6 meses\",Variables!AZ125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BA124,IF($C$154=\"LIBOR 6 meses\",Variables!BA125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BB124,IF($C$154=\"LIBOR 6 meses\",Variables!BB125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BC124,IF($C$154=\"LIBOR 6 meses\",Variables!BC125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BD124,IF($C$154=\"LIBOR 6 meses\",Variables!BD125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BE124,IF($C$154=\"LIBOR 6 meses\",Variables!BE125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BF124,IF($C$154=\"LIBOR 6 meses\",Variables!BF125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BG124,IF($C$154=\"LIBOR 6 meses\",Variables!BG125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BH124,IF($C$154=\"LIBOR 6 meses\",Variables!BH125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BI124,IF($C$154=\"LIBOR 6 meses\",Variables!BI125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BJ124,IF($C$154=\"LIBOR 6 meses\",Variables!BJ125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BK124,IF($C$154=\"LIBOR 6 meses\",Variables!BK125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BL124,IF($C$154=\"LIBOR 6 meses\",Variables!BL125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BM124,IF($C$154=\"LIBOR 6 meses\",Variables!BM125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BN124,IF($C$154=\"LIBOR 6 meses\",Variables!BN125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BO124,IF($C$154=\"LIBOR 6 meses\",Variables!BO125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BP124,IF($C$154=\"LIBOR 6 meses\",Variables!BP125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BQ124,IF($C$154=\"LIBOR 6 meses\",Variables!BQ125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BR124,IF($C$154=\"LIBOR 6 meses\",Variables!BR125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BS124,IF($C$154=\"LIBOR 6 meses\",Variables!BS125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BT124,IF($C$154=\"LIBOR 6 meses\",Variables!BT125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BU124,IF($C$154=\"LIBOR 6 meses\",Variables!BU125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BV124,IF($C$154=\"LIBOR 6 meses\",Variables!BV125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BW124,IF($C$154=\"LIBOR 6 meses\",Variables!BW125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BX124,IF($C$154=\"LIBOR 6 meses\",Variables!BX125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BY124,IF($C$154=\"LIBOR 6 meses\",Variables!BY125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!BZ124,IF($C$154=\"LIBOR 6 meses\",Variables!BZ125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!CA124,IF($C$154=\"LIBOR 6 meses\",Variables!CA125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!CB124,IF($C$154=\"LIBOR 6 meses\",Variables!CB125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!CC124,IF($C$154=\"LIBOR 6 meses\",Variables!CC125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!CD124,IF($C$154=\"LIBOR 6 meses\",Variables!CD125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!CE124,IF($C$154=\"LIBOR 6 meses\",Variables!CE125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!CF124,IF($C$154=\"LIBOR 6 meses\",Variables!CF125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!CG124,IF($C$154=\"LIBOR 6 meses\",Variables!CG125,$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",Variables!CH124,IF($C$154=\"LIBOR 6 meses\",Variables!CH125,$C$155))","v":0.04}]
[null,"Spread y/o tasa de interés",0.04]
[null,"Tasa Nominal Año",{"$f":"+D156","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",(D154+$C$155),IF($C$154=\"LIBOR 6 meses\",(D154+$C$155),$C$155))","v":0.04},{"$f":"IF($C$154=\"LIBOR 3 meses\",(E154+$C$155),IF($C$154=\"LIBOR 6 meses\",(E154+$C$155),$C$155))","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"IF($C$154=\"LIBOR 3 meses\",(BQ154+$C$155),IF($C$154=\"LIBOR 6 meses\",(BQ154+$C$155),$C$155))","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Saldo Inicial",0,0,{"$f":"+D160","v":0},{"$f":"+E160","v":14933951},14933951,{"$f":"+G160","v":50000000},50000000,50000000,50000000,50000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,{"$f":"+T160","v":70000000},100000000,150000000,{"$f":"+W160","v":150000000},150000000,150000000,150000000,150000000,150000000,150000000,150000000,150000000,150000000,180000000,180000000,180000000,180000000,180000000,180000000,180000000,180000000,180000000,180000000,180000000,180000000,180000000,180000000,175882352.94117647,175882352.94117647,175882352.94117647,175882352.94117647,175882352.94117647,175882352.94117647,171764705.88235295,171764705.88235295,171764705.88235295,171764705.88235295,171764705.88235295,171764705.88235295,167647058.82352942,167647058.82352942,167647058.82352942,167647058.82352942,167647058.82352942,167647058.82352942,163529411.7647059,163529411.7647059,163529411.7647059,163529411.7647059,{"$f":"+BQ160","v":163529411.7647059},163529411.7647059,159411764.70588237,159411764.70588237,159411764.70588237,159411764.70588237,159411764.70588237,159411764.70588237,155294117.64705884,155294117.64705884,155294117.64705884,155294117.64705884,155294117.64705884,155294117.64705884,151176470.58823532,151176470.58823532,151176470.58823532,151176470.58823532]
[null,"Desembolso",{"$f":"SUM(D158:O158)","v":70000000},{"$f":"+'Planeación Caja'!C17","v":0},{"$f":"+'Planeación Caja'!D17","v":14933951},{"$f":"+'Planeación Caja'!E17","v":0},{"$f":"+'Planeación Caja'!F17","v":35066049},{"$f":"+'Planeación Caja'!G17","v":0},{"$f":"+'Planeación Caja'!H17","v":0},{"$f":"+'Planeación Caja'!I17","v":0},{"$f":"+'Planeación Caja'!J17","v":0},{"$f":"+'Planeación Caja'!K17","v":20000000},{"$f":"+'Planeación Caja'!L17","v":0},{"$f":"+'Planeación Caja'!M17","v":0},{"$f":"+'Planeación Caja'!N17","v":0},{"$f":"+'Planeación Caja'!O17","v":0},{"$f":"+'Planeación Caja'!P17","v":0},{"$f":"+'Planeación Caja'!Q17","v":0},{"$f":"+'Planeación Caja'!R17","v":0},{"$f":"+'Planeación Caja'!S17","v":0},{"$f":"+'Planeación Caja'!T17","v":30000000},{"$f":"+'Planeación Caja'!U17","v":50000000},{"$f":"+'Planeación Caja'!V17","v":0},{"$f":"+'Planeación Caja'!W17","v":0},{"$f":"+'Planeación Caja'!X17","v":0},{"$f":"+'Planeación Caja'!Y17","v":0},{"$f":"+'Planeación Caja'!Z17","v":0},{"$f":"+'Planeación Caja'!AA17","v":0},{"$f":"+'Planeación Caja'!AB17","v":0},{"$f":"+'Planeación Caja'!AC17","v":0},{"$f":"+'Planeación Caja'!AD17","v":0},{"$f":"+'Planeación Caja'!AE17","v":0},{"$f":"+'Planeación Caja'!AF17","v":30000000},{"$f":"+'Planeación Caja'!AG17","v":0},{"$f":"+'Planeación Caja'!AH17","v":0},{"$f":"+'Planeación Caja'!AI17","v":0},{"$f":"+'Planeación Caja'!AJ17","v":0},{"$f":"+'Planeación Caja'!AK17","v":0},{"$f":"+'Planeación Caja'!AL17","v":0},{"$f":"+'Planeación Caja'!AM17","v":0},{"$f":"+'Planeación Caja'!AN17","v":0},{"$f":"+'Planeación Caja'!AO17","v":0},{"$f":"+'Planeación Caja'!AP17","v":0},{"$f":"+'Planeación Caja'!AQ17","v":0},{"$f":"+'Planeación Caja'!AR17","v":0},{"$f":"+'Planeación Caja'!AS17","v":0},{"$f":"+'Planeación Caja'!AT17","v":0},{"$f":"+'Planeación Caja'!AU17","v":0},{"$f":"+'Planeación Caja'!AV17","v":0},{"$f":"+'Planeación Caja'!AW17","v":0},{"$f":"+'Planeación Caja'!AX17","v":0},{"$f":"+'Planeación Caja'!AY17","v":0},{"$f":"+'Planeación Caja'!AZ17","v":0},{"$f":"+'Planeación Caja'!BA17","v":0},{"$f":"+'Planeación Caja'!BB17","v":0},{"$f":"+'Planeación Caja'!BC17","v":0},{"$f":"+'Planeación Caja'!BD17","v":0},{"$f":"+'Planeación Caja'!BE17","v":0},{"$f":"+'Planeación Caja'!BF17","v":0},{"$f":"+'Planeación Caja'!BG17","v":0},{"$f":"+'Planeación Caja'!BH17","v":0},{"$f":"+'Planeación Caja'!BI17","v":0},{"$f":"+'Planeación Caja'!BJ17","v":0},{"$f":"+'Planeación Caja'!BK17","v":0},{"$f":"+'Planeación Caja'!BL17","v":0},{"$f":"+'Planeación Caja'!BM17","v":0},{"$f":"+'Planeación Caja'!BN17","v":0},{"$f":"+'Planeación Caja'!BO17","v":0},{"$f":"+'Planeación Caja'!BP17","v":0},{"$f":"+'Planeación Caja'!BQ17","v":0},{"$f":"+'Planeación Caja'!BR17","v":0},{"$f":"+'Planeación Caja'!BS17","v":0},{"$f":"+'Planeación Caja'!BT17","v":0},{"$f":"+'Planeación Caja'!BU17","v":0},{"$f":"+'Planeación Caja'!BV17","v":0},{"$f":"+'Planeación Caja'!BW17","v":0},{"$f":"+'Planeación Caja'!BX17","v":0},{"$f":"+'Planeación Caja'!BY17","v":0},{"$f":"+'Planeación Caja'!BZ17","v":0},{"$f":"+'Planeación Caja'!CA17","v":0},{"$f":"+'Planeación Caja'!CB17","v":0},{"$f":"+'Planeación Caja'!CC17","v":0},{"$f":"+'Planeación Caja'!CD17","v":0},{"$f":"+'Planeación Caja'!CE17","v":0},{"$f":"+'Planeación Caja'!CF17","v":0},{"$f":"+'Planeación Caja'!CG17","v":0},{"$f":"+'Planeación Caja'!CH17","v":0}]
[null,"Valor Amortización ",{"$f":"+C158/C148","v":4117647.0588235296},{"$f":"IF(ISNUMBER(VLOOKUP(D149,$DV$12:$DW$41,2,0))=FALSE,0,VLOOKUP(D149,$DV$12:$DW$41,2,0))","v":0},{"$f":"IF(ISNUMBER(VLOOKUP(E149,$DV$12:$DW$41,2,0))=FALSE,0,VLOOKUP(E149,$DV$12:$DW$41,2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4117647.0588235296,0,0,0,0,0,4117647.0588235296,0,0,0,0,0,4117647.0588235296,0,0,0,0,0,4117647.0588235296,0,0,0,{"$f":"IF(ISNUMBER(VLOOKUP(BQ149,$DV$12:$DW$41,2,0))=FALSE,0,VLOOKUP(BQ149,$DV$12:$DW$41,2,0))","v":0},0,4117647.0588235296,0,0,0,0,0,4117647.0588235296,0,0,0,0,0,4117647.0588235296,0,0,0,0]
[null,"Saldo Final",null,{"$f":"+D157+D158-D159","v":0},{"$f":"+E157+E158-E159","v":14933951},14933951,50000000,50000000,50000000,50000000,{"$f":"+K157+K158-K159","v":50000000},70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,100000000,150000000,150000000,150000000,150000000,150000000,150000000,150000000,150000000,150000000,150000000,150000000,180000000,180000000,180000000,180000000,180000000,180000000,180000000,180000000,180000000,180000000,{"$f":"+AQ157+AQ158-AQ159","v":180000000},180000000,180000000,180000000,175882352.94117647,175882352.94117647,175882352.94117647,175882352.94117647,175882352.94117647,175882352.94117647,171764705.88235295,171764705.88235295,171764705.88235295,171764705.88235295,171764705.88235295,171764705.88235295,167647058.82352942,167647058.82352942,167647058.82352942,167647058.82352942,167647058.82352942,167647058.82352942,163529411.7647059,163529411.7647059,163529411.7647059,163529411.7647059,163529411.7647059,163529411.7647059,159411764.70588237,159411764.70588237,159411764.70588237,159411764.70588237,{"$f":"+BW157+BW158-BW159","v":159411764.70588237},159411764.70588237,155294117.64705884,155294117.64705884,155294117.64705884,155294117.64705884,155294117.64705884,155294117.64705884,151176470.58823532,151176470.58823532,151176470.58823532,151176470.58823532,151176470.58823532]
[null,"Tasa de Interés periodica",{"$f":"IF(C156=0,0,(C156/12))","v":3.3333333333333335E-3},{"$f":"IF(D156=0,0,(D156/12))","v":3.3333333333333335E-3},{"$f":"IF(E156=0,0,(E156/12))","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"IF(BQ156=0,0,(BQ156/12))","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,"Valor Intereses",null,{"$f":"AVERAGE(D158,D160)*D161","v":0},{"$f":"AVERAGE(E157,E160)*E161","v":24889.918333333335},{"$f":"AVERAGE(F157,F160)*F161","v":49779.83666666667},{"$f":"AVERAGE(G157,G160)*G161","v":108223.25166666668},{"$f":"AVERAGE(H157,H160)*H161","v":166666.66666666669},166666.66666666669,166666.66666666669,166666.66666666669,200000,233333.33333333334,233333.33333333334,{"$f":"AVERAGE(O157,O160)*O161","v":233333.33333333334},233333.33333333334,233333.33333333334,233333.33333333334,233333.33333333334,233333.33333333334,283333.33333333337,416666.66666666669,500000.00000000006,500000.00000000006,500000.00000000006,500000.00000000006,500000.00000000006,500000.00000000006,500000.00000000006,500000.00000000006,500000.00000000006,500000.00000000006,550000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"AVERAGE(AU157,AU160)*AU161","v":593137.25490196084},586274.50980392157,586274.50980392157,586274.50980392157,586274.50980392157,586274.50980392157,579411.76470588241,572549.01960784325,572549.01960784325,572549.01960784325,572549.01960784325,572549.01960784325,565686.27450980397,558823.52941176482,558823.52941176482,558823.52941176482,558823.52941176482,558823.52941176482,551960.78431372554,545098.03921568638,545098.03921568638,545098.03921568638,545098.03921568638,545098.03921568638,538235.29411764711,531372.54901960795,531372.54901960795,531372.54901960795,531372.54901960795,531372.54901960795,524509.80392156867,517647.05882352951,{"$f":"AVERAGE(CA157,CA160)*CA161","v":517647.05882352951},517647.05882352951,517647.05882352951,517647.05882352951,510784.3137254903,503921.56862745108,503921.56862745108,503921.56862745108,503921.56862745108]
[]
[]
[null,"Resumen Deuda Externa",null,{"$f":"+D149","v":"2009-01-01"},{"$f":"+E149","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ149","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Total Causación Intereses (USD)",null,{"$f":"+D162+D146+D131+D116+D101+D86+D71+D56+D41+D26","v":392718.93997863639},414331.42404227273,437876.30820638733,494536.83937050193,550078.46349421982,547520.36191423412,544148.76727416669,540871.33300446975,572859.63216858439,604410.08166603232,601508.29078975029,598950.18920976447,601826.67469469714,598549.24042500008,591704.20625578135,580799.10623864597,574275.09918111388,621716.99760112818,751678.73629439413,831734.63535803067,824889.60118881194,813984.50117167644,807460.49411414447,804902.39253415866,829855.42779409129,826577.99352439423,818670.4593551755,805995.06996929017,798763.27354300814,846205.17196302232,892833.57732295501,889556.14305325795,{"$f":"+AJ162+AJ146+AJ131+AJ116+AJ101+AJ86+AJ71+AJ56+AJ41+AJ26","v":881648.60888403922},869411.06916482048,862617.12240520504,860059.02082521922,881679.74668515194,878402.31241545512,869244.77824623638,854924.54515201761,847297.90501740226,844739.80343741644,841368.20879734901,831228.02942961291,815207.7501623549,800887.51706813613,793260.87693352089,790702.77535353508,787331.18071346765,777191.00134573155,761170.72207847366,746850.48898425489,739223.84884963953,736665.74726965372,733294.15262958629,723153.97326185019,707133.69399459229,692813.46090037352,685186.82076575817,682722.87955614273,679445.44528644579,669305.26591870945,653284.98665145156,638964.75355723279,{"$f":"+BP162+BP146+BP131+BP116+BP101+BP86+BP71+BP56+BP41+BP26","v":631338.11342261743},628874.17221300199,626408.48445466871,617080.05159829604,601059.77233103814,586739.53923681949,579112.89910220413,576648.95789258869,574183.27013425541,564854.83727788273,556647.05801062484,555302.0238414061,552838.08263179078,550374.14142217534,547908.45366384205,538580.0208074695,530372.24154021149,529027.20737099275,529027.20737099275,529027.20737099275]
[null,"Total Causación Intereses (miles de $)",null,{"$f":"+D166*Variables!C22/1000","v":885632.34004368156},{"$f":"+E166*Variables!D22/1000","v":939177.36534945876},{"$f":"+F166*Variables!E22/1000","v":997652.55017027399},{"$f":"+G166*Variables!F22/1000","v":1132542.8499573872},{"$f":"+H166*Variables!G22/1000","v":1266218.8081273988},{"$f":"+I166*Variables!H22/1000","v":1266813.0182031281},{"$f":"+J166*Variables!I22/1000","v":1265487.958055876},{"$f":"+K166*Variables!J22/1000","v":1264335.8591108851},{"$f":"+L166*Variables!K22/1000","v":1345999.3064412107},{"$f":"+M166*Variables!L22/1000","v":1427435.3267943154},{"$f":"+N166*Variables!M22/1000","v":1427889.1155603656},{"$f":"+O166*Variables!N22/1000","v":1429129.8696022171},{"$f":"+P166*Variables!O22/1000","v":1441843.7452865324},{"$f":"+Q166*Variables!P22/1000","v":1439833.9967318357},{"$f":"+R166*Variables!Q22/1000","v":1429166.9722734783},{"$f":"+S166*Variables!R22/1000","v":1408542.7381750415},{"$f":"+T166*Variables!S22/1000","v":1398394.9597853974},{"$f":"+U166*Variables!T22/1000","v":1520086.7744789012},{"$f":"+V166*Variables!U22/1000","v":1845328.4578609434},{"$f":"+W166*Variables!V22/1000","v":2050179.9224917009},{"$f":"+X166*Variables!W22/1000","v":2041591.2370509917},{"$f":"+Y166*Variables!X22/1000","v":2022808.9885437344},{"$f":"+Z166*Variables!Y22/1000","v":2014771.492119428},{"$f":"+AA166*Variables!Z22/1000","v":2016570.9529913741},{"$f":"+AB166*Variables!AA22/1000","v":2087557.7700127333},{"$f":"+AC166*Variables!AB22/1000","v":2087784.5404011251},{"$f":"+AD166*Variables!AC22/1000","v":2076236.0784023744},{"$f":"+AE166*Variables!AD22/1000","v":2052417.8070288457},{"$f":"+AF166*Variables!AE22/1000","v":2042289.2516945996},{"$f":"+AG166*Variables!AF22/1000","v":2172404.1004633717},{"$f":"+AH166*Variables!AG22/1000","v":2301448.325270569},{"$f":"+AI166*Variables!AH22/1000","v":2302342.0815143576},{"$f":"+AJ166*Variables!AI22/1000","v":2291172.5096726553},{"$f":"+AK166*Variables!AJ22/1000","v":2268575.3218400143},{"$f":"+AL166*Variables!AK22/1000","v":2260017.9445063234},{"$f":"+AM166*Variables!AL22/1000","v":2262496.1214036583},{"$f":"+AN166*Variables!AM22/1000","v":2328821.6373849469},{"$f":"+AO166*Variables!AN22/1000","v":2329617.4367149277},{"$f":"+AP166*Variables!AO22/1000","v":2314722.8733869116},{"$f":"+AQ166*Variables!AP22/1000","v":2285864.4510233039},{"$f":"+AR166*Variables!AQ22/1000","v":2274702.4491513297},{"$f":"+AS166*Variables!AR22/1000","v":2277074.2690956658},{"$f":"+AT166*Variables!AS22/1000","v":2277225.8788949475},{"$f":"+AU166*Variables!AT22/1000","v":2258946.6114723347},{"$f":"+AV166*Variables!AU22/1000","v":2224435.7291831602},{"$f":"+AW166*Variables!AV22/1000","v":2194263.9187497664},{"$f":"+AX166*Variables!AW22/1000","v":2182223.0958308773},{"$f":"+AY166*Variables!AX22/1000","v":2184047.856086886},{"$f":"+AZ166*Variables!AY22/1000","v":2183595.1105186623},{"$f":"+BA166*Variables!AZ22/1000","v":2164253.8583316589},{"$f":"+BB166*Variables!BA22/1000","v":2128277.6627400001},{"$f":"+BC166*Variables!BB22/1000","v":2096745.1950156174},{"$f":"+BD166*Variables!BC22/1000","v":2083788.9530548917},{"$f":"+BE166*Variables!BD22/1000","v":2085038.1878139386},{"$f":"+BF166*Variables!BE22/1000","v":2083951.1452152734},{"$f":"+BG166*Variables!BF22/1000","v":2063506.6042265699},{"$f":"+BH166*Variables!BG22/1000","v":2026013.7696353511},{"$f":"+BI166*Variables!BH22/1000","v":1993071.8417302223},{"$f":"+BJ166*Variables!BI22/1000","v":1979162.3110983726},{"$f":"+BK166*Variables!BJ22/1000","v":1980079.5725876077},{"$f":"+BL166*Variables!BK22/1000","v":1978602.4965879971},{"$f":"+BM166*Variables!BL22/1000","v":1957014.2046690742},{"$f":"+BN166*Variables!BM22/1000","v":1917954.0073900265},{"$f":"+BO166*Variables!BN22/1000","v":1883554.4883407003},{"$f":"+BP166*Variables!BO22/1000","v":1868654.7489800581},{"$f":"+BQ166*Variables!BP22/1000","v":1868945.3157236595},{"$f":"+BR166*Variables!BQ22/1000","v":1869202.0215410651},{"$f":"+BS166*Variables!BR22/1000","v":1848867.9442212076},{"$f":"+BT166*Variables!BS22/1000","v":1808205.65436411},{"$f":"+BU166*Variables!BT22/1000","v":1772316.5412967831},{"$f":"+BV166*Variables!BU22/1000","v":1756406.1486438331},{"$f":"+BW166*Variables!BV22/1000","v":1756058.5694159525},{"$f":"+BX166*Variables!BW22/1000","v":1755673.6639438774},{"$f":"+BY166*Variables!BX22/1000","v":1734186.8445366025},{"$f":"+BZ166*Variables!BY22/1000","v":1715950.391176074},{"$f":"+CA166*Variables!BZ22/1000","v":1718778.217807194},{"$f":"+CB166*Variables!CA22/1000","v":1718123.2383909058},{"$f":"+CC166*Variables!CB22/1000","v":1717434.3929263952},{"$f":"+CD166*Variables!CC22/1000","v":1716705.9440525637},{"$f":"+CE166*Variables!CD22/1000","v":1694353.1069498844},{"$f":"+CF166*Variables!CE22/1000","v":1675329.5374752167},{"$f":"+CG166*Variables!CF22/1000","v":1677889.0599756909},{"$f":"+CH166*Variables!CG22/1000","v":1684724.9877012612},{"$f":"+CI166*Variables!CH22/1000","v":1691588.7658425616}]
[null,"Total Saldo Inicial Deuda (USD)",null,{"$f":"+D157+D142+D127+D112+D97+D82+D67+D52+D37+D22","v":110806093.45},{"$f":"+E158+E142+E127+E112+E97+E82+E67+E52+E37+E22","v":124443896.52575758},109509945.52575758,144003639.56013256,108412170.96013257,106380054.49859411,106267062.05414966,104970914.12990724,124970914.12990725,104398559.16428223,103873139.56428222,101841023.10274377,101728030.65829933,100431882.73405692,100431882.73405692,96859527.768431902,94335644.068431914,122303527.60689346,142190535.16244903,90894387.238206595,90894387.238206595,87322032.272581592,84798148.572581589,82766032.111043125,82653039.666598678,81356891.742356271,81356891.742356271,77784536.776731268,75260653.076731265,103228536.6151928,73115544.170748353,71819396.246505931,{"$f":"+AJ158+AJ142+AJ127+AJ112+AJ97+AJ82+AJ67+AJ52+AJ37+AJ22","v":71819396.246505931},68247041.280880928,66248577.180880927,64216460.71934247,64103468.274898022,62807320.3506556,62807320.3506556,59234965.385030597,57236501.285030603,55204384.82349214,55091392.379047692,53795244.454805262,53795244.454805262,50222889.489180267,48224425.389180265,46192308.927641802,46079316.483197361,44783168.558954939,44783168.558954939,41210813.593329936,39212349.493329935,37180233.031791471,37067240.587347031,35771092.663104601,35771092.663104601,32198737.697479606,30200273.597479604,28168157.135941144,28168157.135941144,26872009.211698718,26872009.211698718,23299654.246073719,{"$f":"+BP158+BP142+BP127+BP112+BP97+BP82+BP67+BP52+BP37+BP22","v":21301190.146073718},19269073.684535258,19269073.684535258,18219844.851201922,18219844.851201922,14647489.885576922,12649025.785576923,10616909.324038461,10616909.324038461,9567680.4907051288,9567680.4907051288,8995325.5250801276,8995325.5250801276,6963209.0635416629,6963209.0635416629,5913980.2302083299,5913980.2302083299,5341625.2645833306,5341625.2645833306,5341625.2645833306]
[null,"Total Saldo Inicial Deuda (miles de $)",null,{"$f":"+D168*Variables!C35/1000","v":248603443.20348555},{"$f":"+D173","v":246959184.90538988},{"$f":"+E173","v":282080682.49478793},{"$f":"+F173","v":282227553.79754674},362781004.94089657,359969312.31282103,361559427.36895388,360404796.39917636,362258585.17078453,409769385.89799196,410636204.33094305,407924429.72482848,409753035.36599976,408317135.89659035,409980670.45121783,403022529.79541355,398543619.62602144,395219007.90145564,469902370.06177485,591381991.59532595,593791355.03250575,587369001.55919516,583489986.2864511,580796669.61983931,582879820.29684734,581993996.57670033,584365112.16009402,577686012.67294788,573612659.46111274,570753884.28731441,649806056.81240129,649112379.37519097,651756943.55826402,645128672.42003083,642542365.79642451,639836109.47879243,642145639.79949522,641338244.95119011,643951136.34830892,637061803.93503451,634313855.93937886,631442597.74623287,633710591.46718931,632784285.72440577,624172203.05333054,616967367.78758323,614005596.48842406,610916875.16763949,613093722.88850224,611996788.15095055,603023673.66787863,595491954.25282454,592307474.71175981,588992300.75379312,591072117.63092327,589796691.41101336,580449965.75057089,572579611.17378914,569163230.02340698,565612302.54465556,567916677.07877672,566455947.74163795,556723970.97986746,548504195.21961379,544847752.35818863,541052806.22021973,543257122.32625127,{"$f":"+BR173","v":542339521.75120258},532211968.1877228,523633327.05842149,519730075.61968893,515684262.90433216,517785224.42468381,516686530.43500984,506149797.48594934,506447541.97542226,508510871.9513545,504267148.69848061,506321595.48230559,505096970.13199294,494200830.20780444,494406321.81298554,496420594.36746997,498443073.31767535]
[null,"Total Amortización (USD)",null,{"$f":"+D159+D143+D128+D113+D98+D83+D68+D53+D38+D23","v":1296147.9242424241},{"$f":"+E159+E143+E128+E113+E98+E83+E68+E53+E38+E23","v":0},572354.96562499995,525419.6,2032116.4615384615,112992.44444444444,1296147.9242424241,0,572354.96562499995,525419.6,2032116.4615384615,112992.44444444444,1296147.9242424241,0,3572354.9656250002,2523883.7000000002,2032116.4615384615,112992.44444444444,1296147.9242424241,0,3572354.9656250002,2523883.7000000002,2032116.4615384615,112992.44444444444,1296147.9242424241,0,3572354.9656250002,2523883.7000000002,2032116.4615384615,112992.44444444444,1296147.9242424241,0,{"$f":"+AJ159+AJ143+AJ128+AJ113+AJ98+AJ83+AJ68+AJ53+AJ38+AJ23","v":3572354.9656250002},1998464.1,2032116.4615384615,112992.44444444444,1296147.9242424241,0,3572354.9656250002,1998464.1,2032116.4615384615,112992.44444444444,1296147.9242424241,4117647.0588235296,3572354.9656250002,1998464.1,2032116.4615384615,112992.44444444444,1296147.9242424241,4117647.0588235296,3572354.9656250002,1998464.1,2032116.4615384615,112992.44444444444,1296147.9242424241,4117647.0588235296,3572354.9656250002,1998464.1,2032116.4615384615,0,1296147.9242424241,4117647.0588235296,3572354.9656250002,1998464.1,{"$f":"+BP159+BP143+BP128+BP113+BP98+BP83+BP68+BP53+BP38+BP23","v":2032116.4615384615},0,1049228.8333333333,4117647.0588235296,3572354.9656250002,1998464.1,2032116.4615384615,0,1049228.8333333333,4117647.0588235296,572354.96562499995,0,2032116.4615384615,0,1049228.8333333333,4117647.0588235296,572354.96562499995,0,0,0]
[null,"Total Amortización (miles de $)",null,{"$f":"+D170*Variables!C35/1000","v":2908024.5213510604},{"$f":"+E170*Variables!C71/1000","v":0},{"$f":"+F170*Variables!D71/1000","v":1297374.0282984762},{"$f":"+G170*Variables!E71/1000","v":1197110.2204560856},{"$f":"+H170*Variables!F71/1000","v":4653766.4852746408},{"$f":"+I170*Variables!G71/1000","v":260095.90963262491},{"$f":"+J170*Variables!H71/1000","v":2998933.3331944114},{"$f":"+K170*Variables!I71/1000","v":0},{"$f":"+L170*Variables!J71/1000","v":1337931.7094882624},{"$f":"+M170*Variables!K71/1000","v":1234533.518295622},{"$f":"+N170*Variables!L71/1000","v":4799249.5713581694},{"$f":"+O170*Variables!M71/1000","v":268226.86242769705},{"$f":"+P170*Variables!N71/1000","v":3092684.0784568563},{"$f":"+Q170*Variables!O71/1000","v":0},{"$f":"+R170*Variables!P71/1000","v":8593441.9100564737},{"$f":"+S170*Variables!Q71/1000","v":6096037.8306659041},{"$f":"+T170*Variables!R71/1000","v":4928249.4657453112},{"$f":"+U170*Variables!S71/1000","v":275143.50705829624},{"$f":"+V170*Variables!T71/1000","v":3169058.1486614551},{"$f":"+W170*Variables!U71/1000","v":0},{"$f":"+X170*Variables!V71/1000","v":8805657.6162482537},{"$f":"+Y170*Variables!W71/1000","v":6246579.9518260695},{"$f":"+Z170*Variables!X71/1000","v":5049952.9637858914},{"$f":"+AA170*Variables!Y71/1000","v":281938.19703998201},{"$f":"+AB170*Variables!Z71/1000","v":3247318.2823797017},{"$f":"+AC170*Variables!AA71/1000","v":0},{"$f":"+AD170*Variables!AB71/1000","v":9023114.0055593029},{"$f":"+AE170*Variables!AC71/1000","v":6400839.7221992034},{"$f":"+AF170*Variables!AD71/1000","v":5174661.9390325798},{"$f":"+AG170*Variables!AE71/1000","v":288900.68241121125},{"$f":"+AH170*Variables!AF71/1000","v":3327511.05609453},{"$f":"+AI170*Variables!AG71/1000","v":0},{"$f":"+AJ170*Variables!AH71/1000","v":9245940.4970606733},{"$f":"+AK170*Variables!AI71/1000","v":5193481.8036898244},{"$f":"+AL170*Variables!AJ71/1000","v":5302450.6119751902},{"$f":"+AM170*Variables!AK71/1000","v":296035.10689198138},{"$f":"+AN170*Variables!AL71/1000","v":3409684.1964986892},{"$f":"+AO170*Variables!AM71/1000","v":0},{"$f":"+AP170*Variables!AN71/1000","v":9474269.7058372758},{"$f":"+AQ170*Variables!AO71/1000","v":5321735.2346316697},{"$f":"+AR170*Variables!AP71/1000","v":5433395.0359842135},{"$f":"+AS170*Variables!AQ71/1000","v":303345.71653177211},{"$f":"+AT170*Variables!AR71/1000","v":3493886.6088992595},{"$f":"+AU170*Variables!AS71/1000","v":11144719.213852655},{"$f":"+AV170*Variables!AT71/1000","v":9708237.521913711},{"$f":"+AW170*Variables!AU71/1000","v":5453155.8938743183},{"$f":"+AX170*Variables!AV71/1000","v":5567573.1425739536},{"$f":"+AY170*Variables!AW71/1000","v":310836.86223658064},{"$f":"+AZ170*Variables!AX71/1000","v":3580168.4063236266},{"$f":"+BA170*Variables!AY71/1000","v":11419938.908479217},{"$f":"+BB170*Variables!AZ71/1000","v":9947983.1911291461},{"$f":"+BC170*Variables!BA71/1000","v":5587821.9963632571},{"$f":"+BD170*Variables!BB71/1000","v":5705064.7877834281},{"$f":"+BE170*Variables!BC71/1000","v":318513.00235836097},{"$f":"+BF170*Variables!BD71/1000","v":3668580.9393442255},{"$f":"+BG170*Variables!BE71/1000","v":11701955.174545297},{"$f":"+BH170*Variables!BF71/1000","v":10193649.398009405},{"$f":"+BI170*Variables!BG71/1000","v":5725813.6885680389},{"$f":"+BJ170*Variables!BH71/1000","v":5845951.7997026555},{"$f":"+BK170*Variables!BI71/1000","v":0},{"$f":"+BL170*Variables!BJ71/1000","v":3759176.8266398101},{"$f":"+BM170*Variables!BK71/1000","v":11990935.853903187},{"$f":"+BN170*Variables!BL71/1000","v":10445382.350685611},{"$f":"+BO170*Variables!BM71/1000","v":5867213.0961814243},{"$f":"+BP170*Variables!BN71/1000","v":5990318.0271726036},{"$f":"+BQ170*Variables!BO71/1000","v":0},{"$f":"+BR170*Variables!BP71/1000","v":3118193.4317320827},{"$f":"+BS170*Variables!BQ71/1000","v":12287052.93327257},{"$f":"+BT170*Variables!BR71/1000","v":10703331.867909884},{"$f":"+BU170*Variables!BS71/1000","v":6012104.3729964448},{"$f":"+BV170*Variables!BT71/1000","v":6138249.3896877924},{"$f":"+BW170*Variables!BU71/1000","v":0},{"$f":"+BX170*Variables!BV71/1000","v":3195197.4573697266},{"$f":"+BY170*Variables!BW71/1000","v":12590482.646598352},{"$f":"+BZ170*Variables!BX71/1000","v":1757213.3339167545},{"$f":"+CA170*Variables!BY71/1000","v":0},{"$f":"+CB170*Variables!BZ71/1000","v":6289833.9285312379},{"$f":"+CC170*Variables!CA71/1000","v":0},{"$f":"+CD170*Variables!CB71/1000","v":3274103.1033186885},{"$f":"+CE170*Variables!CC71/1000","v":12901405.579936204},{"$f":"+CF170*Variables!CD71/1000","v":1800607.8517932713},{"$f":"+CG170*Variables!CE71/1000","v":0},{"$f":"+CH170*Variables!CF71/1000","v":0},{"$f":"+CI170*Variables!CG71/1000","v":0}]
[null,"Total Saldo Final Deuda (USD)",null,{"$f":"+D160+D144+D129+D114+D99+D84+D69+D54+D39+D24","v":109509945.52575758},124443896.52575758,123871541.56013258,158412170.9601326,156380054.49859414,156267062.05414969,154970914.12990725,154970914.12990725,174398559.16428226,173873139.56428224,171841023.10274377,171728030.65829933,170431882.73405692,170431882.73405692,166859527.7684319,164335644.06843191,162303527.60689345,192190535.16244897,240894387.23820654,240894387.23820654,237322032.27258155,234798148.57258156,232766032.1110431,232653039.66659868,231356891.74235624,231356891.74235624,227784536.77673125,225260653.0767312,223228536.61519277,253115544.17074835,251819396.24650595,251819396.24650595,{"$f":"+AJ160+AJ144+AJ129+AJ114+AJ99+AJ84+AJ69+AJ54+AJ39+AJ24","v":248247041.28088096},246248577.18088096,244216460.7193425,244103468.27489805,242807320.35065562,242807320.35065562,239234965.38503063,237236501.28503063,235204384.82349217,235091392.37904772,233795244.45480531,229677597.39598179,226105242.43035677,224106778.33035678,222074661.86881831,221961669.42437387,220665521.50013143,216547874.4413079,212975519.47568291,210977055.37568292,208944938.91414446,208831946.46970001,207535798.54545757,203418151.48663405,199845796.52100903,197847332.421009,195815215.95947054,195815215.95947054,194519068.03522813,190401420.97640461,186829066.01077962,184830601.91077963,{"$f":"+BP160+BP144+BP129+BP114+BP99+BP84+BP69+BP54+BP39+BP24","v":182798485.44924116},182798485.44924116,181749256.61590782,177631609.55708429,174059254.5914593,172060790.49145931,170028674.02992085,170028674.02992085,168979445.1965875,164861798.13776398,164289443.17213896,164289443.17213896,162257326.7106005,162257326.7106005,161208097.87726718,157090450.81844366,156518095.85281867,156518095.85281867,156518095.85281867,156518095.85281867]
[null,"Total Saldo Final Deuda (miles de $)",null,{"$f":"+D172*Variables!C155/1000","v":246959184.90538988},{"$f":"+E172*Variables!D155/1000","v":282080682.49478793},{"$f":"+F172*Variables!E155/1000","v":282227553.79754674},{"$f":"+G172*Variables!F155/1000","v":362781004.94089657},{"$f":"+H172*Variables!G155/1000","v":359969312.31282103},{"$f":"+I172*Variables!H155/1000","v":361559427.36895388},{"$f":"+J172*Variables!I155/1000","v":360404796.39917636},{"$f":"+K172*Variables!J155/1000","v":362258585.17078453},{"$f":"+L172*Variables!K155/1000","v":409769385.89799196},{"$f":"+M172*Variables!L155/1000","v":410636204.33094305},{"$f":"+N172*Variables!M155/1000","v":407924429.72482848},{"$f":"+O172*Variables!N155/1000","v":409753035.36599976},{"$f":"+P172*Variables!O155/1000","v":408317135.89659035},{"$f":"+Q172*Variables!P155/1000","v":409980670.45121783},{"$f":"+R172*Variables!Q155/1000","v":403022529.79541355},{"$f":"+S172*Variables!R155/1000","v":398543619.62602144},{"$f":"+T172*Variables!S155/1000","v":395219007.90145564},{"$f":"+U172*Variables!T155/1000","v":469902370.06177485},{"$f":"+V172*Variables!U155/1000","v":591381991.59532595},{"$f":"+W172*Variables!V155/1000","v":593791355.03250575},{"$f":"+X172*Variables!W155/1000","v":587369001.55919516},{"$f":"+Y172*Variables!X155/1000","v":583489986.2864511},{"$f":"+Z172*Variables!Y155/1000","v":580796669.61983931},{"$f":"+AA172*Variables!Z155/1000","v":582879820.29684734},{"$f":"+AB172*Variables!AA155/1000","v":581993996.57670033},{"$f":"+AC172*Variables!AB155/1000","v":584365112.16009402},{"$f":"+AD172*Variables!AC155/1000","v":577686012.67294788},{"$f":"+AE172*Variables!AD155/1000","v":573612659.46111274},{"$f":"+AF172*Variables!AE155/1000","v":570753884.28731441},{"$f":"+AG172*Variables!AF155/1000","v":649806056.81240129},{"$f":"+AH172*Variables!AG155/1000","v":649112379.37519097},{"$f":"+AI172*Variables!AH155/1000","v":651756943.55826402},{"$f":"+AJ172*Variables!AI155/1000","v":645128672.42003083},{"$f":"+AK172*Variables!AJ155/1000","v":642542365.79642451},{"$f":"+AL172*Variables!AK155/1000","v":639836109.47879243},{"$f":"+AM172*Variables!AL155/1000","v":642145639.79949522},{"$f":"+AN172*Variables!AM155/1000","v":641338244.95119011},{"$f":"+AO172*Variables!AN155/1000","v":643951136.34830892},{"$f":"+AP172*Variables!AO155/1000","v":637061803.93503451},{"$f":"+AQ172*Variables!AP155/1000","v":634313855.93937886},{"$f":"+AR172*Variables!AQ155/1000","v":631442597.74623287},{"$f":"+AS172*Variables!AR155/1000","v":633710591.46718931},{"$f":"+AT172*Variables!AS155/1000","v":632784285.72440577},{"$f":"+AU172*Variables!AT155/1000","v":624172203.05333054},{"$f":"+AV172*Variables!AU155/1000","v":616967367.78758323},{"$f":"+AW172*Variables!AV155/1000","v":614005596.48842406},{"$f":"+AX172*Variables!AW155/1000","v":610916875.16763949},{"$f":"+AY172*Variables!AX155/1000","v":613093722.88850224},{"$f":"+AZ172*Variables!AY155/1000","v":611996788.15095055},{"$f":"+BA172*Variables!AZ155/1000","v":603023673.66787863},{"$f":"+BB172*Variables!BA155/1000","v":595491954.25282454},{"$f":"+BC172*Variables!BB155/1000","v":592307474.71175981},{"$f":"+BD172*Variables!BC155/1000","v":588992300.75379312},{"$f":"+BE172*Variables!BD155/1000","v":591072117.63092327},{"$f":"+BF172*Variables!BE155/1000","v":589796691.41101336},{"$f":"+BG172*Variables!BF155/1000","v":580449965.75057089},{"$f":"+BH172*Variables!BG155/1000","v":572579611.17378914},{"$f":"+BI172*Variables!BH155/1000","v":569163230.02340698},{"$f":"+BJ172*Variables!BI155/1000","v":565612302.54465556},{"$f":"+BK172*Variables!BJ155/1000","v":567916677.07877672},{"$f":"+BL172*Variables!BK155/1000","v":566455947.74163795},{"$f":"+BM172*Variables!BL155/1000","v":556723970.97986746},{"$f":"+BN172*Variables!BM155/1000","v":548504195.21961379},{"$f":"+BO172*Variables!BN155/1000","v":544847752.35818863},{"$f":"+BP172*Variables!BO155/1000","v":541052806.22021973},{"$f":"+BQ172*Variables!BP155/1000","v":543257122.32625127},{"$f":"+BR172*Variables!BQ155/1000","v":542339521.75120258},{"$f":"+BS172*Variables!BR155/1000","v":532211968.1877228},{"$f":"+BT172*Variables!BS155/1000","v":523633327.05842149},{"$f":"+BU172*Variables!BT155/1000","v":519730075.61968893},{"$f":"+BV172*Variables!BU155/1000","v":515684262.90433216},{"$f":"+BW172*Variables!BV155/1000","v":517785224.42468381},{"$f":"+BX172*Variables!BW155/1000","v":516686530.43500984},{"$f":"+BY172*Variables!BX155/1000","v":506149797.48594934},{"$f":"+BZ172*Variables!BY155/1000","v":506447541.97542226},{"$f":"+CA172*Variables!BZ155/1000","v":508510871.9513545},{"$f":"+CB172*Variables!CA155/1000","v":504267148.69848061},{"$f":"+CC172*Variables!CB155/1000","v":506321595.48230559},{"$f":"+CD172*Variables!CC155/1000","v":505096970.13199294},{"$f":"+CE172*Variables!CD155/1000","v":494200830.20780444},{"$f":"+CF172*Variables!CE155/1000","v":494406321.81298554},{"$f":"+CG172*Variables!CF155/1000","v":496420594.36746997},{"$f":"+CH172*Variables!CG155/1000","v":498443073.31767535},{"$f":"+CI172*Variables!CH155/1000","v":500473792.09747368}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM172-AN172","v":1296147.9242424369}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AN174-AN170","v":1.280568540096283E-8}]
[null,"Comisiones","% Cuota",{"$f":"+D165","v":"2009-01-01"},{"$f":"+E165","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ165","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"SPDT BIRF",1E-3,{"$f":"+(((D23+D26)*Variables!C155)*$C177)/1000","v":144.46921379022726},{"$f":"+(((E23+E26)*Variables!D155)*$C177)/1000","v":145.21230991170825},{"$f":"+(((F23+F26)*Variables!E155)*$C177)/1000","v":145.95922824438071},{"$f":"+(((G23+G26)*Variables!F155)*$C177)/1000","v":146.70998844828307},{"$f":"+(((H23+H26)*Variables!G155)*$C177)/1000","v":4819.4966307320892},{"$f":"+(((I23+I26)*Variables!H155)*$C177)/1000","v":136.82133564560468},{"$f":"+(((J23+J26)*Variables!I155)*$C177)/1000","v":137.5250939148352},{"$f":"+(((K23+K26)*Variables!J155)*$C177)/1000","v":138.23247205591665},{"$f":"+(((L23+L26)*Variables!K155)*$C177)/1000","v":138.94348868812898},{"$f":"+(((M23+M26)*Variables!L155)*$C177)/1000","v":139.65816252652277},{"$f":"+(((N23+N26)*Variables!M155)*$C177)/1000","v":4958.4626244493602},{"$f":"+(((O23+O26)*Variables!N155)*$C177)/1000","v":129.34034406687968},{"$f":"+(((P23+P26)*Variables!O155)*$C177)/1000","v":129.86729263882782},{"$f":"+(((Q23+Q26)*Variables!P155)*$C177)/1000","v":130.39638806448571},{"$f":"+(((R23+R26)*Variables!Q155)*$C177)/1000","v":130.92763909040107},{"$f":"+(((S23+S26)*Variables!R155)*$C177)/1000","v":131.46105449875623},{"$f":"+(((T23+T26)*Variables!S155)*$C177)/1000","v":5074.3245597989926},{"$f":"+(((U23+U26)*Variables!T155)*$C177)/1000","v":120.48583070050832},{"$f":"+(((V23+V26)*Variables!U155)*$C177)/1000","v":120.9767048889579},{"$f":"+(((W23+W26)*Variables!V155)*$C177)/1000","v":121.46957895961341},{"$f":"+(((X23+X26)*Variables!W155)*$C177)/1000","v":121.96446106024253},{"$f":"+(((Y23+Y26)*Variables!X155)*$C177)/1000","v":122.4613593718079},{"$f":"+(((Z23+Z26)*Variables!Y155)*$C177)/1000","v":5187.3393652651293},{"$f":"+(((AA23+AA26)*Variables!Z155)*$C177)/1000","v":111.11511376654676},{"$f":"+(((AB23+AB26)*Variables!AA155)*$C177)/1000","v":111.56781049426583},{"$f":"+(((AC23+AC26)*Variables!AB155)*$C177)/1000","v":112.02235156449009},{"$f":"+(((AD23+AD26)*Variables!AC155)*$C177)/1000","v":112.4787444912992},{"$f":"+(((AE23+AE26)*Variables!AD155)*$C177)/1000","v":112.9369968193861},{"$f":"+(((AF23+AF26)*Variables!AE155)*$C177)/1000","v":5302.8414286502375},{"$f":"+(((AG23+AG26)*Variables!AF155)*$C177)/1000","v":101.20809778842707},{"$f":"+(((AH23+AH26)*Variables!AG155)*$C177)/1000","v":101.62043210672471},{"$f":"+(((AI23+AI26)*Variables!AH155)*$C177)/1000","v":102.03444632607535},{"$f":"+(((AJ23+AJ26)*Variables!AI155)*$C177)/1000","v":102.45014729060381},{"$f":"+(((AK23+AK26)*Variables!AJ155)*$C177)/1000","v":102.86754187231874},{"$f":"+(((AL23+AL26)*Variables!AK155)*$C177)/1000","v":5420.8846742855831},{"$f":"+(((AM23+AM26)*Variables!AL155)*$C177)/1000","v":90.744009576013241},{"$f":"+(((AN23+AN26)*Variables!AM155)*$C177)/1000","v":91.113711903650483},{"$f":"+(((AO23+AO26)*Variables!AN155)*$C177)/1000","v":91.484920444333653},{"$f":"+(((AP23+AP26)*Variables!AO155)*$C177)/1000","v":91.85764133456108},{"$f":"+(((AQ23+AQ26)*Variables!AP155)*$C177)/1000","v":92.231880735832064},{"$f":"+(((AR23+AR26)*Variables!AQ155)*$C177)/1000","v":5541.5241729871123},{"$f":"+(((AS23+AS26)*Variables!AR155)*$C177)/1000","v":79.701377008386388},{"$f":"+(((AT23+AT26)*Variables!AS155)*$C177)/1000","v":80.026090284045765},{"$f":"+(((AU23+AU26)*Variables!AT155)*$C177)/1000","v":80.352126481784396},{"$f":"+(((AV23+AV26)*Variables!AU155)*$C177)/1000","v":80.679490991350548},{"$f":"+(((AW23+AW26)*Variables!AV155)*$C177)/1000","v":81.008189224451058},{"$f":"+(((AX23+AX26)*Variables!AW155)*$C177)/1000","v":5664.8161657949204},{"$f":"+(((AY23+AY26)*Variables!AX155)*$C177)/1000","v":68.058007182010002},{"$f":"+(((AZ23+AZ26)*Variables!AY155)*$C177)/1000","v":68.335283927737933},{"$f":"+(((BA23+BA26)*Variables!AZ155)*$C177)/1000","v":68.61369033325029},{"$f":"+(((BB23+BB26)*Variables!BA155)*$C177)/1000","v":68.893231000920863},{"$f":"+(((BC23+BC26)*Variables!BB155)*$C177)/1000","v":69.173910551874101},{"$f":"+(((BD23+BD26)*Variables!BC155)*$C177)/1000","v":5790.818088186048},{"$f":"+(((BE23+BE26)*Variables!BD155)*$C177)/1000","v":55.790963905870512},{"$f":"+(((BF23+BF26)*Variables!BE155)*$C177)/1000","v":56.018263198832081},{"$f":"+(((BG23+BG26)*Variables!BF155)*$C177)/1000","v":56.246488537249121},{"$f":"+(((BH23+BH26)*Variables!BG155)*$C177)/1000","v":56.475643693945429},{"$f":"+(((BI23+BI26)*Variables!BH155)*$C177)/1000","v":56.705732457115779},{"$f":"+(((BJ23+BJ26)*Variables!BI155)*$C177)/1000","v":5919.5885947694751},{"$f":"+(((BK23+BK26)*Variables!BJ155)*$C177)/1000","v":42.876544524666322},{"$f":"+(((BL23+BL26)*Variables!BK155)*$C177)/1000","v":43.05122887447493},{"$f":"+(((BM23+BM26)*Variables!BL155)*$C177)/1000","v":43.226624909947716},{"$f":"+(((BN23+BN26)*Variables!BM155)*$C177)/1000","v":43.402735530580173},{"$f":"+(((BO23+BO26)*Variables!BN155)*$C177)/1000","v":43.579563647680715},{"$f":"+(((BP23+BP26)*Variables!BO155)*$C177)/1000","v":6051.1875844724073},{"$f":"+(((BQ23+BQ26)*Variables!BP155)*$C177)/1000","v":29.290256050582045},{"$f":"+(((BR23+BR26)*Variables!BQ155)*$C177)/1000","v":29.409588179386873},{"$f":"+(((BS23+BS26)*Variables!BR155)*$C177)/1000","v":29.529406482055816},{"$f":"+(((BT23+BT26)*Variables!BS155)*$C177)/1000","v":29.649712939321379},{"$f":"+(((BU23+BU26)*Variables!BT155)*$C177)/1000","v":29.770509539985817},{"$f":"+(((BV23+BV26)*Variables!BU155)*$C177)/1000","v":6185.6762262270004},{"$f":"+(((BW23+BW26)*Variables!BV155)*$C177)/1000","v":15.006790583633244},{"$f":"+(((BX23+BX26)*Variables!BW155)*$C177)/1000","v":15.067930106066251},{"$f":"+(((BY23+BY26)*Variables!BX155)*$C177)/1000","v":15.129318718481725},{"$f":"+(((BZ23+BZ26)*Variables!BY155)*$C177)/1000","v":15.190957435703091},{"$f":"+(((CA23+CA26)*Variables!BZ155)*$C177)/1000","v":15.252847276688277},{"$f":"+(((CB23+CB26)*Variables!CA155)*$C177)/1000","v":6323.1169851669383},{"$f":"+(((CC23+CC26)*Variables!CB155)*$C177)/1000","v":0},{"$f":"+(((CD23+CD26)*Variables!CC155)*$C177)/1000","v":0},{"$f":"+(((CE23+CE26)*Variables!CD155)*$C177)/1000","v":0},{"$f":"+(((CF23+CF26)*Variables!CE155)*$C177)/1000","v":0},{"$f":"+(((CG23+CG26)*Variables!CF155)*$C177)/1000","v":0},{"$f":"+(((CH23+CH26)*Variables!CG155)*$C177)/1000","v":0},{"$f":"+(((CI23+CI26)*Variables!CH155)*$C177)/1000","v":0}]
[null,"SPDT BID",1E-3,{"$f":"+(((D38+D41)*Variables!C155)*$C178)/1000","v":595.27717330363714},{"$f":"+(((E38+E41)*Variables!D155)*$C178)/1000","v":36.800199339760063},{"$f":"+(((F38+F41)*Variables!E155)*$C178)/1000","v":36.989485933641653},{"$f":"+(((G38+G41)*Variables!F155)*$C178)/1000","v":37.179746147646682},{"$f":"+(((H38+H41)*Variables!G155)*$C178)/1000","v":37.370984989716405},{"$f":"+(((I38+I41)*Variables!H155)*$C178)/1000","v":37.563207493551083},{"$f":"+(((J38+J41)*Variables!I155)*$C178)/1000","v":610.11070757356526},{"$f":"+(((K38+K41)*Variables!J155)*$C178)/1000","v":34.155561375816276},{"$f":"+(((L38+L41)*Variables!K155)*$C178)/1000","v":34.331244931637592},{"$f":"+(((M38+M41)*Variables!L155)*$C178)/1000","v":34.507832138593379},{"$f":"+(((N38+N41)*Variables!M155)*$C178)/1000","v":34.685327644730357},{"$f":"+(((O38+O41)*Variables!N155)*$C178)/1000","v":34.863736122003068},{"$f":"+(((P38+P41)*Variables!O155)*$C178)/1000","v":624.62459764293783},{"$f":"+(((Q38+Q41)*Variables!P155)*$C178)/1000","v":31.243016142429624},{"$f":"+(((R38+R41)*Variables!Q155)*$C178)/1000","v":31.370304057568411},{"$f":"+(((S38+S41)*Variables!R155)*$C178)/1000","v":31.498110559429627},{"$f":"+(((T38+T41)*Variables!S155)*$C178)/1000","v":31.626437760799789},{"$f":"+(((U38+U41)*Variables!T155)*$C178)/1000","v":31.755287783073133},{"$f":"+(((V38+V41)*Variables!U155)*$C178)/1000","v":636.06416708091524},{"$f":"+(((W38+W41)*Variables!V155)*$C178)/1000","v":28.012744216761281},{"$f":"+(((X38+X41)*Variables!W155)*$C178)/1000","v":28.126871604220042},{"$f":"+(((Y38+Y41)*Variables!X155)*$C178)/1000","v":28.241463960782422},{"$f":"+(((Z38+Z41)*Variables!Y155)*$C178)/1000","v":28.356523180790088},{"$f":"+(((AA38+AA41)*Variables!Z155)*$C178)/1000","v":28.472051166302524},{"$f":"+(((AB38+AB41)*Variables!AA155)*$C178)/1000","v":647.68781328876275},{"$f":"+(((AC38+AC41)*Variables!AB155)*$C178)/1000","v":24.603875212163349},{"$f":"+(((AD38+AD41)*Variables!AC155)*$C178)/1000","v":24.70411444533514},{"$f":"+(((AE38+AE41)*Variables!AD155)*$C178)/1000","v":24.80476206555085},{"$f":"+(((AF38+AF41)*Variables!AE155)*$C178)/1000","v":24.905819736629848},{"$f":"+(((AG38+AG41)*Variables!AF155)*$C178)/1000","v":25.007289129170111},{"$f":"+(((AH38+AH41)*Variables!AG155)*$C178)/1000","v":659.49765146143602},{"$f":"+(((AI38+AI41)*Variables!AH155)*$C178)/1000","v":21.009558162570979},{"$f":"+(((AJ38+AJ41)*Variables!AI155)*$C178)/1000","v":21.095153703165057},{"$f":"+(((AK38+AK41)*Variables!AJ155)*$C178)/1000","v":21.181097970586837},{"$f":"+(((AL38+AL41)*Variables!AK155)*$C178)/1000","v":21.267392385592593},{"$f":"+(((AM38+AM41)*Variables!AL155)*$C178)/1000","v":21.354038374726915},{"$f":"+(((AN38+AN41)*Variables!AM155)*$C178)/1000","v":671.49578900506299},{"$f":"+(((AO38+AO41)*Variables!AN155)*$C178)/1000","v":17.22271264851436},{"$f":"+(((AP38+AP41)*Variables!AO155)*$C178)/1000","v":17.292880111734618},{"$f":"+(((AQ38+AQ41)*Variables!AP155)*$C178)/1000","v":17.363333445885615},{"$f":"+(((AR38+AR41)*Variables!AQ155)*$C178)/1000","v":17.434073815640918},{"$f":"+(((AS38+AS41)*Variables!AR155)*$C178)/1000","v":17.505102390419093},{"$f":"+(((AT38+AT41)*Variables!AS155)*$C178)/1000","v":683.68432386230688},{"$f":"+(((AU38+AU41)*Variables!AT155)*$C178)/1000","v":13.236021642419729},{"$f":"+(((AV38+AV41)*Variables!AU155)*$C178)/1000","v":13.289946832993996},{"$f":"+(((AW38+AW41)*Variables!AV155)*$C178)/1000","v":13.34409172146972},{"$f":"+(((AX38+AX41)*Variables!AW155)*$C178)/1000","v":13.398457202923344},{"$f":"+(((AY38+AY41)*Variables!AX155)*$C178)/1000","v":13.45304417607797},{"$f":"+(((AZ38+AZ41)*Variables!AY155)*$C178)/1000","v":696.06534275977117},{"$f":"+(((BA38+BA41)*Variables!AZ155)*$C178)/1000","v":9.0419241404700497},{"$f":"+(((BB38+BB41)*Variables!BA155)*$C178)/1000","v":9.0787620586606845},{"$f":"+(((BC38+BC41)*Variables!BB155)*$C178)/1000","v":9.1157500590899563},{"$f":"+(((BD38+BD41)*Variables!BC155)*$C178)/1000","v":9.1528887532114922},{"$f":"+(((BE38+BE41)*Variables!BD155)*$C178)/1000","v":9.1901787549700362},{"$f":"+(((BF38+BF41)*Variables!BE155)*$C178)/1000","v":708.64091937461114},{"$f":"+(((BG38+BG41)*Variables!BF155)*$C178)/1000","v":4.6326075748469142},{"$f":"+(((BH38+BH41)*Variables!BG155)*$C178)/1000","v":4.6514813915479074},{"$f":"+(((BI38+BI41)*Variables!BH155)*$C178)/1000","v":4.6704321025144111},{"$f":"+(((BJ38+BJ41)*Variables!BI155)*$C178)/1000","v":4.6894600210231783},{"$f":"+(((BK38+BK41)*Variables!BJ155)*$C178)/1000","v":4.7085654616272965},{"$f":"+(((BL38+BL41)*Variables!BK155)*$C178)/1000","v":721.41311241743745},{"$f":"+(((BM38+BM41)*Variables!BL155)*$C178)/1000","v":0},{"$f":"+(((BN38+BN41)*Variables!BM155)*$C178)/1000","v":0},{"$f":"+(((BO38+BO41)*Variables!BN155)*$C178)/1000","v":0},{"$f":"+(((BP38+BP41)*Variables!BO155)*$C178)/1000","v":0},{"$f":"+(((BQ38+BQ41)*Variables!BP155)*$C178)/1000","v":0},{"$f":"+(((BR38+BR41)*Variables!BQ155)*$C178)/1000","v":0},{"$f":"+(((BS38+BS41)*Variables!BR155)*$C178)/1000","v":0},{"$f":"+(((BT38+BT41)*Variables!BS155)*$C178)/1000","v":0},{"$f":"+(((BU38+BU41)*Variables!BT155)*$C178)/1000","v":0},{"$f":"+(((BV38+BV41)*Variables!BU155)*$C178)/1000","v":0},{"$f":"+(((BW38+BW41)*Variables!BV155)*$C178)/1000","v":0},{"$f":"+(((BX38+BX41)*Variables!BW155)*$C178)/1000","v":0},{"$f":"+(((BY38+BY41)*Variables!BX155)*$C178)/1000","v":0},{"$f":"+(((BZ38+BZ41)*Variables!BY155)*$C178)/1000","v":0},{"$f":"+(((CA38+CA41)*Variables!BZ155)*$C178)/1000","v":0},{"$f":"+(((CB38+CB41)*Variables!CA155)*$C178)/1000","v":0},{"$f":"+(((CC38+CC41)*Variables!CB155)*$C178)/1000","v":0},{"$f":"+(((CD38+CD41)*Variables!CC155)*$C178)/1000","v":0},{"$f":"+(((CE38+CE41)*Variables!CD155)*$C178)/1000","v":0},{"$f":"+(((CF38+CF41)*Variables!CE155)*$C178)/1000","v":0},{"$f":"+(((CG38+CG41)*Variables!CF155)*$C178)/1000","v":0},{"$f":"+(((CH38+CH41)*Variables!CG155)*$C178)/1000","v":0},{"$f":"+(((CI38+CI41)*Variables!CH155)*$C178)/1000","v":0}]
[null,"Saneamiento Fiscal",2.7000000000000001E-3,{"$f":"+(((D53+D56)*Variables!C155)*$C179)/1000","v":10.319913271650016},{"$f":"+(((E53+E56)*Variables!D155)*$C179)/1000","v":10.372995082819273},{"$f":"+(((F53+F56)*Variables!E155)*$C179)/1000","v":10.426349927162629},{"$f":"+(((G53+G56)*Variables!F155)*$C179)/1000","v":10.479979209061598},{"$f":"+(((H53+H56)*Variables!G155)*$C179)/1000","v":10.533884340121311},{"$f":"+(((I53+I56)*Variables!H155)*$C179)/1000","v":715.87095675642934},{"$f":"+(((J53+J56)*Variables!I155)*$C179)/1000","v":9.4600247399863893},{"$f":"+(((K53+K56)*Variables!J155)*$C179)/1000","v":9.5086836030684996},{"$f":"+(((L53+L56)*Variables!K155)*$C179)/1000","v":9.557592749318097},{"$f":"+(((M53+M56)*Variables!L155)*$C179)/1000","v":9.6067534660990859},{"$f":"+(((N53+N56)*Variables!M155)*$C179)/1000","v":9.656167047397096},{"$f":"+(((O53+O56)*Variables!N155)*$C179)/1000","v":737.03682965825249},{"$f":"+(((P53+P56)*Variables!O155)*$C179)/1000","v":8.5272053704489146},{"$f":"+(((Q53+Q56)*Variables!P155)*$C179)/1000","v":8.5619462606567165},{"$f":"+(((R53+R56)*Variables!Q155)*$C179)/1000","v":8.5968286895515771},{"$f":"+(((S53+S56)*Variables!R155)*$C179)/1000","v":8.6318532337796299},{"$f":"+(((T53+T56)*Variables!S155)*$C179)/1000","v":8.6670204723363327},{"$f":"+(((U53+U56)*Variables!T155)*$C179)/1000","v":753.99482047976744},{"$f":"+(((V53+V56)*Variables!U155)*$C179)/1000","v":7.4895303087614007},{"$f":"+(((W53+W56)*Variables!V155)*$C179)/1000","v":7.5200435823206826},{"$f":"+(((X53+X56)*Variables!W155)*$C179)/1000","v":7.550681170733486},{"$f":"+(((Y53+Y56)*Variables!X155)*$C179)/1000","v":7.5814435804739171},{"$f":"+(((Z53+Z56)*Variables!Y155)*$C179)/1000","v":7.6123313200795133},{"$f":"+(((AA53+AA56)*Variables!Z155)*$C179)/1000","v":771.34088950777925},{"$f":"+(((AB53+AB56)*Variables!AA155)*$C179)/1000","v":6.3954040278366904},{"$f":"+(((AC53+AC56)*Variables!AB155)*$C179)/1000","v":6.4214596954925414},{"$f":"+(((AD53+AD56)*Variables!AC155)*$C179)/1000","v":6.447621517163685},{"$f":"+(((AE53+AE56)*Variables!AD155)*$C179)/1000","v":6.4738899253347233},{"$f":"+(((AF53+AF56)*Variables!AE155)*$C179)/1000","v":6.500265354252253},{"$f":"+(((AG53+AG56)*Variables!AF155)*$C179)/1000","v":789.08386220778345},{"$f":"+(((AH53+AH56)*Variables!AG155)*$C179)/1000","v":5.2426712161329831},{"$f":"+(((AI53+AI56)*Variables!AH155)*$C179)/1000","v":5.2640305076244793},{"$f":"+(((AJ53+AJ56)*Variables!AI155)*$C179)/1000","v":5.2854768195134429},{"$f":"+(((AK53+AK56)*Variables!AJ155)*$C179)/1000","v":5.3070105063317454},{"$f":"+(((AL53+AL56)*Variables!AK155)*$C179)/1000","v":5.3286319240556619},{"$f":"+(((AM53+AM56)*Variables!AL155)*$C179)/1000","v":807.23276326811299},{"$f":"+(((AN53+AN56)*Variables!AM155)*$C179)/1000","v":4.0291045375371173},{"$f":"+(((AO53+AO56)*Variables!AN155)*$C179)/1000","v":4.0455196081603022},{"$f":"+(((AP53+AP56)*Variables!AO155)*$C179)/1000","v":4.0620015558131248},{"$f":"+(((AQ53+AQ56)*Variables!AP155)*$C179)/1000","v":4.0785506529608799},{"$f":"+(((AR53+AR56)*Variables!AQ155)*$C179)/1000","v":4.0951671731789219},{"$f":"+(((AS53+AS56)*Variables!AR155)*$C179)/1000","v":825.79682105740187},{"$f":"+(((AT53+AT56)*Variables!AS155)*$C179)/1000","v":2.7524023884698172},{"$f":"+(((AU53+AU56)*Variables!AT155)*$C179)/1000","v":2.7636160165028527},{"$f":"+(((AV53+AV56)*Variables!AU155)*$C179)/1000","v":2.7748753302445586},{"$f":"+(((AW53+AW56)*Variables!AV155)*$C179)/1000","v":2.7861805158241668},{"$f":"+(((AX53+AX56)*Variables!AW155)*$C179)/1000","v":2.7975317601292242},{"$f":"+(((AY53+AY56)*Variables!AX155)*$C179)/1000","v":844.78547218071049},{"$f":"+(((AZ53+AZ56)*Variables!AY155)*$C179)/1000","v":1.4101865881379907},{"$f":"+(((BA53+BA56)*Variables!AZ155)*$C179)/1000","v":1.4159318628561055},{"$f":"+(((BB53+BB56)*Variables!BA155)*$C179)/1000","v":1.4217005445345934},{"$f":"+(((BC53+BC56)*Variables!BB155)*$C179)/1000","v":1.4274927285363073},{"$f":"+(((BD53+BD56)*Variables!BC155)*$C179)/1000","v":1.4333085106126222},{"$f":"+(((BE53+BE56)*Variables!BD155)*$C179)/1000","v":864.2083661364627},{"$f":"+(((BF53+BF56)*Variables!BE155)*$C179)/1000","v":0},{"$f":"+(((BG53+BG56)*Variables!BF155)*$C179)/1000","v":0},{"$f":"+(((BH53+BH56)*Variables!BG155)*$C179)/1000","v":0},{"$f":"+(((BI53+BI56)*Variables!BH155)*$C179)/1000","v":0},{"$f":"+(((BJ53+BJ56)*Variables!BI155)*$C179)/1000","v":0},{"$f":"+(((BK53+BK56)*Variables!BJ155)*$C179)/1000","v":0},{"$f":"+(((BL53+BL56)*Variables!BK155)*$C179)/1000","v":0},{"$f":"+(((BM53+BM56)*Variables!BL155)*$C179)/1000","v":0},{"$f":"+(((BN53+BN56)*Variables!BM155)*$C179)/1000","v":0},{"$f":"+(((BO53+BO56)*Variables!BN155)*$C179)/1000","v":0},{"$f":"+(((BP53+BP56)*Variables!BO155)*$C179)/1000","v":0},{"$f":"+(((BQ53+BQ56)*Variables!BP155)*$C179)/1000","v":0},{"$f":"+(((BR53+BR56)*Variables!BQ155)*$C179)/1000","v":0},{"$f":"+(((BS53+BS56)*Variables!BR155)*$C179)/1000","v":0},{"$f":"+(((BT53+BT56)*Variables!BS155)*$C179)/1000","v":0},{"$f":"+(((BU53+BU56)*Variables!BT155)*$C179)/1000","v":0},{"$f":"+(((BV53+BV56)*Variables!BU155)*$C179)/1000","v":0},{"$f":"+(((BW53+BW56)*Variables!BV155)*$C179)/1000","v":0},{"$f":"+(((BX53+BX56)*Variables!BW155)*$C179)/1000","v":0},{"$f":"+(((BY53+BY56)*Variables!BX155)*$C179)/1000","v":0},{"$f":"+(((BZ53+BZ56)*Variables!BY155)*$C179)/1000","v":0},{"$f":"+(((CA53+CA56)*Variables!BZ155)*$C179)/1000","v":0},{"$f":"+(((CB53+CB56)*Variables!CA155)*$C179)/1000","v":0},{"$f":"+(((CC53+CC56)*Variables!CB155)*$C179)/1000","v":0},{"$f":"+(((CD53+CD56)*Variables!CC155)*$C179)/1000","v":0},{"$f":"+(((CE53+CE56)*Variables!CD155)*$C179)/1000","v":0},{"$f":"+(((CF53+CF56)*Variables!CE155)*$C179)/1000","v":0},{"$f":"+(((CG53+CG56)*Variables!CF155)*$C179)/1000","v":0},{"$f":"+(((CH53+CH56)*Variables!CG155)*$C179)/1000","v":0},{"$f":"+(((CI53+CI56)*Variables!CH155)*$C179)/1000","v":0}]
[null,"Saneamiento Fiscal MHCP",2.7000000000000001E-3,{"$f":"+(((D68+D71)*Variables!C155)*$C180)/1000","v":262.07082744556362},{"$f":"+(((E68+E71)*Variables!D155)*$C180)/1000","v":263.41882270572256},{"$f":"+(((F68+F71)*Variables!E155)*$C180)/1000","v":3777.4271190810832},{"$f":"+(((G68+G71)*Variables!F155)*$C180)/1000","v":249.5021715513121},{"$f":"+(((H68+H71)*Variables!G155)*$C180)/1000","v":250.78551830122998},{"$f":"+(((I68+I71)*Variables!H155)*$C180)/1000","v":252.07546611145239},{"$f":"+(((J68+J71)*Variables!I155)*$C180)/1000","v":253.37204893538842},{"$f":"+(((K68+K71)*Variables!J155)*$C180)/1000","v":254.67530090109079},{"$f":"+(((L68+L71)*Variables!K155)*$C180)/1000","v":3878.4489578698976},{"$f":"+(((M68+M71)*Variables!L155)*$C180)/1000","v":240.14848633871122},{"$f":"+(((N68+N71)*Variables!M155)*$C180)/1000","v":241.3837211966856},{"$f":"+(((O68+O71)*Variables!N155)*$C180)/1000","v":242.62530964521397},{"$f":"+(((P68+P71)*Variables!O155)*$C180)/1000","v":243.61379518975454},{"$f":"+(((Q68+Q71)*Variables!P155)*$C180)/1000","v":244.606307946762},{"$f":"+(((R68+R71)*Variables!Q155)*$C180)/1000","v":3969.3976605612552},{"$f":"+(((S68+S71)*Variables!R155)*$C180)/1000","v":228.98894645200906},{"$f":"+(((T68+T71)*Variables!S155)*$C180)/1000","v":229.92187576494175},{"$f":"+(((U68+U71)*Variables!T155)*$C180)/1000","v":230.85860594737676},{"$f":"+(((V68+V71)*Variables!U155)*$C180)/1000","v":231.79915248452687},{"$f":"+(((W68+W71)*Variables!V155)*$C180)/1000","v":232.7435309246936},{"$f":"+(((X68+X71)*Variables!W155)*$C180)/1000","v":4049.4459508379082},{"$f":"+(((Y68+Y71)*Variables!X155)*$C180)/1000","v":216.59431940701813},{"$f":"+(((Z68+Z71)*Variables!Y155)*$C180)/1000","v":217.47675147511734},{"$f":"+(((AA68+AA71)*Variables!Z155)*$C180)/1000","v":218.36277868069274},{"$f":"+(((AB68+AB71)*Variables!AA155)*$C180)/1000","v":219.25241567077927},{"$f":"+(((AC68+AC71)*Variables!AB155)*$C180)/1000","v":220.14567715208597},{"$f":"+(((AD68+AD71)*Variables!AC155)*$C180)/1000","v":4131.0271139407814},{"$f":"+(((AE68+AE71)*Variables!AD155)*$C180)/1000","v":203.44787165543889},{"$f":"+(((AF68+AF71)*Variables!AE155)*$C180)/1000","v":204.27674346808294},{"$f":"+(((AG68+AG71)*Variables!AF155)*$C180)/1000","v":205.10899220709251},{"$f":"+(((AH68+AH71)*Variables!AG155)*$C180)/1000","v":205.9446316304836},{"$f":"+(((AI68+AI71)*Variables!AH155)*$C180)/1000","v":206.78367555232404},{"$f":"+(((AJ68+AJ71)*Variables!AI155)*$C180)/1000","v":4214.1680414992688},{"$f":"+(((AK68+AK71)*Variables!AJ155)*$C180)/1000","v":189.52002948114099},{"$f":"+(((AL68+AL71)*Variables!AK155)*$C180)/1000","v":190.29215754072783},{"$f":"+(((AM68+AM71)*Variables!AL155)*$C180)/1000","v":191.06743134560625},{"$f":"+(((AN68+AN71)*Variables!AM155)*$C180)/1000","v":191.845863711932},{"$f":"+(((AO68+AO71)*Variables!AN155)*$C180)/1000","v":192.62746750807534},{"$f":"+(((AP68+AP71)*Variables!AO155)*$C180)/1000","v":4298.8960185068572},{"$f":"+(((AQ68+AQ71)*Variables!AP155)*$C180)/1000","v":174.78021701308174},{"$f":"+(((AR68+AR71)*Variables!AQ155)*$C180)/1000","v":175.49229325212596},{"$f":"+(((AS68+AS71)*Variables!AR155)*$C180)/1000","v":176.20727057791143},{"$f":"+(((AT68+AT71)*Variables!AS155)*$C180)/1000","v":176.92516080982469},{"$f":"+(((AU68+AU71)*Variables!AT155)*$C180)/1000","v":177.64597581540576},{"$f":"+(((AV68+AV71)*Variables!AU155)*$C180)/1000","v":4385.2387263496694},{"$f":"+(((AW68+AW71)*Variables!AV155)*$C180)/1000","v":159.19682476415849},{"$f":"+(((AX68+AX71)*Variables!AW155)*$C180)/1000","v":159.84541233421146},{"$f":"+(((AY68+AY71)*Variables!AX155)*$C180)/1000","v":160.49664233030936},{"$f":"+(((AZ68+AZ71)*Variables!AY155)*$C180)/1000","v":161.15052551802296},{"$f":"+(((BA68+BA71)*Variables!AZ155)*$C180)/1000","v":161.8070727067834},{"$f":"+(((BB68+BB71)*Variables!BA155)*$C180)/1000","v":4473.2242457446882},{"$f":"+(((BC68+BC71)*Variables!BB155)*$C180)/1000","v":142.73717722735017},{"$f":"+(((BD68+BD71)*Variables!BC155)*$C180)/1000","v":143.31870615590293},{"$f":"+(((BE68+BE71)*Variables!BD155)*$C180)/1000","v":143.90260430529443},{"$f":"+(((BF68+BF71)*Variables!BE155)*$C180)/1000","v":144.48888132802355},{"$f":"+(((BG68+BG71)*Variables!BF155)*$C180)/1000","v":145.07754691591481},{"$f":"+(((BH68+BH71)*Variables!BG155)*$C180)/1000","v":4562.8810595813638},{"$f":"+(((BI68+BI71)*Variables!BH155)*$C180)/1000","v":125.3674995017749},{"$f":"+(((BJ68+BJ71)*Variables!BI155)*$C180)/1000","v":125.8782622131916},{"$f":"+(((BK68+BK71)*Variables!BJ155)*$C180)/1000","v":126.39110583511868},{"$f":"+(((BL68+BL71)*Variables!BK155)*$C180)/1000","v":126.90603884544316},{"$f":"+(((BM68+BM71)*Variables!BL155)*$C180)/1000","v":127.42306975659199},{"$f":"+(((BN68+BN71)*Variables!BM155)*$C180)/1000","v":4654.2380556600347},{"$f":"+(((BO68+BO71)*Variables!BN155)*$C180)/1000","v":107.05288292051267},{"$f":"+(((BP68+BP71)*Variables!BO155)*$C180)/1000","v":107.48902961692725},{"$f":"+(((BQ68+BQ71)*Variables!BP155)*$C180)/1000","v":107.92695322897086},{"$f":"+(((BR68+BR71)*Variables!BQ155)*$C180)/1000","v":108.36666099601771},{"$f":"+(((BS68+BS71)*Variables!BR155)*$C180)/1000","v":108.80816018693616},{"$f":"+(((BT68+BT71)*Variables!BS155)*$C180)/1000","v":4747.3245293203508},{"$f":"+(((BU68+BU71)*Variables!BT155)*$C180)/1000","v":87.757249651242461},{"$f":"+(((BV68+BV71)*Variables!BU155)*$C180)/1000","v":88.114783549234161},{"$f":"+(((BW68+BW71)*Variables!BV155)*$C180)/1000","v":88.473774084583113},{"$f":"+(((BX68+BX71)*Variables!BW155)*$C180)/1000","v":88.834227191810228},{"$f":"+(((BY68+BY71)*Variables!BX155)*$C180)/1000","v":89.196148829614415},{"$f":"+(((BZ68+BZ71)*Variables!BY155)*$C180)/1000","v":4842.1701859525547},{"$f":"+(((CA68+CA71)*Variables!BZ155)*$C180)/1000","v":67.443316239922979},{"$f":"+(((CB68+CB71)*Variables!CA155)*$C180)/1000","v":67.718088658664158},{"$f":"+(((CC68+CC71)*Variables!CB155)*$C180)/1000","v":67.993980534251634},{"$f":"+(((CD68+CD71)*Variables!CC155)*$C180)/1000","v":68.270996427491156},{"$f":"+(((CE68+CE71)*Variables!CD155)*$C180)/1000","v":68.549140917769762},{"$f":"+(((CF68+CF71)*Variables!CE155)*$C180)/1000","v":4938.8051433842829},{"$f":"+(((CG68+CG71)*Variables!CF155)*$C180)/1000","v":46.072556066902266},{"$f":"+(((CH68+CH71)*Variables!CG155)*$C180)/1000","v":46.260261363347915},{"$f":"+(((CI68+CI71)*Variables!CH155)*$C180)/1000","v":46.448731394406117}]
[null,"PACES",4.0000000000000001E-3,{"$f":"+(((D83+D86)*Variables!C155)*$C181)/1000","v":10243.053066236656},{"$f":"+(((E83+E86)*Variables!D155)*$C181)/1000","v":760.11050035083088},{"$f":"+(((F83+F86)*Variables!E155)*$C181)/1000","v":764.02022720466334},{"$f":"+(((G83+G86)*Variables!F155)*$C181)/1000","v":767.9500642451917},{"$f":"+(((H83+H86)*Variables!G155)*$C181)/1000","v":771.90011491176722},{"$f":"+(((I83+I86)*Variables!H155)*$C181)/1000","v":775.87048317579445},{"$f":"+(((J83+J86)*Variables!I155)*$C181)/1000","v":10517.390679684166},{"$f":"+(((K83+K86)*Variables!J155)*$C181)/1000","v":737.76243864331991},{"$f":"+(((L83+L86)*Variables!K155)*$C181)/1000","v":741.55721534589327},{"$f":"+(((M83+M86)*Variables!L155)*$C181)/1000","v":745.37151097416427},{"$f":"+(((N83+N86)*Variables!M155)*$C181)/1000","v":749.20542592625657},{"$f":"+(((O83+O86)*Variables!N155)*$C181)/1000","v":753.05906111670447},{"$f":"+(((P83+P86)*Variables!O155)*$C181)/1000","v":10787.380018853193},{"$f":"+(((Q83+Q86)*Variables!P155)*$C181)/1000","v":711.75719289254209},{"$f":"+(((R83+R86)*Variables!Q155)*$C181)/1000","v":714.65697980028847},{"$f":"+(((S83+S86)*Variables!R155)*$C181)/1000","v":717.56858079884319},{"$f":"+(((T83+T86)*Variables!S155)*$C181)/1000","v":720.49204402027453},{"$f":"+(((U83+U86)*Variables!T155)*$C181)/1000","v":723.42741779274695},{"$f":"+(((V83+V86)*Variables!U155)*$C181)/1000","v":11005.350211312418},{"$f":"+(((W83+W86)*Variables!V155)*$C181)/1000","v":680.71181853616588},{"$f":"+(((X83+X86)*Variables!W155)*$C181)/1000","v":683.48512274587461},{"$f":"+(((Y83+Y86)*Variables!X155)*$C181)/1000","v":686.26972574022329},{"$f":"+(((Z83+Z86)*Variables!Y155)*$C181)/1000","v":689.06567355185916},{"$f":"+(((AA83+AA86)*Variables!Z155)*$C181)/1000","v":691.8730124009727},{"$f":"+(((AB83+AB86)*Variables!AA155)*$C181)/1000","v":11227.507335696426},{"$f":"+(((AC83+AC86)*Variables!AB155)*$C181)/1000","v":647.69904553221374},{"$f":"+(((AD83+AD86)*Variables!AC155)*$C181)/1000","v":650.33785161826279},{"$f":"+(((AE83+AE86)*Variables!AD155)*$C181)/1000","v":652.98740852694743},{"$f":"+(((AF83+AF86)*Variables!AE155)*$C181)/1000","v":655.64776005845022},{"$f":"+(((AG83+AG86)*Variables!AF155)*$C181)/1000","v":658.31895019140006},{"$f":"+(((AH83+AH86)*Variables!AG155)*$C181)/1000","v":11453.925256788263},{"$f":"+(((AI83+AI86)*Variables!AH155)*$C181)/1000","v":612.6406366825496},{"$f":"+(((AJ83+AJ86)*Variables!AI155)*$C181)/1000","v":615.13661047128755},{"$f":"+(((AK83+AK86)*Variables!AJ155)*$C181)/1000","v":617.64275316620137},{"$f":"+(((AL83+AL86)*Variables!AK155)*$C181)/1000","v":620.15910619667397},{"$f":"+(((AM83+AM86)*Variables!AL155)*$C181)/1000","v":622.68571116087583},{"$f":"+(((AN83+AN86)*Variables!AM155)*$C181)/1000","v":11684.678934176845},{"$f":"+(((AO83+AO86)*Variables!AN155)*$C181)/1000","v":575.45569045362106},{"$f":"+(((AP83+AP86)*Variables!AO155)*$C181)/1000","v":577.8001681685339},{"$f":"+(((AQ83+AQ86)*Variables!AP155)*$C181)/1000","v":580.1541975758654},{"$f":"+(((AR83+AR86)*Variables!AQ155)*$C181)/1000","v":582.51781759039272},{"$f":"+(((AS83+AS86)*Variables!AR155)*$C181)/1000","v":584.89106728543663},{"$f":"+(((AT83+AT86)*Variables!AS155)*$C181)/1000","v":11919.844431283411},{"$f":"+(((AU83+AU86)*Variables!AT155)*$C181)/1000","v":536.06055709723125},{"$f":"+(((AV83+AV86)*Variables!AU155)*$C181)/1000","v":538.24453416237691},{"$f":"+(((AW83+AW86)*Variables!AV155)*$C181)/1000","v":540.43740902042657},{"$f":"+(((AX83+AX86)*Variables!AW155)*$C181)/1000","v":542.63921792208998},{"$f":"+(((AY83+AY86)*Variables!AX155)*$C181)/1000","v":544.84999726576677},{"$f":"+(((AZ83+AZ86)*Variables!AY155)*$C181)/1000","v":12159.498924166066},{"$f":"+(((BA83+BA86)*Variables!AZ155)*$C181)/1000","v":494.36875225333841},{"$f":"+(((BB83+BB86)*Variables!BA155)*$C181)/1000","v":496.38287174478631},{"$f":"+(((BC83+BC86)*Variables!BB155)*$C181)/1000","v":498.40519700835745},{"$f":"+(((BD83+BD86)*Variables!BC155)*$C181)/1000","v":500.43576147538317},{"$f":"+(((BE83+BE86)*Variables!BD155)*$C181)/1000","v":502.47459871339822},{"$f":"+(((BF83+BF86)*Variables!BE155)*$C181)/1000","v":12403.720710086103},{"$f":"+(((BG83+BG86)*Variables!BF155)*$C181)/1000","v":450.29086796167451},{"$f":"+(((BH83+BH86)*Variables!BG155)*$C181)/1000","v":452.12540869639685},{"$f":"+(((BI83+BI86)*Variables!BH155)*$C181)/1000","v":453.96742357715851},{"$f":"+(((BJ83+BJ86)*Variables!BI155)*$C181)/1000","v":455.81694305455579},{"$f":"+(((BK83+BK86)*Variables!BJ155)*$C181)/1000","v":457.6739977032442},{"$f":"+(((BL83+BL86)*Variables!BK155)*$C181)/1000","v":12652.589215818771},{"$f":"+(((BM83+BM86)*Variables!BL155)*$C181)/1000","v":403.73448100689325},{"$f":"+(((BN83+BN86)*Variables!BM155)*$C181)/1000","v":405.37934525824244},{"$f":"+(((BO83+BO86)*Variables!BN155)*$C181)/1000","v":407.03091089015885},{"$f":"+(((BP83+BP86)*Variables!BO155)*$C181)/1000","v":408.68920520489644},{"$f":"+(((BQ83+BQ86)*Variables!BP155)*$C181)/1000","v":410.35425561594207},{"$f":"+(((BR83+BR86)*Variables!BQ155)*$C181)/1000","v":12906.185005690853},{"$f":"+(((BS83+BS86)*Variables!BR155)*$C181)/1000","v":354.60405851981892},{"$f":"+(((BT83+BT86)*Variables!BS155)*$C181)/1000","v":356.04875934841272},{"$f":"+(((BU83+BU86)*Variables!BT155)*$C181)/1000","v":357.49934606701265},{"$f":"+(((BV83+BV86)*Variables!BU155)*$C181)/1000","v":358.9558426554629},{"$f":"+(((BW83+BW86)*Variables!BV155)*$C181)/1000","v":360.4182731913051},{"$f":"+(((BX83+BX86)*Variables!BW155)*$C181)/1000","v":13164.589789326323},{"$f":"+(((BY83+BY86)*Variables!BX155)*$C181)/1000","v":302.80086075517011},{"$f":"+(((BZ83+BZ86)*Variables!BY155)*$C181)/1000","v":304.03450894368194},{"$f":"+(((CA83+CA86)*Variables!BZ155)*$C181)/1000","v":305.27318316761921},{"$f":"+(((CB83+CB86)*Variables!CA155)*$C181)/1000","v":306.51690390367247},{"$f":"+(((CC83+CC86)*Variables!CB155)*$C181)/1000","v":307.76569171195672},{"$f":"+(((CD83+CD86)*Variables!CC155)*$C181)/1000","v":13427.886429080863},{"$f":"+(((CE83+CE86)*Variables!CD155)*$C181)/1000","v":248.22284096387335},{"$f":"+(((CF83+CF86)*Variables!CE155)*$C181)/1000","v":249.23413154388899},{"$f":"+(((CG83+CG86)*Variables!CF155)*$C181)/1000","v":250.2495422469089},{"$f":"+(((CH83+CH86)*Variables!CG155)*$C181)/1000","v":251.26908985882415},{"$f":"+(((CI83+CI86)*Variables!CH155)*$C181)/1000","v":252.29279123391368}]
[null,"Crédito BID",2E-3,{"$f":"+(((D98+D101)*Variables!C155)*$C182)/1000","v":19.748160091206223},{"$f":"+(((E98+E101)*Variables!D155)*$C182)/1000","v":19.849737311606066},{"$f":"+(((F98+F101)*Variables!E155)*$C182)/1000","v":19.951837007601434},{"$f":"+(((G98+G101)*Variables!F155)*$C182)/1000","v":2424.584439673542},{"$f":"+(((H98+H101)*Variables!G155)*$C182)/1000","v":16.126091671908437},{"$f":"+(((I98+I101)*Variables!H155)*$C182)/1000","v":16.209038314045241},{"$f":"+(((J98+J101)*Variables!I155)*$C182)/1000","v":16.292411602984114},{"$f":"+(((K98+K101)*Variables!J155)*$C182)/1000","v":16.376213733238174},{"$f":"+(((L98+L101)*Variables!K155)*$C182)/1000","v":16.460446910608294},{"$f":"+(((M98+M101)*Variables!L155)*$C182)/1000","v":2496.2439770193864},{"$f":"+(((N98+N101)*Variables!M155)*$C182)/1000","v":12.47266146501576},{"$f":"+(((O98+O101)*Variables!N155)*$C182)/1000","v":12.536816215471154},{"$f":"+(((P98+P101)*Variables!O155)*$C182)/1000","v":12.587892756585834},{"$f":"+(((Q98+Q101)*Variables!P155)*$C182)/1000","v":12.639177389851454},{"$f":"+(((R98+R101)*Variables!Q155)*$C182)/1000","v":12.6906709630612},{"$f":"+(((S98+S101)*Variables!R155)*$C182)/1000","v":2559.0935107653377},{"$f":"+(((T98+T101)*Variables!S155)*$C182)/1000","v":8.5295255585132832},{"$f":"+(((U98+U101)*Variables!T155)*$C182)/1000","v":8.5642759014544616},{"$f":"+(((V98+V101)*Variables!U155)*$C182)/1000","v":8.5991678215943015},{"$f":"+(((W98+W101)*Variables!V155)*$C182)/1000","v":8.6342018957358437},{"$f":"+(((X98+X101)*Variables!W155)*$C182)/1000","v":8.6693787030320824},{"$f":"+(((Y98+Y101)*Variables!X155)*$C182)/1000","v":2617.9381716174148},{"$f":"+(((Z98+Z101)*Variables!Y155)*$C182)/1000","v":4.3700814227539837},{"$f":"+(((AA98+AA101)*Variables!Z155)*$C182)/1000","v":4.3878856754149052},{"$f":"+(((AB98+AB101)*Variables!AA155)*$C182)/1000","v":4.4057624648050435},{"$f":"+(((AC98+AC101)*Variables!AB155)*$C182)/1000","v":4.4237120864480115},{"$f":"+(((AD98+AD101)*Variables!AC155)*$C182)/1000","v":4.4417348370714214},{"$f":"+(((AE98+AE101)*Variables!AD155)*$C182)/1000","v":2678.1285242743834},{"$f":"+(((AF98+AF101)*Variables!AE155)*$C182)/1000","v":0},{"$f":"+(((AG98+AG101)*Variables!AF155)*$C182)/1000","v":0},{"$f":"+(((AH98+AH101)*Variables!AG155)*$C182)/1000","v":0},{"$f":"+(((AI98+AI101)*Variables!AH155)*$C182)/1000","v":0},{"$f":"+(((AJ98+AJ101)*Variables!AI155)*$C182)/1000","v":0},{"$f":"+(((AK98+AK101)*Variables!AJ155)*$C182)/1000","v":0},{"$f":"+(((AL98+AL101)*Variables!AK155)*$C182)/1000","v":0},{"$f":"+(((AM98+AM101)*Variables!AL155)*$C182)/1000","v":0},{"$f":"+(((AN98+AN101)*Variables!AM155)*$C182)/1000","v":0},{"$f":"+(((AO98+AO101)*Variables!AN155)*$C182)/1000","v":0},{"$f":"+(((AP98+AP101)*Variables!AO155)*$C182)/1000","v":0},{"$f":"+(((AQ98+AQ101)*Variables!AP155)*$C182)/1000","v":0},{"$f":"+(((AR98+AR101)*Variables!AQ155)*$C182)/1000","v":0},{"$f":"+(((AS98+AS101)*Variables!AR155)*$C182)/1000","v":0},{"$f":"+(((AT98+AT101)*Variables!AS155)*$C182)/1000","v":0},{"$f":"+(((AU98+AU101)*Variables!AT155)*$C182)/1000","v":0},{"$f":"+(((AV98+AV101)*Variables!AU155)*$C182)/1000","v":0},{"$f":"+(((AW98+AW101)*Variables!AV155)*$C182)/1000","v":0},{"$f":"+(((AX98+AX101)*Variables!AW155)*$C182)/1000","v":0},{"$f":"+(((AY98+AY101)*Variables!AX155)*$C182)/1000","v":0},{"$f":"+(((AZ98+AZ101)*Variables!AY155)*$C182)/1000","v":0},{"$f":"+(((BA98+BA101)*Variables!AZ155)*$C182)/1000","v":0},{"$f":"+(((BB98+BB101)*Variables!BA155)*$C182)/1000","v":0},{"$f":"+(((BC98+BC101)*Variables!BB155)*$C182)/1000","v":0},{"$f":"+(((BD98+BD101)*Variables!BC155)*$C182)/1000","v":0},{"$f":"+(((BE98+BE101)*Variables!BD155)*$C182)/1000","v":0},{"$f":"+(((BF98+BF101)*Variables!BE155)*$C182)/1000","v":0},{"$f":"+(((BG98+BG101)*Variables!BF155)*$C182)/1000","v":0},{"$f":"+(((BH98+BH101)*Variables!BG155)*$C182)/1000","v":0},{"$f":"+(((BI98+BI101)*Variables!BH155)*$C182)/1000","v":0},{"$f":"+(((BJ98+BJ101)*Variables!BI155)*$C182)/1000","v":0},{"$f":"+(((BK98+BK101)*Variables!BJ155)*$C182)/1000","v":0},{"$f":"+(((BL98+BL101)*Variables!BK155)*$C182)/1000","v":0},{"$f":"+(((BM98+BM101)*Variables!BL155)*$C182)/1000","v":0},{"$f":"+(((BN98+BN101)*Variables!BM155)*$C182)/1000","v":0},{"$f":"+(((BO98+BO101)*Variables!BN155)*$C182)/1000","v":0},{"$f":"+(((BP98+BP101)*Variables!BO155)*$C182)/1000","v":0},{"$f":"+(((BQ98+BQ101)*Variables!BP155)*$C182)/1000","v":0},{"$f":"+(((BR98+BR101)*Variables!BQ155)*$C182)/1000","v":0},{"$f":"+(((BS98+BS101)*Variables!BR155)*$C182)/1000","v":0},{"$f":"+(((BT98+BT101)*Variables!BS155)*$C182)/1000","v":0},{"$f":"+(((BU98+BU101)*Variables!BT155)*$C182)/1000","v":0},{"$f":"+(((BV98+BV101)*Variables!BU155)*$C182)/1000","v":0},{"$f":"+(((BW98+BW101)*Variables!BV155)*$C182)/1000","v":0},{"$f":"+(((BX98+BX101)*Variables!BW155)*$C182)/1000","v":0},{"$f":"+(((BY98+BY101)*Variables!BX155)*$C182)/1000","v":0},{"$f":"+(((BZ98+BZ101)*Variables!BY155)*$C182)/1000","v":0},{"$f":"+(((CA98+CA101)*Variables!BZ155)*$C182)/1000","v":0},{"$f":"+(((CB98+CB101)*Variables!CA155)*$C182)/1000","v":0},{"$f":"+(((CC98+CC101)*Variables!CB155)*$C182)/1000","v":0},{"$f":"+(((CD98+CD101)*Variables!CC155)*$C182)/1000","v":0},{"$f":"+(((CE98+CE101)*Variables!CD155)*$C182)/1000","v":0},{"$f":"+(((CF98+CF101)*Variables!CE155)*$C182)/1000","v":0},{"$f":"+(((CG98+CG101)*Variables!CF155)*$C182)/1000","v":0},{"$f":"+(((CH98+CH101)*Variables!CG155)*$C182)/1000","v":0},{"$f":"+(((CI98+CI101)*Variables!CH155)*$C182)/1000","v":0}]
[null,"Total",null,{"$f":"SUM(D177:D182)","v":11274.938354138942},{"$f":"SUM(E177:E182)","v":1235.7645647024472},4754.7742473985327,3636.4063892750373,5906.2132249468332,1934.4104874968771,11544.150966450925,1190.7106703124505,4819.2989464954835,3665.5367224634774,6005.8659277294455,1909.4620968245249,11806.600802451749,1139.2040286967276,4867.6400831621258,3677.2420563081555,6073.5614633758578,1869.0862386049271,12010.278933897172,1079.0919181152908,4899.2424661220111,3679.0864836777205,6134.2207262157299,1825.5517311977092,12216.816541642875,1015.3161212428937,4929.4371808499136,3678.7794532670414,6194.1720172676532,1778.7271915238732,12426.23064320304,947.73234723114444,4958.1354297838388,936.51843299657969,6257.9319623326337,1733.0839537253353,12643.163403335027,880.8363106627047,4989.9087096775002,868.60817942362564,6321.0635248184508,1684.1016383195556,12863.232408628059,810.05829705334395,5020.2275736666352,796.77269524633004,6383.4967850142748,1631.6431631348746,13086.460262959736,735.24737129669825,5049.0008110935905,720.85952757520795,6445.1587530811585,1575.5667118159959,13312.86877398757,656.24751098968534,5076.1335933632545,640.71108763856364,6505.9732600582456,631.65021352465646,13543.959595956127,574.38417567343299,5103.0201364488566,557.66335745835227,6567.3658192942303,{"$f":"SUM(BQ177:BQ182)","v":547.57146489549496},13043.961254866257,492.94162518881092,5133.023001608085,475.02710525824091,6632.7468524316973,463.89883785952145,13268.491946624199,407.12632830326623,5161.3956523319403,387.96934668423046,6697.3519777292749,375.75967224620837,13496.157425508354,316.77198188164311,5188.0392749281718,296.32209831381118,297.52935122217207,298.74152262831979]
[]
[]
[]
[]
[null,"Créditos Nacionales FINDETER"]
[null,"No meses",{"$f":"(DAYS360(C192,C193))/30","v":48},{"$f":"VLOOKUP(C194,$I$6:$J$8,2,0)","v":12},{"$f":"IF(C194=\"Trimestre\",4,IF(C194=\"Semestre\",2,1))","v":1}]
[null,"No periodos",{"$f":"+C189/D189","v":4}]
[null,"CREDITO 11 (Entidad)","INURBE",{"$f":"+D149","v":"2009-01-01"},{"$f":"+E149","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ149","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Próxima amortización","2009-11-01"]
[null,"Fecha de vencimiento (mm/yy)","2013-11-01"]
[null,"Periodicidad","Anual"]
[null,"Tasa de interés ","DTF T.A.%",7.0000000000000007E-2,{"$f":"IF($C$195=\"DTF\",Variables!D18,IF($C$195=\"IPC\",Variables!D15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!E18,IF($C$195=\"IPC\",Variables!E15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!F18,IF($C$195=\"IPC\",Variables!F15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!G18,IF($C$195=\"IPC\",Variables!G15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!H18,IF($C$195=\"IPC\",Variables!H15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!I18,IF($C$195=\"IPC\",Variables!I15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!J18,IF($C$195=\"IPC\",Variables!J15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!K18,IF($C$195=\"IPC\",Variables!K15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!L18,IF($C$195=\"IPC\",Variables!L15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!M18,IF($C$195=\"IPC\",Variables!M15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!N18,IF($C$195=\"IPC\",Variables!N15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!O18,IF($C$195=\"IPC\",Variables!O15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!P18,IF($C$195=\"IPC\",Variables!P15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!Q18,IF($C$195=\"IPC\",Variables!Q15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!R18,IF($C$195=\"IPC\",Variables!R15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!S18,IF($C$195=\"IPC\",Variables!S15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!T18,IF($C$195=\"IPC\",Variables!T15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!U18,IF($C$195=\"IPC\",Variables!U15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!V18,IF($C$195=\"IPC\",Variables!V15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!W18,IF($C$195=\"IPC\",Variables!W15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!X18,IF($C$195=\"IPC\",Variables!X15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!Y18,IF($C$195=\"IPC\",Variables!Y15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!Z18,IF($C$195=\"IPC\",Variables!Z15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AA18,IF($C$195=\"IPC\",Variables!AA15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AB18,IF($C$195=\"IPC\",Variables!AB15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AC18,IF($C$195=\"IPC\",Variables!AC15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AD18,IF($C$195=\"IPC\",Variables!AD15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AE18,IF($C$195=\"IPC\",Variables!AE15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AF18,IF($C$195=\"IPC\",Variables!AF15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AG18,IF($C$195=\"IPC\",Variables!AG15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AH18,IF($C$195=\"IPC\",Variables!AH15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AI18,IF($C$195=\"IPC\",Variables!AI15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AJ18,IF($C$195=\"IPC\",Variables!AJ15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AK18,IF($C$195=\"IPC\",Variables!AK15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AL18,IF($C$195=\"IPC\",Variables!AL15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AM18,IF($C$195=\"IPC\",Variables!AM15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AN18,IF($C$195=\"IPC\",Variables!AN15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AO18,IF($C$195=\"IPC\",Variables!AO15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AP18,IF($C$195=\"IPC\",Variables!AP15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AQ18,IF($C$195=\"IPC\",Variables!AQ15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AR18,IF($C$195=\"IPC\",Variables!AR15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AS18,IF($C$195=\"IPC\",Variables!AS15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AT18,IF($C$195=\"IPC\",Variables!AT15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AU18,IF($C$195=\"IPC\",Variables!AU15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AV18,IF($C$195=\"IPC\",Variables!AV15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AW18,IF($C$195=\"IPC\",Variables!AW15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AX18,IF($C$195=\"IPC\",Variables!AX15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AY18,IF($C$195=\"IPC\",Variables!AY15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!AZ18,IF($C$195=\"IPC\",Variables!AZ15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BA18,IF($C$195=\"IPC\",Variables!BA15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BB18,IF($C$195=\"IPC\",Variables!BB15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BC18,IF($C$195=\"IPC\",Variables!BC15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BD18,IF($C$195=\"IPC\",Variables!BD15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BE18,IF($C$195=\"IPC\",Variables!BE15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BF18,IF($C$195=\"IPC\",Variables!BF15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BG18,IF($C$195=\"IPC\",Variables!BG15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BH18,IF($C$195=\"IPC\",Variables!BH15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BI18,IF($C$195=\"IPC\",Variables!BI15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BJ18,IF($C$195=\"IPC\",Variables!BJ15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BK18,IF($C$195=\"IPC\",Variables!BK15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BL18,IF($C$195=\"IPC\",Variables!BL15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BM18,IF($C$195=\"IPC\",Variables!BM15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BN18,IF($C$195=\"IPC\",Variables!BN15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BO18,IF($C$195=\"IPC\",Variables!BO15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BP18,IF($C$195=\"IPC\",Variables!BP15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BQ18,IF($C$195=\"IPC\",Variables!BQ15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BR18,IF($C$195=\"IPC\",Variables!BR15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BS18,IF($C$195=\"IPC\",Variables!BS15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BT18,IF($C$195=\"IPC\",Variables!BT15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BU18,IF($C$195=\"IPC\",Variables!BU15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BV18,IF($C$195=\"IPC\",Variables!BV15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BW18,IF($C$195=\"IPC\",Variables!BW15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BX18,IF($C$195=\"IPC\",Variables!BX15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BY18,IF($C$195=\"IPC\",Variables!BY15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!BZ18,IF($C$195=\"IPC\",Variables!BZ15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!CA18,IF($C$195=\"IPC\",Variables!CA15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!CB18,IF($C$195=\"IPC\",Variables!CB15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!CC18,IF($C$195=\"IPC\",Variables!CC15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!CD18,IF($C$195=\"IPC\",Variables!CD15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!CE18,IF($C$195=\"IPC\",Variables!CE15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!CF18,IF($C$195=\"IPC\",Variables!CF15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!CG18,IF($C$195=\"IPC\",Variables!CG15,$C$196))","v":7.0000000000000007E-2},{"$f":"IF($C$195=\"DTF\",Variables!CH18,IF($C$195=\"IPC\",Variables!CH15,$C$196))","v":7.0000000000000007E-2}]
[null,"Spread y/o tasa de interés",7.0000000000000007E-2]
[null,"Tasa Nominal Año",{"$f":"+D197","v":0.14507772020725351},{"$f":"IF($C$195=\"DTF T.A.%\",((1+((1-((D195+$C$196)/4))^-4-1))^(90/360)-1)*(360/90),IF($C$195=\"E.A.%\",(((1+$C$196)^(90/360)-1)*(360/90)),((1+(((1+$C$196)*(1+D195)-1)))^(90/360)-1)*(360/90)))","v":0.14507772020725351},{"$f":"IF($C$195=\"DTF T.A.%\",((1+((1-((E195+$C$196)/4))^-4-1))^(90/360)-1)*(360/90),IF($C$195=\"E.A.%\",(((1+$C$196)^(90/360)-1)*(360/90)),((1+(((1+$C$196)*(1+E195)-1)))^(90/360)-1)*(360/90)))","v":0.14507772020725351},{"$f":"IF($C$195=\"DTF T.A.%\",((1+((1-((F195+$C$196)/4))^-4-1))^(90/360)-1)*(360/90),IF($C$195=\"E.A.%\",(((1+$C$196)^(90/360)-1)*(360/90)),((1+(((1+$C$196)*(1+F195)-1)))^(90/360)-1)*(360/90)))","v":0.14507772020725351},0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,{"$f":"IF($C$195=\"DTF T.A.%\",((1+((1-((BR195+$C$196)/4))^-4-1))^(90/360)-1)*(360/90),IF($C$195=\"E.A.%\",(((1+$C$196)^(90/360)-1)*(360/90)),((1+(((1+$C$196)*(1+BR195)-1)))^(90/360)-1)*(360/90)))","v":0.14507772020725351},0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351,0.14507772020725351]
[null,"Saldo Inicial",23853,{"$f":"+C198","v":23853},{"$f":"+D200","v":23853},23853,23853,23853,23853,23853,23853,23853,23853,23853,21203,21203,21203,21203,21203,21203,21203,21203,21203,21203,21203,21203,18553,18553,18553,18553,18553,18553,18553,18553,18553,18553,{"$f":"+AJ200","v":18553},18553,15903,15903,15903,15903,15903,15903,15903,15903,15903,15903,15903,15903,13253,13253,13253,13253,13253,13253,13253,13253,13253,13253,13253,13253,10603,10603,10603,10603,10603,10603,{"$f":"+BP200","v":10603},10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603]
[null,"Valor Amortización ",2650,{"$f":"IF(ISNUMBER(VLOOKUP(D191,$DZ$12:$EA$41,2,0))=FALSE,0,VLOOKUP(D191,$DZ$12:$EA$41,2,0))","v":0},{"$f":"IF(ISNUMBER(VLOOKUP(E191,$DZ$12:$EA$41,2,0))=FALSE,0,VLOOKUP(E191,$DZ$12:$EA$41,2,0))","v":0},0,0,0,0,0,0,0,0,2650,0,0,0,0,0,0,0,0,0,0,0,2650,0,0,0,0,0,0,0,0,0,0,0,2650,0,0,0,0,0,0,0,0,0,0,0,2650,0,0,0,0,0,0,0,0,0,0,0,2650,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(VLOOKUP(BQ191,$DZ$12:$EA$41,2,0))=FALSE,0,VLOOKUP(BQ191,$DZ$12:$EA$41,2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Final",null,{"$f":"IF(D191<$C$193,(D198-D199),0)","v":23853},{"$f":"IF(E191<$C$193,(E198-E199),0)","v":23853},{"$f":"IF(F191<$C$193,(F198-F199),0)","v":23853},23853,23853,23853,23853,23853,23853,23853,21203,21203,21203,21203,21203,21203,21203,21203,21203,21203,21203,21203,18553,18553,18553,18553,18553,18553,18553,18553,18553,18553,18553,18553,15903,15903,15903,15903,15903,15903,15903,15903,15903,15903,15903,15903,13253,13253,13253,13253,13253,13253,13253,13253,13253,13253,13253,13253,{"$f":"+BJ198-BJ199","v":10603},{"$f":"+BJ200","v":10603},{"$f":"+BK200","v":10603},10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603]
[null,"Tasa de Interés periodica",{"$f":"+D201","v":1.2089810017271127E-2},{"$f":"IF(D197=0,0,(D197/12))","v":1.2089810017271127E-2},{"$f":"IF(E197=0,0,(E197/12))","v":1.2089810017271127E-2},1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,{"$f":"IF(BQ197=0,0,(BQ197/12))","v":1.2089810017271127E-2},1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2,1.2089810017271127E-2]
[null,"Valor Intereses",null,{"$f":"AVERAGE(D198,D200)*D201","v":288.3782383419682},288.3782383419682,288.3782383419682,288.3782383419682,288.3782383419682,288.3782383419682,288.3782383419682,288.3782383419682,288.3782383419682,288.3782383419682,272.35924006908397,256.34024179619968,256.34024179619968,256.34024179619968,256.34024179619968,256.34024179619968,256.34024179619968,256.34024179619968,256.34024179619968,256.34024179619968,256.34024179619968,256.34024179619968,240.32124352331545,224.30224525043121,224.30224525043121,224.30224525043121,224.30224525043121,224.30224525043121,224.30224525043121,224.30224525043121,224.30224525043121,224.30224525043121,{"$f":"AVERAGE(AJ198,AJ200)*AJ201","v":224.30224525043121},224.30224525043121,208.28324697754698,192.26424870466272,192.26424870466272,192.26424870466272,192.26424870466272,192.26424870466272,192.26424870466272,192.26424870466272,192.26424870466272,192.26424870466272,192.26424870466272,192.26424870466272,176.24525043177849,160.22625215889425,160.22625215889425,160.22625215889425,160.22625215889425,160.22625215889425,160.22625215889425,160.22625215889425,160.22625215889425,160.22625215889425,160.22625215889425,160.22625215889425,144.20725388600999,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,{"$f":"AVERAGE(BP198,BP200)*BP201","v":128.18825561312576},128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576]
[null,"No meses",{"$f":"(DAYS360(C206,C207))/30","v":0},{"$f":"VLOOKUP(C208,$I$6:$J$8,2,0)","v":{"$error":"#N/A"}},{"$f":"IF(C208=\"Trimestre\",4,IF(C208=\"Semestre\",2,1))","v":1}]
[null,"No periodos",{"$f":"+C203/D203","v":{"$error":"#N/A"}}]
[null,"CREDITO 12 (Entidad)",null,{"$f":"+D191","v":"2009-01-01"},{"$f":"+E191","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ191","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Próxima amortización"]
[null,"Fecha de vencimiento (mm/yy)"]
[null,"Periodicidad"]
[null,"Tasa de interés ",null,{"$f":"IF($C$209=\"DTF\",Variables!C18,IF($C$209=\"IPC\",Variables!C15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!D18,IF($C$209=\"IPC\",Variables!D15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!E18,IF($C$209=\"IPC\",Variables!E15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!F18,IF($C$209=\"IPC\",Variables!F15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!G18,IF($C$209=\"IPC\",Variables!G15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!H18,IF($C$209=\"IPC\",Variables!H15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!I18,IF($C$209=\"IPC\",Variables!I15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!J18,IF($C$209=\"IPC\",Variables!J15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!K18,IF($C$209=\"IPC\",Variables!K15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!L18,IF($C$209=\"IPC\",Variables!L15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!M18,IF($C$209=\"IPC\",Variables!M15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!N18,IF($C$209=\"IPC\",Variables!N15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!O18,IF($C$209=\"IPC\",Variables!O15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!P18,IF($C$209=\"IPC\",Variables!P15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!Q18,IF($C$209=\"IPC\",Variables!Q15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!R18,IF($C$209=\"IPC\",Variables!R15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!S18,IF($C$209=\"IPC\",Variables!S15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!T18,IF($C$209=\"IPC\",Variables!T15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!U18,IF($C$209=\"IPC\",Variables!U15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!V18,IF($C$209=\"IPC\",Variables!V15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!W18,IF($C$209=\"IPC\",Variables!W15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!X18,IF($C$209=\"IPC\",Variables!X15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!Y18,IF($C$209=\"IPC\",Variables!Y15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!Z18,IF($C$209=\"IPC\",Variables!Z15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AA18,IF($C$209=\"IPC\",Variables!AA15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AB18,IF($C$209=\"IPC\",Variables!AB15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AC18,IF($C$209=\"IPC\",Variables!AC15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AD18,IF($C$209=\"IPC\",Variables!AD15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AE18,IF($C$209=\"IPC\",Variables!AE15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AF18,IF($C$209=\"IPC\",Variables!AF15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AG18,IF($C$209=\"IPC\",Variables!AG15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AH18,IF($C$209=\"IPC\",Variables!AH15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AI18,IF($C$209=\"IPC\",Variables!AI15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AJ18,IF($C$209=\"IPC\",Variables!AJ15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AK18,IF($C$209=\"IPC\",Variables!AK15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AL18,IF($C$209=\"IPC\",Variables!AL15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AM18,IF($C$209=\"IPC\",Variables!AM15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AN18,IF($C$209=\"IPC\",Variables!AN15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AO18,IF($C$209=\"IPC\",Variables!AO15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AP18,IF($C$209=\"IPC\",Variables!AP15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AQ18,IF($C$209=\"IPC\",Variables!AQ15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AR18,IF($C$209=\"IPC\",Variables!AR15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AS18,IF($C$209=\"IPC\",Variables!AS15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AT18,IF($C$209=\"IPC\",Variables!AT15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AU18,IF($C$209=\"IPC\",Variables!AU15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AV18,IF($C$209=\"IPC\",Variables!AV15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AW18,IF($C$209=\"IPC\",Variables!AW15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AX18,IF($C$209=\"IPC\",Variables!AX15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AY18,IF($C$209=\"IPC\",Variables!AY15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!AZ18,IF($C$209=\"IPC\",Variables!AZ15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BA18,IF($C$209=\"IPC\",Variables!BA15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BB18,IF($C$209=\"IPC\",Variables!BB15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BC18,IF($C$209=\"IPC\",Variables!BC15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BD18,IF($C$209=\"IPC\",Variables!BD15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BE18,IF($C$209=\"IPC\",Variables!BE15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BF18,IF($C$209=\"IPC\",Variables!BF15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BG18,IF($C$209=\"IPC\",Variables!BG15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BH18,IF($C$209=\"IPC\",Variables!BH15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BI18,IF($C$209=\"IPC\",Variables!BI15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BJ18,IF($C$209=\"IPC\",Variables!BJ15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BK18,IF($C$209=\"IPC\",Variables!BK15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BL18,IF($C$209=\"IPC\",Variables!BL15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BM18,IF($C$209=\"IPC\",Variables!BM15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BN18,IF($C$209=\"IPC\",Variables!BN15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BO18,IF($C$209=\"IPC\",Variables!BO15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BP18,IF($C$209=\"IPC\",Variables!BP15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BQ18,IF($C$209=\"IPC\",Variables!BQ15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BR18,IF($C$209=\"IPC\",Variables!BR15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BS18,IF($C$209=\"IPC\",Variables!BS15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BT18,IF($C$209=\"IPC\",Variables!BT15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BU18,IF($C$209=\"IPC\",Variables!BU15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BV18,IF($C$209=\"IPC\",Variables!BV15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BW18,IF($C$209=\"IPC\",Variables!BW15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BX18,IF($C$209=\"IPC\",Variables!BX15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BY18,IF($C$209=\"IPC\",Variables!BY15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!BZ18,IF($C$209=\"IPC\",Variables!BZ15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!CA18,IF($C$209=\"IPC\",Variables!CA15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!CB18,IF($C$209=\"IPC\",Variables!CB15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!CC18,IF($C$209=\"IPC\",Variables!CC15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!CD18,IF($C$209=\"IPC\",Variables!CD15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!CE18,IF($C$209=\"IPC\",Variables!CE15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!CF18,IF($C$209=\"IPC\",Variables!CF15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!CG18,IF($C$209=\"IPC\",Variables!CG15,$C$210))","v":0},{"$f":"IF($C$209=\"DTF\",Variables!CH18,IF($C$209=\"IPC\",Variables!CH15,$C$210))","v":0}]
[null,"Spread y/o tasa de interés"]
[null,"Tasa Nominal Año",{"$f":"+D211","v":0},{"$f":"IF($C$209=\"DTF T.A.%\",((1+((1-((D209+$C$210)/4))^-4-1))^(90/360)-1)*(360/90),IF($C$209=\"E.A.%\",(((1+$C$210)^(90/360)-1)*(360/90)),((1+(((1+$C$210)*(1+D209)-1)))^(90/360)-1)*(360/90)))","v":0},{"$f":"IF($C$209=\"DTF T.A.%\",((1+((1-((E209+$C$210)/4))^-4-1))^(90/360)-1)*(360/90),IF($C$209=\"E.A.%\",(((1+$C$210)^(90/360)-1)*(360/90)),((1+(((1+$C$210)*(1+E209)-1)))^(90/360)-1)*(360/90)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$209=\"DTF T.A.%\",((1+((1-((BQ209+$C$210)/4))^-4-1))^(90/360)-1)*(360/90),IF($C$209=\"E.A.%\",(((1+$C$210)^(90/360)-1)*(360/90)),((1+(((1+$C$210)*(1+BQ209)-1)))^(90/360)-1)*(360/90)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Inicial",null,{"$f":"+C212","v":0},{"$f":"+D214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Amortización ",0,{"$f":"IF(ISNUMBER(VLOOKUP(D205,$ED$12:$EE$41,2,0))=FALSE,0,VLOOKUP(D205,$ED$12:$EE$41,2,0))","v":0},{"$f":"IF(ISNUMBER(VLOOKUP(E205,$ED$12:$EE$41,2,0))=FALSE,0,VLOOKUP(E205,$ED$12:$EE$41,2,0))","v":0},0,0,{"$f":"IF(ISNUMBER(VLOOKUP(H205,$ED$12:$EE$41,2,0))=FALSE,0,VLOOKUP(H205,$ED$12:$EE$41,2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(VLOOKUP(BQ205,$ED$12:$EE$41,2,0))=FALSE,0,VLOOKUP(BQ205,$ED$12:$EE$41,2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Final",null,{"$f":"IF(D205<$C$207,(D212-D213),0)","v":0},{"$f":"IF(E205<$C$207,(E212-E213),0)","v":0},0,0,0,0,0,0,{"$f":"IF(L205<$C$207,(L212-L213),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR205<$C$207,(AR212-AR213),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX205<$C$207,(BX212-BX213),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tasa de Interés periodica",{"$f":"+D215","v":0},{"$f":"IF(D211=0,0,(D211/12))","v":0},{"$f":"IF(E211=0,0,(E211/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ211=0,0,(BQ211/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Intereses",null,{"$f":"AVERAGE(D212,D214)*D215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(AJ212,AJ214)*AJ215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BP212,BP214)*BP215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"No meses",{"$f":"(DAYS360(C220,C221))/30","v":0},{"$f":"VLOOKUP(C222,$I$6:$J$8,2,0)","v":{"$error":"#N/A"}},{"$f":"IF(C222=\"Trimestre\",4,IF(C222=\"Semestre\",2,1))","v":1}]
[null,"No periodos",{"$f":"+C217/D217","v":{"$error":"#N/A"}}]
[null,"CREDITO 13 (Entidad)","Nuevo",{"$f":"+D205","v":"2009-01-01"},{"$f":"+E205","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ205","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Próxima amortización"]
[null,"Fecha de vencimiento (mm/yy)"]
[null,"Periodicidad"]
[null,"Tasa de interés ",null,{"$f":"IF($C$223=\"DTF\",Variables!C18,IF($C$223=\"IPC\",Variables!C15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!D18,IF($C$223=\"IPC\",Variables!D15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!E18,IF($C$223=\"IPC\",Variables!E15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!F18,IF($C$223=\"IPC\",Variables!F15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!G18,IF($C$223=\"IPC\",Variables!G15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!H18,IF($C$223=\"IPC\",Variables!H15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!I18,IF($C$223=\"IPC\",Variables!I15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!J18,IF($C$223=\"IPC\",Variables!J15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!K18,IF($C$223=\"IPC\",Variables!K15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!L18,IF($C$223=\"IPC\",Variables!L15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!M18,IF($C$223=\"IPC\",Variables!M15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!N18,IF($C$223=\"IPC\",Variables!N15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!O18,IF($C$223=\"IPC\",Variables!O15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!P18,IF($C$223=\"IPC\",Variables!P15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!Q18,IF($C$223=\"IPC\",Variables!Q15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!R18,IF($C$223=\"IPC\",Variables!R15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!S18,IF($C$223=\"IPC\",Variables!S15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!T18,IF($C$223=\"IPC\",Variables!T15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!U18,IF($C$223=\"IPC\",Variables!U15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!V18,IF($C$223=\"IPC\",Variables!V15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!W18,IF($C$223=\"IPC\",Variables!W15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!X18,IF($C$223=\"IPC\",Variables!X15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!Y18,IF($C$223=\"IPC\",Variables!Y15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!Z18,IF($C$223=\"IPC\",Variables!Z15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AA18,IF($C$223=\"IPC\",Variables!AA15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AB18,IF($C$223=\"IPC\",Variables!AB15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AC18,IF($C$223=\"IPC\",Variables!AC15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AD18,IF($C$223=\"IPC\",Variables!AD15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AE18,IF($C$223=\"IPC\",Variables!AE15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AF18,IF($C$223=\"IPC\",Variables!AF15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AG18,IF($C$223=\"IPC\",Variables!AG15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AH18,IF($C$223=\"IPC\",Variables!AH15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AI18,IF($C$223=\"IPC\",Variables!AI15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AJ18,IF($C$223=\"IPC\",Variables!AJ15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AK18,IF($C$223=\"IPC\",Variables!AK15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AL18,IF($C$223=\"IPC\",Variables!AL15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AM18,IF($C$223=\"IPC\",Variables!AM15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AN18,IF($C$223=\"IPC\",Variables!AN15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AO18,IF($C$223=\"IPC\",Variables!AO15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AP18,IF($C$223=\"IPC\",Variables!AP15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AQ18,IF($C$223=\"IPC\",Variables!AQ15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AR18,IF($C$223=\"IPC\",Variables!AR15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AS18,IF($C$223=\"IPC\",Variables!AS15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AT18,IF($C$223=\"IPC\",Variables!AT15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AU18,IF($C$223=\"IPC\",Variables!AU15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AV18,IF($C$223=\"IPC\",Variables!AV15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AW18,IF($C$223=\"IPC\",Variables!AW15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AX18,IF($C$223=\"IPC\",Variables!AX15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AY18,IF($C$223=\"IPC\",Variables!AY15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!AZ18,IF($C$223=\"IPC\",Variables!AZ15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BA18,IF($C$223=\"IPC\",Variables!BA15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BB18,IF($C$223=\"IPC\",Variables!BB15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BC18,IF($C$223=\"IPC\",Variables!BC15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BD18,IF($C$223=\"IPC\",Variables!BD15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BE18,IF($C$223=\"IPC\",Variables!BE15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BF18,IF($C$223=\"IPC\",Variables!BF15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BG18,IF($C$223=\"IPC\",Variables!BG15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BH18,IF($C$223=\"IPC\",Variables!BH15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BI18,IF($C$223=\"IPC\",Variables!BI15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BJ18,IF($C$223=\"IPC\",Variables!BJ15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BK18,IF($C$223=\"IPC\",Variables!BK15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BL18,IF($C$223=\"IPC\",Variables!BL15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BM18,IF($C$223=\"IPC\",Variables!BM15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BN18,IF($C$223=\"IPC\",Variables!BN15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BO18,IF($C$223=\"IPC\",Variables!BO15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BP18,IF($C$223=\"IPC\",Variables!BP15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BQ18,IF($C$223=\"IPC\",Variables!BQ15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BR18,IF($C$223=\"IPC\",Variables!BR15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BS18,IF($C$223=\"IPC\",Variables!BS15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BT18,IF($C$223=\"IPC\",Variables!BT15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BU18,IF($C$223=\"IPC\",Variables!BU15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BV18,IF($C$223=\"IPC\",Variables!BV15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BW18,IF($C$223=\"IPC\",Variables!BW15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BX18,IF($C$223=\"IPC\",Variables!BX15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BY18,IF($C$223=\"IPC\",Variables!BY15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!BZ18,IF($C$223=\"IPC\",Variables!BZ15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!CA18,IF($C$223=\"IPC\",Variables!CA15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!CB18,IF($C$223=\"IPC\",Variables!CB15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!CC18,IF($C$223=\"IPC\",Variables!CC15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!CD18,IF($C$223=\"IPC\",Variables!CD15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!CE18,IF($C$223=\"IPC\",Variables!CE15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!CF18,IF($C$223=\"IPC\",Variables!CF15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!CG18,IF($C$223=\"IPC\",Variables!CG15,$C$224))","v":0},{"$f":"IF($C$223=\"DTF\",Variables!CH18,IF($C$223=\"IPC\",Variables!CH15,$C$224))","v":0}]
[null,"Spread y/o tasa de interés"]
[null,"Tasa Nominal Año",{"$f":"+D225","v":0},{"$f":"IF($C$223=\"DTF T.A.%\",((1+((1-((D223+$C$224)/4))^-4-1))^(90/360)-1)*(360/90),IF($C$223=\"E.A.%\",(((1+$C$224)^(90/360)-1)*(360/90)),((1+(((1+$C$224)*(1+D223)-1)))^(90/360)-1)*(360/90)))","v":0},{"$f":"IF($C$223=\"DTF T.A.%\",((1+((1-((E223+$C$224)/4))^-4-1))^(90/360)-1)*(360/90),IF($C$223=\"E.A.%\",(((1+$C$224)^(90/360)-1)*(360/90)),((1+(((1+$C$224)*(1+E223)-1)))^(90/360)-1)*(360/90)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$223=\"DTF T.A.%\",((1+((1-((BQ223+$C$224)/4))^-4-1))^(90/360)-1)*(360/90),IF($C$223=\"E.A.%\",(((1+$C$224)^(90/360)-1)*(360/90)),((1+(((1+$C$224)*(1+BQ223)-1)))^(90/360)-1)*(360/90)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Inicial",null,{"$f":"+C226","v":0},{"$f":"+D229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Desembolso",{"$f":"SUM(D227:O227)","v":0},{"$f":"+'Planeación Caja'!C18","v":0},{"$f":"+'Planeación Caja'!D18","v":0},{"$f":"+'Planeación Caja'!E18","v":0},{"$f":"+'Planeación Caja'!F18","v":0},{"$f":"+'Planeación Caja'!G18","v":0},{"$f":"+'Planeación Caja'!H18","v":0},{"$f":"+'Planeación Caja'!I18","v":0},{"$f":"+'Planeación Caja'!J18","v":0},{"$f":"+'Planeación Caja'!K18","v":0},{"$f":"+'Planeación Caja'!L18","v":0},{"$f":"+'Planeación Caja'!M18","v":0},{"$f":"+'Planeación Caja'!N18","v":0},{"$f":"+'Planeación Caja'!O18","v":0},{"$f":"+'Planeación Caja'!P18","v":0},{"$f":"+'Planeación Caja'!Q18","v":0},{"$f":"+'Planeación Caja'!R18","v":0},{"$f":"+'Planeación Caja'!S18","v":0},{"$f":"+'Planeación Caja'!T18","v":0},{"$f":"+'Planeación Caja'!U18","v":0},{"$f":"+'Planeación Caja'!V18","v":0},{"$f":"+'Planeación Caja'!W18","v":0},{"$f":"+'Planeación Caja'!X18","v":0},{"$f":"+'Planeación Caja'!Y18","v":0},{"$f":"+'Planeación Caja'!Z18","v":0},{"$f":"+'Planeación Caja'!AA18","v":0},{"$f":"+'Planeación Caja'!AB18","v":0},{"$f":"+'Planeación Caja'!AC18","v":0},{"$f":"+'Planeación Caja'!AD18","v":0},{"$f":"+'Planeación Caja'!AE18","v":0},{"$f":"+'Planeación Caja'!AF18","v":0},{"$f":"+'Planeación Caja'!AG18","v":0},{"$f":"+'Planeación Caja'!AH18","v":0},{"$f":"+'Planeación Caja'!AI18","v":0},{"$f":"+'Planeación Caja'!AJ18","v":0},{"$f":"+'Planeación Caja'!AK18","v":0},{"$f":"+'Planeación Caja'!AL18","v":0},{"$f":"+'Planeación Caja'!AM18","v":0},{"$f":"+'Planeación Caja'!AN18","v":0},{"$f":"+'Planeación Caja'!AO18","v":0},{"$f":"+'Planeación Caja'!AP18","v":0},{"$f":"+'Planeación Caja'!AQ18","v":0},{"$f":"+'Planeación Caja'!AR18","v":0},{"$f":"+'Planeación Caja'!AS18","v":0},{"$f":"+'Planeación Caja'!AT18","v":0},{"$f":"+'Planeación Caja'!AU18","v":0},{"$f":"+'Planeación Caja'!AV18","v":0},{"$f":"+'Planeación Caja'!AW18","v":0},{"$f":"+'Planeación Caja'!AX18","v":0},{"$f":"+'Planeación Caja'!AY18","v":0},{"$f":"+'Planeación Caja'!AZ18","v":0},{"$f":"+'Planeación Caja'!BA18","v":0},{"$f":"+'Planeación Caja'!BB18","v":0},{"$f":"+'Planeación Caja'!BC18","v":0},{"$f":"+'Planeación Caja'!BD18","v":0},{"$f":"+'Planeación Caja'!BE18","v":0},{"$f":"+'Planeación Caja'!BF18","v":0},{"$f":"+'Planeación Caja'!BG18","v":0},{"$f":"+'Planeación Caja'!BH18","v":0},{"$f":"+'Planeación Caja'!BI18","v":0},{"$f":"+'Planeación Caja'!BJ18","v":0},{"$f":"+'Planeación Caja'!BK18","v":0},{"$f":"+'Planeación Caja'!BL18","v":0},{"$f":"+'Planeación Caja'!BM18","v":0},{"$f":"+'Planeación Caja'!BN18","v":0},{"$f":"+'Planeación Caja'!BO18","v":0},{"$f":"+'Planeación Caja'!BP18","v":0},{"$f":"+'Planeación Caja'!BQ18","v":0},{"$f":"+'Planeación Caja'!BR18","v":0},{"$f":"+'Planeación Caja'!BS18","v":0},{"$f":"+'Planeación Caja'!BT18","v":0},{"$f":"+'Planeación Caja'!BU18","v":0},{"$f":"+'Planeación Caja'!BV18","v":0},{"$f":"+'Planeación Caja'!BW18","v":0},{"$f":"+'Planeación Caja'!BX18","v":0},{"$f":"+'Planeación Caja'!BY18","v":0},{"$f":"+'Planeación Caja'!BZ18","v":0},{"$f":"+'Planeación Caja'!CA18","v":0},{"$f":"+'Planeación Caja'!CB18","v":0},{"$f":"+'Planeación Caja'!CC18","v":0},{"$f":"+'Planeación Caja'!CD18","v":0},{"$f":"+'Planeación Caja'!CE18","v":0},{"$f":"+'Planeación Caja'!CF18","v":0},{"$f":"+'Planeación Caja'!CG18","v":0},{"$f":"+'Planeación Caja'!CH18","v":0}]
[null,"Valor Amortización ",0,{"$f":"IF(ISNUMBER(VLOOKUP(D219,$EH$12:$EI$41,2,0))=FALSE,0,VLOOKUP(D219,$EH$12:$EI$41,2,0))","v":0},{"$f":"IF(ISNUMBER(VLOOKUP(E219,$EH$12:$EI$41,2,0))=FALSE,0,VLOOKUP(E219,$EH$12:$EI$41,2,0))","v":0},0,{"$f":"IF(ISNUMBER(VLOOKUP(G219,$EH$12:$EI$41,2,0))=FALSE,0,VLOOKUP(G219,$EH$12:$EI$41,2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(VLOOKUP(BQ219,$EH$12:$EI$41,2,0))=FALSE,0,VLOOKUP(BQ219,$EH$12:$EI$41,2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo Final",null,{"$f":"+D226+D227-D228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ226+AJ227-AJ228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP226+BP227-BP228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tasa de Interés periodica",{"$f":"+D230","v":0},{"$f":"IF(D225=0,0,(D225/12))","v":0},{"$f":"IF(E225=0,0,(E225/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ225=0,0,(BQ225/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Intereses",null,{"$f":"AVERAGE(D226,D229)*D230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(AJ226,AJ229)*AJ230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BP226,BP229)*BP230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Resumen Deuda Interna",null,{"$f":"+D219","v":"2009-01-01"},{"$f":"+E219","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BQ219","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Total Causación Intereses (miles de $)",null,{"$f":"+D231+D216+D202","v":288.3782383419682},{"$f":"+E231+E216+E202","v":288.3782383419682},288.3782383419682,288.3782383419682,288.3782383419682,288.3782383419682,288.3782383419682,288.3782383419682,288.3782383419682,288.3782383419682,272.35924006908397,256.34024179619968,256.34024179619968,256.34024179619968,256.34024179619968,256.34024179619968,256.34024179619968,256.34024179619968,256.34024179619968,256.34024179619968,256.34024179619968,256.34024179619968,240.32124352331545,224.30224525043121,224.30224525043121,224.30224525043121,224.30224525043121,224.30224525043121,224.30224525043121,224.30224525043121,224.30224525043121,224.30224525043121,224.30224525043121,224.30224525043121,208.28324697754698,192.26424870466272,192.26424870466272,192.26424870466272,192.26424870466272,192.26424870466272,192.26424870466272,192.26424870466272,192.26424870466272,192.26424870466272,192.26424870466272,192.26424870466272,176.24525043177849,160.22625215889425,160.22625215889425,160.22625215889425,160.22625215889425,160.22625215889425,160.22625215889425,160.22625215889425,160.22625215889425,160.22625215889425,160.22625215889425,160.22625215889425,144.20725388600999,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,{"$f":"+BQ231+BQ216+BQ202","v":128.18825561312576},128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576,128.18825561312576]
[null,"Total saldo inicial deuda (miles de $)",null,{"$f":"+D226+D212+D198","v":23853},23853,23853,23853,23853,23853,{"$f":"+J226+J212+J198","v":23853},23853,23853,23853,23853,21203,21203,21203,21203,21203,21203,21203,21203,21203,21203,21203,21203,18553,18553,18553,18553,18553,18553,18553,18553,18553,18553,18553,18553,15903,15903,15903,15903,15903,15903,15903,15903,15903,15903,15903,15903,13253,13253,13253,13253,13253,13253,13253,13253,13253,13253,13253,13253,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,{"$f":"+BV226+BV212+BV198","v":10603},10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603]
[null,"Valor Amortización (miles de $)",null,{"$f":"+D228+D213+D199","v":0},0,0,0,0,0,{"$f":"+J228+J213+J199","v":0},0,0,0,2650,0,0,0,0,0,0,0,0,0,0,0,2650,0,0,0,0,0,0,0,0,0,0,0,2650,0,0,0,0,0,0,0,0,0,0,0,2650,0,0,0,0,0,0,0,0,0,0,0,2650,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BV228+BV213+BV199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total saldo final deuda (miles de $)",null,23853,23853,23853,23853,23853,23853,{"$f":"+J229+J214+J200","v":23853},23853,23853,23853,21203,21203,21203,21203,21203,21203,21203,21203,21203,21203,21203,21203,18553,18553,18553,18553,18553,18553,18553,18553,18553,18553,18553,18553,15903,15903,15903,15903,15903,15903,15903,15903,15903,15903,15903,15903,13253,13253,13253,13253,13253,13253,13253,13253,13253,13253,13253,13253,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,{"$f":"+BV229+BV214+BV200","v":10603},10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603,10603]

{"sheet":"Modulo de emisiones","index":11,"n_rows":874,"n_cols":91,"rows_kept":874,"cut":false,"hidden":false,"merged":[[783,1,783,5],[873,1,873,5]]}
[]
[null,"Modulo de Emisiones de CDT´s"]
[]
[]
[null,null,null,null,null,null,null,null,"DTF"]
[null,null,null,null,null,null,null,null,"IPC","DTF"]
[null,null,null,null,null,null,null,null,"E.A%","IPC"]
[null,null,null,null,null,null,null,null,null,"T.F. (E.A.%)"]
[null,"Modulo de saldos de CDT´s"]
[]
[null,"Item","Descripción","Saldo (miles de $)","Próxima Amortización","Fecha Vencimiento",{"$f":"+'Modulo de Cartera'!C17","v":"2009-01-01"},{"$f":"+'Modulo de Cartera'!D17","v":"2009-02-01"},{"$f":"+'Modulo de Cartera'!E17","v":"2009-03-01"},{"$f":"+'Modulo de Cartera'!F17","v":"2009-04-01"},{"$f":"+'Modulo de Cartera'!G17","v":"2009-05-01"},{"$f":"+'Modulo de Cartera'!H17","v":"2009-06-01"},{"$f":"+'Modulo de Cartera'!I17","v":"2009-07-01"},{"$f":"+'Modulo de Cartera'!J17","v":"2009-08-01"},{"$f":"+'Modulo de Cartera'!K17","v":"2009-09-01"},{"$f":"+'Modulo de Cartera'!L17","v":"2009-10-01"},{"$f":"+'Modulo de Cartera'!M17","v":"2009-11-01"},{"$f":"+'Modulo de Cartera'!N17","v":"2009-12-01"},{"$f":"+'Modulo de Cartera'!O17","v":"2010-01-01"},{"$f":"+'Modulo de Cartera'!P17","v":"2010-02-01"},{"$f":"+'Modulo de Cartera'!Q17","v":"2010-03-01"},{"$f":"+'Modulo de Cartera'!R17","v":"2010-04-01"},{"$f":"+'Modulo de Cartera'!S17","v":"2010-05-01"},{"$f":"+'Modulo de Cartera'!T17","v":"2010-06-01"},{"$f":"+'Modulo de Cartera'!U17","v":"2010-07-01"},{"$f":"+'Modulo de Cartera'!V17","v":"2010-08-01"},{"$f":"+'Modulo de Cartera'!W17","v":"2010-09-01"},{"$f":"+'Modulo de Cartera'!X17","v":"2010-10-01"},{"$f":"+'Modulo de Cartera'!Y17","v":"2010-11-01"},{"$f":"+'Modulo de Cartera'!Z17","v":"2010-12-01"},{"$f":"+'Modulo de Cartera'!AA17","v":"2011-01-01"},{"$f":"+'Modulo de Cartera'!AB17","v":"2011-02-01"},{"$f":"+'Modulo de Cartera'!AC17","v":"2011-03-01"},{"$f":"+'Modulo de Cartera'!AD17","v":"2011-04-01"},{"$f":"+'Modulo de Cartera'!AE17","v":"2011-05-01"},{"$f":"+'Modulo de Cartera'!AF17","v":"2011-06-01"},{"$f":"+'Modulo de Cartera'!AG17","v":"2011-07-01"},{"$f":"+'Modulo de Cartera'!AH17","v":"2011-08-01"},{"$f":"+'Modulo de Cartera'!AI17","v":"2011-09-01"},{"$f":"+'Modulo de Cartera'!AJ17","v":"2011-10-01"},{"$f":"+'Modulo de Cartera'!AK17","v":"2011-11-01"},{"$f":"+'Modulo de Cartera'!AL17","v":"2011-12-01"},{"$f":"+'Modulo de Cartera'!AM17","v":"2012-01-01"},{"$f":"+'Modulo de Cartera'!AN17","v":"2012-02-01"},{"$f":"+'Modulo de Cartera'!AO17","v":"2012-03-01"},{"$f":"+'Modulo de Cartera'!AP17","v":"2012-04-01"},{"$f":"+'Modulo de Cartera'!AQ17","v":"2012-05-01"},{"$f":"+'Modulo de Cartera'!AR17","v":"2012-06-01"},{"$f":"+'Modulo de Cartera'!AS17","v":"2012-07-01"},{"$f":"+'Modulo de Cartera'!AT17","v":"2012-08-01"},{"$f":"+'Modulo de Cartera'!AU17","v":"2012-09-01"},{"$f":"+'Modulo de Cartera'!AV17","v":"2012-10-01"},{"$f":"+'Modulo de Cartera'!AW17","v":"2012-11-01"},{"$f":"+'Modulo de Cartera'!AX17","v":"2012-12-01"},{"$f":"+'Modulo de Cartera'!AY17","v":"2013-01-01"},{"$f":"+'Modulo de Cartera'!AZ17","v":"2013-02-01"},{"$f":"+'Modulo de Cartera'!BA17","v":"2013-03-01"},{"$f":"+'Modulo de Cartera'!BB17","v":"2013-04-01"},{"$f":"+'Modulo de Cartera'!BC17","v":"2013-05-01"},{"$f":"+'Modulo de Cartera'!BD17","v":"2013-06-01"},{"$f":"+'Modulo de Cartera'!BE17","v":"2013-07-01"},{"$f":"+'Modulo de Cartera'!BF17","v":"2013-08-01"},{"$f":"+'Modulo de Cartera'!BG17","v":"2013-09-01"},{"$f":"+'Modulo de Cartera'!BH17","v":"2013-10-01"},{"$f":"+'Modulo de Cartera'!BI17","v":"2013-11-01"},{"$f":"+'Modulo de Cartera'!BJ17","v":"2013-12-01"},{"$f":"+'Modulo de Cartera'!BK17","v":"2014-01-01"},{"$f":"+'Modulo de Cartera'!BL17","v":"2014-02-01"},{"$f":"+'Modulo de Cartera'!BM17","v":"2014-03-01"},{"$f":"+'Modulo de Cartera'!BN17","v":"2014-04-01"},{"$f":"+'Modulo de Cartera'!BO17","v":"2014-05-01"},{"$f":"+'Modulo de Cartera'!BP17","v":"2014-06-01"},{"$f":"+'Modulo de Cartera'!BQ17","v":"2014-07-01"},{"$f":"+'Modulo de Cartera'!BR17","v":"2014-08-01"},{"$f":"+'Modulo de Cartera'!BS17","v":"2014-09-01"},{"$f":"+'Modulo de Cartera'!BT17","v":"2014-10-01"},{"$f":"+'Modulo de Cartera'!BU17","v":"2014-11-01"},{"$f":"+'Modulo de Cartera'!BV17","v":"2014-12-01"},{"$f":"+'Modulo de Cartera'!BW17","v":"2015-01-01"},{"$f":"+'Modulo de Cartera'!BX17","v":"2015-02-01"},{"$f":"+'Modulo de Cartera'!BY17","v":"2015-03-01"},{"$f":"+'Modulo de Cartera'!BZ17","v":"2015-04-01"},{"$f":"+'Modulo de Cartera'!CA17","v":"2015-05-01"},{"$f":"+'Modulo de Cartera'!CB17","v":"2015-06-01"},{"$f":"+'Modulo de Cartera'!CC17","v":"2015-07-01"},{"$f":"+'Modulo de Cartera'!CD17","v":"2015-08-01"},{"$f":"+'Modulo de Cartera'!CE17","v":"2015-09-01"},{"$f":"+'Modulo de Cartera'!CF17","v":"2015-10-01"},{"$f":"+'Modulo de Cartera'!CG17","v":"2015-11-01"},{"$f":"+'Modulo de Cartera'!CH17","v":"2015-12-01"}]
[null,1,"10,85% E.A",7800000,"2009-01-01","2009-01-01",{"$f":"IF($D12=\"\",\"\",IF(G$11<=$F12,$D12,0))","v":7800000},{"$f":"IF($D12=\"\",\"\",IF(H$11<=$F12,$D12,0))","v":0},0,{"$f":"IF($D12=\"\",\"\",IF(J$11<=$F12,$D12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D12=\"\",\"\",IF(BT$11<=$F12,$D12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"DTF + 1.65% T.V.",20000000,"2009-01-01","2009-01-01",20000000,{"$f":"IF($D13=\"\",\"\",IF(H$11<=$F13,$D13,0))","v":0},0,0,{"$f":"IF($D13=\"\",\"\",IF(K$11<=$F13,$D13,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"DTF + 1.70% T.V.",5500000,"2009-01-01","2009-01-01",5500000,0,0,0,{"$f":"IF($D14=\"\",\"\",IF(K$11<=$F14,$D14,0))","v":0},{"$f":"IF($D14=\"\",\"\",IF(L$11<=$F14,$D14,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"DTF + 1.75% T.V.",5000000,"2009-01-01","2009-01-01",5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"DTF + 1.75% T.V.",7000000,"2009-01-01","2009-01-01",7000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"DTF + 1.70% T.V.",2000000,"2009-02-01","2009-02-01",2000000,2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D17=\"\",\"\",IF(BW$11<=$F17,$D17,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,"DTF + 1.75% T.V.",10000000,"2009-02-01","2009-02-01",10000000,10000000,0,0,0,{"$f":"IF($D18=\"\",\"\",IF(L$11<=$F18,$D18,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,"DTF + 1.72% T.V.",9000000,"2009-02-01","2009-02-01",9000000,9000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,"DTF + 1.74% T.V.",6500000,"2009-02-01","2009-02-01",6500000,6500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,"DTF + 1.74% T.V.",14500000,"2009-02-01","2009-02-01",14500000,14500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D21=\"\",\"\",IF(BW$11<=$F21,$D21,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,"DTF + 1.68% T.V.",4000000,"2009-02-01","2009-02-01",4000000,4000000,0,0,0,{"$f":"IF($D22=\"\",\"\",IF(L$11<=$F22,$D22,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,"DTF + 1.75% T.V.",7600000,"2009-02-01","2009-02-01",7600000,7600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"DTF + 2.10% T.V.",10000000,"2009-02-01","2009-02-01",10000000,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,"DTF + 2.10% T.V.",28700000,"2009-02-01","2009-02-01",28700000,28700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D25=\"\",\"\",IF(BW$11<=$F25,$D25,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"DTF + 2.05% T.V.",99000000,"2009-02-01","2009-02-01",99000000,99000000,0,0,0,{"$f":"IF($D26=\"\",\"\",IF(L$11<=$F26,$D26,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"DTF + 2.10% T.V.",28740000,"2009-02-01","2009-02-01",28740000,28740000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"DTF + 1.85% T.V.",7800000,"2009-02-01","2009-02-01",7800000,7800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,"DTF + 0.88% T.V.",1000000,"2009-02-01","2009-02-01",1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D29=\"\",\"\",IF(BW$11<=$F29,$D29,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,"DTF + 2.10% T.V.",5500000,"2009-02-01","2009-02-01",5500000,5500000,0,0,0,{"$f":"IF($D30=\"\",\"\",IF(L$11<=$F30,$D30,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"DTF + 2.00% T.V.",552000,"2009-02-01","2009-02-01",552000,552000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,"10.90% E.A.",10000000,"2009-03-01","2009-03-01",10000000,10000000,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"11.00% E.A.",20000000,"2009-03-01","2009-03-01",20000000,20000000,20000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D33=\"\",\"\",IF(BW$11<=$F33,$D33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"DTF + 2.05% T.V.",5000000,"2009-03-01","2009-03-01",5000000,5000000,5000000,0,0,{"$f":"IF($D34=\"\",\"\",IF(L$11<=$F34,$D34,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,"DTF + 2.00% T.V.",111670000,"2009-03-01","2009-03-01",111670000,111670000,111670000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,"11.00% E.A.",13000000,"2009-03-01","2009-03-01",13000000,13000000,13000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,"DTF + 2.00% T.V.",27470000,"2009-03-01","2009-03-01",27470000,27470000,27470000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D37=\"\",\"\",IF(BW$11<=$F37,$D37,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,"11.10% E.A.",2500000,"2009-03-01","2009-03-01",2500000,2500000,2500000,0,0,{"$f":"IF($D38=\"\",\"\",IF(L$11<=$F38,$D38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,"11.00% E.A.",5273000,"2009-03-01","2009-03-01",5273000,{"$f":"IF($D39=\"\",\"\",IF(H$11<=$F39,$D39,0))","v":5273000},5273000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,"10.80% E.A.",5200000,"2009-03-01","2009-03-01",5200000,{"$f":"IF($D40=\"\",\"\",IF(H$11<=$F40,$D40,0))","v":5200000},5200000,0,{"$f":"IF($D40=\"\",\"\",IF(K$11<=$F40,$D40,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,"DTF + 2.00% T.V.",80000000,"2009-01-01","2009-04-01",80000000,80000000,80000000,80000000,0,{"$f":"IF($D41=\"\",\"\",IF(L$11<=$F41,$D41,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,"11.00% E.A.",30000000,"2009-01-01","2009-04-01",30000000,30000000,30000000,30000000,0,{"$f":"IF($D42=\"\",\"\",IF(L$11<=$F42,$D42,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,"10.95% E.A.",1000000,"2009-01-01","2009-04-01",1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,"DTF + 1.70% T.V.",1000000,"2009-01-01","2009-04-01",1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,"11.6162% E.A.",6000000,"2009-01-01","2009-04-01",6000000,6000000,6000000,6000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D45=\"\",\"\",IF(BW$11<=$F45,$D45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,"DTF + 2.00% T.V.",10750000,"2009-02-01","2009-05-01",10750000,10750000,10750000,10750000,10750000,{"$f":"IF($D46=\"\",\"\",IF(L$11<=$F46,$D46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,"11.00% E.A.",3000000,"2009-02-01","2009-05-01",3000000,3000000,3000000,3000000,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,"DTF + 1.90% T.V.",5500000,"2009-02-01","2009-05-01",5500000,5500000,5500000,5500000,5500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,"11.10% E.A.",8500000,"2009-02-01","2009-05-01",8500000,8500000,8500000,8500000,8500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D49=\"\",\"\",IF(BW$11<=$F49,$D49,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,"11% E.A.",2500000,"2009-02-01","2009-05-01",2500000,2500000,2500000,2500000,2500000,{"$f":"IF($D50=\"\",\"\",IF(L$11<=$F50,$D50,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,"11.15% E.A.",50000000,"2009-03-01","2009-06-01",50000000,50000000,50000000,50000000,50000000,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,41,"10.90% E.A.",6500000,"2009-03-01","2009-06-01",6500000,6500000,6500000,6500000,6500000,6500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,"11.15% E.A.",20000000,"2009-03-01","2009-06-01",20000000,20000000,20000000,20000000,20000000,20000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D53=\"\",\"\",IF(BW$11<=$F53,$D53,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,"11.15% E.A.",30000000,"2009-03-01","2009-06-01",30000000,30000000,30000000,30000000,30000000,{"$f":"IF($D54=\"\",\"\",IF(L$11<=$F54,$D54,0))","v":30000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"DTF + 1.85% T.V.",105100000,"2009-01-01","2009-07-01",105100000,105100000,105100000,105100000,105100000,105100000,105100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,"DTF + 2.20% T.V.",29670000,"2009-02-01","2009-08-01",29670000,29670000,29670000,29670000,29670000,29670000,29670000,29670000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"DTF + 1.50% T.V.",8500000,"2009-02-01","2009-08-01",{"$f":"IF($D57=\"\",\"\",IF(G$11<=$F57,$D57,0))","v":8500000},8500000,8500000,8500000,8500000,8500000,8500000,8500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D57=\"\",\"\",IF(BW$11<=$F57,$D57,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,47,"DTF+0.88% (E.A.)",118000000,"2009-02-01","2009-08-01",118000000,118000000,118000000,118000000,118000000,{"$f":"IF($D58=\"\",\"\",IF(L$11<=$F58,$D58,0))","v":118000000},118000000,118000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,48,"DTF + 1.60% T.V.",12500000,"2009-02-01","2009-08-01",12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,49,"DTF + 1.60% T.V.",2960000,"2009-03-01","2009-09-01",2960000,2960000,2960000,2960000,2960000,2960000,2960000,2960000,2960000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,"DTF + 1.60% T.V.",3000000,"2009-03-01","2009-09-01",3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D61=\"\",\"\",IF(BW$11<=$F61,$D61,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,51,"DTF + 1.50% T.V.",6945000,"2009-03-01","2009-09-01",6945000,6945000,6945000,6945000,6945000,{"$f":"IF($D62=\"\",\"\",IF(L$11<=$F62,$D62,0))","v":6945000},6945000,6945000,6945000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,"DTF + 2.15% T.V.",100000000,"2009-03-01","2009-09-01",100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,"IPC + 4,20%",32416000,"2009-02-01","2009-11-01",32416000,32416000,32416000,32416000,32416000,32416000,32416000,32416000,32416000,32416000,32416000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,54,"IPC + 4,20%",18000000,"2009-02-01","2009-11-01",18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D65=\"\",\"\",IF(BW$11<=$F65,$D65,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,"11.75% E.A.",15000000,"2009-02-01","2009-11-01",15000000,15000000,15000000,15000000,15000000,{"$f":"IF($D66=\"\",\"\",IF(L$11<=$F66,$D66,0))","v":15000000},15000000,15000000,15000000,15000000,15000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,"DTF + 2.20% T.V.",2000000,"2009-03-01","2009-12-01",2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,"DTF + 2.20% T.V.",32500000,"2009-03-01","2009-12-01",32500000,32500000,32500000,32500000,32500000,32500000,32500000,32500000,32500000,32500000,32500000,32500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,"DTF + 2.30% T.V.",40000000,"2009-01-01","2010-01-01",40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D69=\"\",\"\",IF(BW$11<=$F69,$D69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,"DTF + 2.30% T.V.",59700000,"2009-02-01","2010-02-01",59700000,59700000,59700000,59700000,59700000,{"$f":"IF($D70=\"\",\"\",IF(L$11<=$F70,$D70,0))","v":59700000},59700000,59700000,59700000,59700000,59700000,59700000,59700000,59700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,"DTF + 2.20% T.V.",2000000,"2009-02-01","2010-02-01",2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,"DTF + 2.24% T.V.",5000000,"2009-02-01","2010-02-01",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,"DTF + 2.24% T.V.",92000000,"2009-03-01","2010-03-01",92000000,92000000,92000000,92000000,92000000,92000000,92000000,92000000,92000000,92000000,92000000,92000000,92000000,92000000,92000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D73=\"\",\"\",IF(BW$11<=$F73,$D73,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,63,"DTF + 2.20% T.V.",44520000,"2009-03-01","2010-03-01",44520000,44520000,44520000,44520000,44520000,{"$f":"IF($D74=\"\",\"\",IF(L$11<=$F74,$D74,0))","v":44520000},44520000,44520000,44520000,44520000,44520000,44520000,44520000,44520000,44520000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,"DTF + 2.21% T.V.",100000000,"2009-01-01","2010-04-01",100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,"DTF + 2.25% T.V.",35700000,"2009-02-01","2010-05-01",35700000,35700000,35700000,35700000,35700000,35700000,35700000,35700000,35700000,35700000,35700000,35700000,35700000,35700000,35700000,35700000,35700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,"DTF + 2.25% T.V.",1000000,"2009-02-01","2010-05-01",1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D77=\"\",\"\",IF(BW$11<=$F77,$D77,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,"DTF + 1,90% T.V.",5000000,"2009-03-01","2010-06-01",5000000,5000000,5000000,5000000,5000000,{"$f":"IF($D78=\"\",\"\",IF(L$11<=$F78,$D78,0))","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,68,"DTF + 1,90% T.V.",5000000,"2009-03-01","2010-06-01",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,"DTF + 2.20% T.V.",8000000,"2009-03-01","2010-06-01",8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,"DTF + 1.85% T.V.",2000000,"2009-03-01","2010-06-01",2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D81=\"\",\"\",IF(BW$11<=$F81,$D81,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,"DTF + 1,90% T.V.",10700000,"2009-03-01","2010-06-01",10700000,10700000,10700000,10700000,10700000,{"$f":"IF($D82=\"\",\"\",IF(L$11<=$F82,$D82,0))","v":10700000},10700000,10700000,10700000,10700000,10700000,10700000,10700000,10700000,10700000,10700000,10700000,10700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,72,"DTF + 2.10% T.V.",62700000,"2009-01-01","2010-07-01",62700000,62700000,62700000,62700000,62700000,62700000,62700000,62700000,62700000,62700000,62700000,62700000,62700000,62700000,62700000,62700000,62700000,62700000,62700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,"DTF + 2.34% T.V.",120000000,"2009-02-01","2010-08-01",120000000,120000000,120000000,120000000,120000000,120000000,120000000,120000000,120000000,120000000,120000000,120000000,120000000,120000000,120000000,120000000,120000000,120000000,120000000,120000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,"DTF + 2.05% T.V.",1000000,"2009-02-01","2010-08-01",1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D85=\"\",\"\",IF(BW$11<=$F85,$D85,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,"DTF + 2.30% T.V.",30550000,"2009-03-01","2010-09-01",30550000,30550000,30550000,30550000,30550000,{"$f":"IF($D86=\"\",\"\",IF(L$11<=$F86,$D86,0))","v":30550000},30550000,30550000,30550000,30550000,30550000,30550000,30550000,30550000,30550000,30550000,30550000,30550000,30550000,30550000,30550000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,"DTF + 2.40% T.V.",100000000,"2009-03-01","2010-09-01",100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,"DTF + 2.43% T.V.",62900000,"2009-01-01","2010-10-01",62900000,62900000,62900000,62900000,62900000,62900000,62900000,62900000,62900000,62900000,62900000,62900000,62900000,62900000,62900000,62900000,62900000,62900000,62900000,62900000,62900000,62900000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,"DTF + 2.40% T.V.",38319000,"2009-02-01","2010-11-01",38319000,38319000,38319000,38319000,38319000,38319000,38319000,38319000,38319000,38319000,38319000,38319000,38319000,38319000,38319000,38319000,38319000,38319000,38319000,38319000,38319000,38319000,38319000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D89=\"\",\"\",IF(BW$11<=$F89,$D89,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,"DTF + 2.40% T.V.",2000000,"2009-02-01","2010-11-01",2000000,2000000,2000000,2000000,2000000,{"$f":"IF($D90=\"\",\"\",IF(L$11<=$F90,$D90,0))","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,"DTF + 2.40% T.V.",5000000,"2009-02-01","2010-11-01",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,"DTF + 2.25% T.V.",4000000,"2009-03-01","2010-12-01",4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,"DTF + 2.30% T.V.",11000000,"2009-03-01","2010-12-01",11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D93=\"\",\"\",IF(BW$11<=$F93,$D93,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,83,"DTF + 2.25% T.V.",10000000,"2009-03-01","2010-12-01",10000000,10000000,10000000,10000000,10000000,{"$f":"IF($D94=\"\",\"\",IF(L$11<=$F94,$D94,0))","v":10000000},10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,84,"DTF + 2.30% T.V.",3000000,"2009-02-01","2011-02-01",3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,85,"DTF + 2.40% T.V.",5000000,"2009-02-01","2011-02-01",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,"DTF + 2.33% T.V.",50300000,"2009-03-01","2011-03-01",50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,50300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D97=\"\",\"\",IF(BW$11<=$F97,$D97,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,"DTF + 2.54% T.V.",55850000,"2009-03-01","2011-03-01",55850000,55850000,55850000,55850000,55850000,{"$f":"IF($D98=\"\",\"\",IF(L$11<=$F98,$D98,0))","v":55850000},55850000,55850000,55850000,55850000,55850000,55850000,55850000,55850000,55850000,55850000,55850000,55850000,55850000,55850000,55850000,55850000,55850000,55850000,55850000,55850000,55850000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,"DTF + 2.54% T.V.",2350000,"2009-03-01","2011-03-01",2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,2350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,"IPC",37790000,"2009-02-01","2011-05-01",37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,37790000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,"DTF + 2.20% T.V.",75000000,"2009-01-01","2011-07-01",75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,75000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D101=\"\",\"\",IF(BW$11<=$F101,$D101,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,"DTF + 2.52% T.V.",100000000,"2009-02-01","2011-08-01",100000000,100000000,100000000,100000000,100000000,{"$f":"IF($D102=\"\",\"\",IF(L$11<=$F102,$D102,0))","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,"DTF + 2.52% T.V.",9000000,"2009-02-01","2011-08-01",9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,"DTF + 2.40% T.V.",1000000,"2009-03-01","2011-09-01",1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,94,"DTF + 2.40% T.V.",4660000,"2009-03-01","2011-09-01",4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,4660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D105=\"\",\"\",IF(BW$11<=$F105,$D105,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,"DTF + 2.60% T.V.",54500000,"2009-01-01","2011-10-01",54500000,54500000,54500000,54500000,54500000,{"$f":"IF($D106=\"\",\"\",IF(L$11<=$F106,$D106,0))","v":54500000},54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,54500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,"DTF + 2.50% T.V.",14000000,"2009-02-01","2011-11-01",14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,"DTF + 2.30% T.V.",3000000,"2009-02-01","2011-11-01",{"$f":"IF($D108=\"\",\"\",IF(G$11<=$F108,$D108,0))","v":3000000},3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,"IPC",55670000,"2009-03-01","2011-12-01",{"$f":"IF($D109=\"\",\"\",IF(G$11<=$F109,$D109,0))","v":55670000},55670000,55670000,55670000,55670000,{"$f":"IF($D109=\"\",\"\",IF(L$11<=$F109,$D109,0))","v":55670000},55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,55670000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,"DTF + 2.45% T.V.",40000000,"2009-03-01","2011-12-01",40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,100,"DTF + 2.69% T.V.",56000000,"2009-03-01","2012-03-01",56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,56000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,101,"DTF + 2.69% T.V.",1940000,"2009-03-01","2012-03-01",1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,1940000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D112=\"\",\"\",IF(BW$11<=$F112,$D112,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,102,"DTF + 2.69% T.V.",100000000,"2009-02-01","2012-08-01",100000000,100000000,100000000,100000000,100000000,{"$f":"IF($D113=\"\",\"\",IF(L$11<=$F113,$D113,0))","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,103,"DTF + 2.60% T.V.",4500000,"2009-02-01","2012-11-01",4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,104,"DTF + 2.55% T.V.",10000000,"2009-02-01","2012-11-01",10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,105,"DTF + 2.55% T.V.",10000000,"2009-03-01","2012-12-01",10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D116=\"\",\"\",IF(BW$11<=$F116,$D116,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,"DTF + 2.55% T.V.",2000000,"2009-03-01","2012-12-01",2000000,2000000,2000000,2000000,2000000,{"$f":"IF($D117=\"\",\"\",IF(L$11<=$F117,$D117,0))","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,107,"IPC",50000000,"2009-01-01","2013-01-01",50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,108,"IPC",100000000,"2009-03-01","2013-06-01",{"$f":"IF($D119=\"\",\"\",IF(G$11<=$F119,$D119,0))","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,109,"IPC (6.23%)",100000,"2009-03-01","2014-06-01",100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,0,0,{"$f":"IF($D120=\"\",\"\",IF(BW$11<=$F120,$D120,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,110,"IPC (5.41%)",19464000,"2009-03-01","2014-12-01",19464000,19464000,19464000,19464000,19464000,{"$f":"IF($D121=\"\",\"\",IF(L$11<=$F121,$D121,0))","v":19464000},19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,19464000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,111,"IPC (6.35%)",19462000,"2009-03-01","2015-03-01",19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,19462000,0,0,0,0,0,0,0,0,0,0]
[null,112,"IPC (5.93%)",5000000,"2009-01-01","2015-04-01",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,0,0,0,0,0,0,0,0,0]
[null,113,"DTF+2.10% T.V.",20000000,"2009-03-01","2010-06-01",20000000,20000000,20000000,20000000,20000000,20000000,20000000,20000000,20000000,20000000,20000000,20000000,20000000,20000000,20000000,20000000,20000000,20000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D124=\"\",\"\",IF(BW$11<=$F124,$D124,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,"IPC (5.93%)",10000000,"2009-01-01","2015-04-01",10000000,10000000,10000000,10000000,10000000,{"$f":"IF($D125=\"\",\"\",IF(L$11<=$F125,$D125,0))","v":10000000},10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,116,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,117,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($D128=\"\",\"\",IF(BW$11<=$F128,$D128,0))","v":""},"","","","","","","","","","","","","","","",0]
[null,118,null,null,null,null,"","","","","",{"$f":"IF($D129=\"\",\"\",IF(L$11<=$F129,$D129,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,119,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,120,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,"Saldo final de emisiones",{"$f":"SUM(D12:D131)","v":2999321000},null,null,{"$f":"SUM(G12:G131)","v":2999321000},2954021000,2719129000,2519016000,2401016000,2370766000,2264266000,2159166000,1990496000,1877591000,1877591000,1812175000,1777675000,1737675000,1670975000,1534455000,1434455000,1397755000,1347055000,1284355000,1163355000,1032805000,969905000,924586000,899586000,899586000,891586000,783086000,783086000,745296000,745296000,670296000,{"$f":"SUM(AM12:AM131)","v":561296000},555636000,501136000,484136000,388466000,388466000,388466000,330526000,330526000,330526000,330526000,330526000,230526000,230526000,230526000,216026000,204026000,154026000,154026000,154026000,154026000,154026000,54026000,54026000,54026000,54026000,54026000,54026000,54026000,54026000,54026000,54026000,{"$f":"SUM(BS12:BS131)","v":54026000},54026000,53926000,53926000,53926000,53926000,53926000,53926000,34462000,34462000,34462000,15000000,0,0,0,0,0,0,0,0]
[]
[]
[null,"Tasas de Interés"]
[]
[null,"Item","Descripción","Saldo (miles de $)","Tasa de Interés","Spread DTF - IPC - T. E:A%",{"$f":"+G11","v":"2009-01-01"},{"$f":"+H11","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BT11","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,1,{"$f":"IF(C12=\"\",\"\",C12)","v":"10,85% E.A"},7800000,"E.A%",0.1085,{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!C18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!C15)-1),4),F138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!D18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!D15)-1),4),G138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!E18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!E15)-1),4),H138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!F18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!F15)-1),4),I138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!G18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!G15)-1),4),J138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!H18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!H15)-1),4),K138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!I18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!I15)-1),4),L138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!J18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!J15)-1),4),M138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!K18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!K15)-1),4),N138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!L18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!L15)-1),4),O138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!M18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!M15)-1),4),P138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!N18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!N15)-1),4),Q138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!O18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!O15)-1),4),R138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!P18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!P15)-1),4),S138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!Q18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!Q15)-1),4),T138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!R18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!R15)-1),4),U138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!S18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!S15)-1),4),V138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!T18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!T15)-1),4),W138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!U18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!U15)-1),4),X138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!V18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!V15)-1),4),Y138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!W18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!W15)-1),4),Z138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!X18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!X15)-1),4),AA138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!Y18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!Y15)-1),4),AB138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!Z18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!Z15)-1),4),AC138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AA18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AA15)-1),4),AD138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AB18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AB15)-1),4),AE138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AC18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AC15)-1),4),AF138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AD18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AD15)-1),4),AG138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AE18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AE15)-1),4),AH138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AF18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AF15)-1),4),AI138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AG18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AG15)-1),4),AJ138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AH18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AH15)-1),4),AK138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AI18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AI15)-1),4),AL138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AJ18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AJ15)-1),4),AM138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AK18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AK15)-1),4),AN138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AL18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AL15)-1),4),AO138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AM18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AM15)-1),4),AP138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AN18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AN15)-1),4),AQ138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AO18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AO15)-1),4),AR138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AP18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AP15)-1),4),AS138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AQ18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AQ15)-1),4),AT138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AR18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AR15)-1),4),AU138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AS18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AS15)-1),4),AV138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AT18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AT15)-1),4),AW138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AU18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AU15)-1),4),AX138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AV18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AV15)-1),4),AY138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AW18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AW15)-1),4),AZ138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AX18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AX15)-1),4),BA138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AY18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AY15)-1),4),BB138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!AZ18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!AZ15)-1),4),BC138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BA18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BA15)-1),4),BD138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BB18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BB15)-1),4),BE138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BC18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BC15)-1),4),BF138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BD18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BD15)-1),4),BG138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BE18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BE15)-1),4),BH138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BF18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BF15)-1),4),BI138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BG18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BG15)-1),4),BJ138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BH18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BH15)-1),4),BK138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BI18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BI15)-1),4),BL138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BJ18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BJ15)-1),4),BM138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BK18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BK15)-1),4),BN138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BL18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BL15)-1),4),BO138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BM18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BM15)-1),4),BP138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BN18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BN15)-1),4),BQ138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BO18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BO15)-1),4),BR138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BP18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BP15)-1),4),BS138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BQ18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BQ15)-1),4),BT138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BR18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BR15)-1),4),BU138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BS18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BS15)-1),4),BV138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BT18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BT15)-1),4),BW138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BU18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BU15)-1),4),BX138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BV18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BV15)-1),4),BY138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BW18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BW15)-1),4),BZ138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BX18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BX15)-1),4),CA138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BY18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BY15)-1),4),CB138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!BZ18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!BZ15)-1),4),CC138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!CA18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!CA15)-1),4),CD138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!CB18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!CB15)-1),4),CE138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!CC18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!CC15)-1),4),CF138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!CD18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!CD15)-1),4),CG138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!CE18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!CE15)-1),4),CH138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!CF18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!CF15)-1),4),CI138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!CG18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!CG15)-1),4),CJ138))))","v":0.1085},{"$f":"(IF($E$138=\"\",\"\",IF($E$138=\"DTF\",NOMINAL(((1-(($F$138+Variables!CH18)/4))^-4-1),4),IF($E$138=\"IPC\",NOMINAL(((1+$F$138)*(1+Variables!CH15)-1),4),CK138))))","v":0.1085}]
[null,2,"DTF + 1.65% T.V.",20000000,"DTF",1.6500000000000001E-2,{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!C18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!C15)-1),4),F139))))","v":9.3973669681371774E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!D18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!D15)-1),4),G139))))","v":9.3973669681371774E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!E18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!E15)-1),4),H139))))","v":9.3973669681371774E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!F18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!F15)-1),4),I139))))","v":9.3973669681371774E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!G18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!G15)-1),4),J139))))","v":9.3973669681371774E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!H18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!H15)-1),4),K139))))","v":9.3973669681371774E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!I18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!I15)-1),4),L139))))","v":9.3973669681371774E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!J18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!J15)-1),4),M139))))","v":9.3973669681371774E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!K18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!K15)-1),4),N139))))","v":9.3973669681371774E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!L18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!L15)-1),4),O139))))","v":9.3973669681371774E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!M18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!M15)-1),4),P139))))","v":9.3973669681371774E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!N18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!N15)-1),4),Q139))))","v":9.3973669681371774E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!O18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!O15)-1),4),R139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!P18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!P15)-1),4),S139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!Q18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!Q15)-1),4),T139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!R18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!R15)-1),4),U139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!S18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!S15)-1),4),V139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!T18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!T15)-1),4),W139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!U18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!U15)-1),4),X139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!V18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!V15)-1),4),Y139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!W18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!W15)-1),4),Z139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!X18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!X15)-1),4),AA139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!Y18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!Y15)-1),4),AB139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!Z18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!Z15)-1),4),AC139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AA18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AA15)-1),4),AD139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AB18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AB15)-1),4),AE139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AC18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AC15)-1),4),AF139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AD18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AD15)-1),4),AG139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AE18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AE15)-1),4),AH139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AF18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AF15)-1),4),AI139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AG18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AG15)-1),4),AJ139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AH18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AH15)-1),4),AK139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AI18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AI15)-1),4),AL139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AJ18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AJ15)-1),4),AM139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AK18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AK15)-1),4),AN139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AL18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AL15)-1),4),AO139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AM18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AM15)-1),4),AP139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AN18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AN15)-1),4),AQ139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AO18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AO15)-1),4),AR139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AP18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AP15)-1),4),AS139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AQ18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AQ15)-1),4),AT139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AR18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AR15)-1),4),AU139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AS18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AS15)-1),4),AV139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AT18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AT15)-1),4),AW139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AU18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AU15)-1),4),AX139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AV18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AV15)-1),4),AY139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AW18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AW15)-1),4),AZ139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AX18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AX15)-1),4),BA139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AY18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AY15)-1),4),BB139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!AZ18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!AZ15)-1),4),BC139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BA18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BA15)-1),4),BD139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BB18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BB15)-1),4),BE139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BC18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BC15)-1),4),BF139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BD18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BD15)-1),4),BG139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BE18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BE15)-1),4),BH139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BF18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BF15)-1),4),BI139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BG18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BG15)-1),4),BJ139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BH18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BH15)-1),4),BK139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BI18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BI15)-1),4),BL139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BJ18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BJ15)-1),4),BM139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BK18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BK15)-1),4),BN139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BL18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BL15)-1),4),BO139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BM18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BM15)-1),4),BP139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BN18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BN15)-1),4),BQ139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BO18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BO15)-1),4),BR139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BP18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BP15)-1),4),BS139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BQ18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BQ15)-1),4),BT139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BR18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BR15)-1),4),BU139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BS18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BS15)-1),4),BV139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BT18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BT15)-1),4),BW139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BU18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BU15)-1),4),BX139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BV18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BV15)-1),4),BY139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BW18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BW15)-1),4),BZ139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BX18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BX15)-1),4),CA139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BY18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BY15)-1),4),CB139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!BZ18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!BZ15)-1),4),CC139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!CA18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!CA15)-1),4),CD139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!CB18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!CB15)-1),4),CE139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!CC18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!CC15)-1),4),CF139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!CD18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!CD15)-1),4),CG139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!CE18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!CE15)-1),4),CH139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!CF18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!CF15)-1),4),CI139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!CG18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!CG15)-1),4),CJ139))))","v":9.4925901842430882E-2},{"$f":"(IF($E$139=\"\",\"\",IF($E$139=\"DTF\",NOMINAL(((1-(($F$139+Variables!CH18)/4))^-4-1),4),IF($E$139=\"IPC\",NOMINAL(((1+$F$139)*(1+Variables!CH15)-1),4),CK139))))","v":9.4925901842430882E-2}]
[null,3,"DTF + 1.70% T.V.",5500000,"DTF",1.7000000000000001E-2,{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!C18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!C15)-1),4),F140))))","v":9.4497506087011907E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!D18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!D15)-1),4),G140))))","v":9.4497506087011907E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!E18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!E15)-1),4),H140))))","v":9.4497506087011907E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!F18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!F15)-1),4),I140))))","v":9.4497506087011907E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!G18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!G15)-1),4),J140))))","v":9.4497506087011907E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!H18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!H15)-1),4),K140))))","v":9.4497506087011907E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!I18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!I15)-1),4),L140))))","v":9.4497506087011907E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!J18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!J15)-1),4),M140))))","v":9.4497506087011907E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!K18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!K15)-1),4),N140))))","v":9.4497506087011907E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!L18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!L15)-1),4),O140))))","v":9.4497506087011907E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!M18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!M15)-1),4),P140))))","v":9.4497506087011907E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!N18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!N15)-1),4),Q140))))","v":9.4497506087011907E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!O18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!O15)-1),4),R140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!P18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!P15)-1),4),S140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!Q18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!Q15)-1),4),T140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!R18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!R15)-1),4),U140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!S18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!S15)-1),4),V140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!T18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!T15)-1),4),W140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!U18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!U15)-1),4),X140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!V18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!V15)-1),4),Y140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!W18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!W15)-1),4),Z140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!X18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!X15)-1),4),AA140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!Y18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!Y15)-1),4),AB140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!Z18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!Z15)-1),4),AC140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AA18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AA15)-1),4),AD140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AB18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AB15)-1),4),AE140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AC18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AC15)-1),4),AF140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AD18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AD15)-1),4),AG140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AE18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AE15)-1),4),AH140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AF18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AF15)-1),4),AI140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AG18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AG15)-1),4),AJ140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AH18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AH15)-1),4),AK140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AI18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AI15)-1),4),AL140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AJ18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AJ15)-1),4),AM140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AK18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AK15)-1),4),AN140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AL18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AL15)-1),4),AO140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AM18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AM15)-1),4),AP140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AN18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AN15)-1),4),AQ140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AO18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AO15)-1),4),AR140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AP18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AP15)-1),4),AS140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AQ18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AQ15)-1),4),AT140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AR18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AR15)-1),4),AU140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AS18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AS15)-1),4),AV140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AT18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AT15)-1),4),AW140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AU18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AU15)-1),4),AX140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AV18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AV15)-1),4),AY140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AW18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AW15)-1),4),AZ140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AX18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AX15)-1),4),BA140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AY18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AY15)-1),4),BB140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!AZ18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!AZ15)-1),4),BC140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BA18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BA15)-1),4),BD140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BB18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BB15)-1),4),BE140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BC18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BC15)-1),4),BF140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BD18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BD15)-1),4),BG140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BE18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BE15)-1),4),BH140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BF18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BF15)-1),4),BI140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BG18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BG15)-1),4),BJ140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BH18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BH15)-1),4),BK140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BI18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BI15)-1),4),BL140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BJ18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BJ15)-1),4),BM140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BK18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BK15)-1),4),BN140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BL18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BL15)-1),4),BO140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BM18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BM15)-1),4),BP140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BN18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BN15)-1),4),BQ140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BO18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BO15)-1),4),BR140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BP18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BP15)-1),4),BS140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BQ18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BQ15)-1),4),BT140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BR18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BR15)-1),4),BU140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BS18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BS15)-1),4),BV140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BT18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BT15)-1),4),BW140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BU18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BU15)-1),4),BX140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BV18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BV15)-1),4),BY140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BW18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BW15)-1),4),BZ140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BX18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BX15)-1),4),CA140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BY18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BY15)-1),4),CB140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!BZ18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!BZ15)-1),4),CC140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!CA18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!CA15)-1),4),CD140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!CB18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!CB15)-1),4),CE140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!CC18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!CC15)-1),4),CF140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!CD18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!CD15)-1),4),CG140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!CE18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!CE15)-1),4),CH140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!CF18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!CF15)-1),4),CI140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!CG18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!CG15)-1),4),CJ140))))","v":9.5449981974021547E-2},{"$f":"(IF($E$140=\"\",\"\",IF($E$140=\"DTF\",NOMINAL(((1-(($F$140+Variables!CH18)/4))^-4-1),4),IF($E$140=\"IPC\",NOMINAL(((1+$F$140)*(1+Variables!CH15)-1),4),CK140))))","v":9.5449981974021547E-2}]
[null,4,"DTF + 1.75% T.V.",5000000,"DTF",1.7500000000000002E-2,{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!C18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!C15)-1),4),F141))))","v":9.5021476562735963E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!D18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!D15)-1),4),G141))))","v":9.5021476562735963E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!E18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!E15)-1),4),H141))))","v":9.5021476562735963E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!F18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!F15)-1),4),I141))))","v":9.5021476562735963E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!G18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!G15)-1),4),J141))))","v":9.5021476562735963E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!H18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!H15)-1),4),K141))))","v":9.5021476562735963E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!I18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!I15)-1),4),L141))))","v":9.5021476562735963E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!J18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!J15)-1),4),M141))))","v":9.5021476562735963E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!K18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!K15)-1),4),N141))))","v":9.5021476562735963E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!L18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!L15)-1),4),O141))))","v":9.5021476562735963E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!M18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!M15)-1),4),P141))))","v":9.5021476562735963E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!N18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!N15)-1),4),Q141))))","v":9.5021476562735963E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!O18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!O15)-1),4),R141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!P18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!P15)-1),4),S141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!Q18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!Q15)-1),4),T141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!R18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!R15)-1),4),U141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!S18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!S15)-1),4),V141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!T18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!T15)-1),4),W141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!U18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!U15)-1),4),X141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!V18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!V15)-1),4),Y141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!W18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!W15)-1),4),Z141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!X18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!X15)-1),4),AA141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!Y18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!Y15)-1),4),AB141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!Z18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!Z15)-1),4),AC141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AA18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AA15)-1),4),AD141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AB18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AB15)-1),4),AE141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AC18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AC15)-1),4),AF141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AD18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AD15)-1),4),AG141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AE18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AE15)-1),4),AH141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AF18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AF15)-1),4),AI141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AG18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AG15)-1),4),AJ141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AH18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AH15)-1),4),AK141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AI18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AI15)-1),4),AL141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AJ18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AJ15)-1),4),AM141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AK18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AK15)-1),4),AN141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AL18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AL15)-1),4),AO141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AM18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AM15)-1),4),AP141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AN18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AN15)-1),4),AQ141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AO18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AO15)-1),4),AR141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AP18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AP15)-1),4),AS141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AQ18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AQ15)-1),4),AT141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AR18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AR15)-1),4),AU141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AS18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AS15)-1),4),AV141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AT18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AT15)-1),4),AW141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AU18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AU15)-1),4),AX141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AV18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AV15)-1),4),AY141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AW18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AW15)-1),4),AZ141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AX18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AX15)-1),4),BA141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AY18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AY15)-1),4),BB141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!AZ18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!AZ15)-1),4),BC141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BA18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BA15)-1),4),BD141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BB18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BB15)-1),4),BE141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BC18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BC15)-1),4),BF141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BD18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BD15)-1),4),BG141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BE18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BE15)-1),4),BH141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BF18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BF15)-1),4),BI141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BG18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BG15)-1),4),BJ141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BH18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BH15)-1),4),BK141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BI18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BI15)-1),4),BL141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BJ18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BJ15)-1),4),BM141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BK18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BK15)-1),4),BN141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BL18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BL15)-1),4),BO141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BM18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BM15)-1),4),BP141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BN18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BN15)-1),4),BQ141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BO18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BO15)-1),4),BR141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BP18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BP15)-1),4),BS141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BQ18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BQ15)-1),4),BT141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BR18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BR15)-1),4),BU141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BS18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BS15)-1),4),BV141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BT18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BT15)-1),4),BW141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BU18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BU15)-1),4),BX141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BV18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BV15)-1),4),BY141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BW18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BW15)-1),4),BZ141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BX18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BX15)-1),4),CA141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BY18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BY15)-1),4),CB141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!BZ18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!BZ15)-1),4),CC141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!CA18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!CA15)-1),4),CD141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!CB18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!CB15)-1),4),CE141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!CC18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!CC15)-1),4),CF141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!CD18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!CD15)-1),4),CG141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!CE18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!CE15)-1),4),CH141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!CF18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!CF15)-1),4),CI141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!CG18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!CG15)-1),4),CJ141))))","v":9.5974196269279943E-2},{"$f":"(IF($E$141=\"\",\"\",IF($E$141=\"DTF\",NOMINAL(((1-(($F$141+Variables!CH18)/4))^-4-1),4),IF($E$141=\"IPC\",NOMINAL(((1+$F$141)*(1+Variables!CH15)-1),4),CK141))))","v":9.5974196269279943E-2}]
[null,5,"DTF + 1.75% T.V.",7000000,"DTF",1.7500000000000002E-2,{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!C18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!C15)-1),4),F142))))","v":9.5021476562735963E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!D18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!D15)-1),4),G142))))","v":9.5021476562735963E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!E18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!E15)-1),4),H142))))","v":9.5021476562735963E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!F18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!F15)-1),4),I142))))","v":9.5021476562735963E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!G18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!G15)-1),4),J142))))","v":9.5021476562735963E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!H18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!H15)-1),4),K142))))","v":9.5021476562735963E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!I18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!I15)-1),4),L142))))","v":9.5021476562735963E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!J18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!J15)-1),4),M142))))","v":9.5021476562735963E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!K18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!K15)-1),4),N142))))","v":9.5021476562735963E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!L18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!L15)-1),4),O142))))","v":9.5021476562735963E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!M18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!M15)-1),4),P142))))","v":9.5021476562735963E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!N18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!N15)-1),4),Q142))))","v":9.5021476562735963E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!O18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!O15)-1),4),R142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!P18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!P15)-1),4),S142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!Q18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!Q15)-1),4),T142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!R18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!R15)-1),4),U142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!S18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!S15)-1),4),V142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!T18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!T15)-1),4),W142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!U18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!U15)-1),4),X142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!V18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!V15)-1),4),Y142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!W18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!W15)-1),4),Z142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!X18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!X15)-1),4),AA142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!Y18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!Y15)-1),4),AB142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!Z18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!Z15)-1),4),AC142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AA18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AA15)-1),4),AD142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AB18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AB15)-1),4),AE142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AC18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AC15)-1),4),AF142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AD18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AD15)-1),4),AG142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AE18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AE15)-1),4),AH142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AF18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AF15)-1),4),AI142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AG18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AG15)-1),4),AJ142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AH18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AH15)-1),4),AK142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AI18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AI15)-1),4),AL142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AJ18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AJ15)-1),4),AM142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AK18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AK15)-1),4),AN142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AL18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AL15)-1),4),AO142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AM18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AM15)-1),4),AP142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AN18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AN15)-1),4),AQ142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AO18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AO15)-1),4),AR142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AP18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AP15)-1),4),AS142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AQ18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AQ15)-1),4),AT142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AR18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AR15)-1),4),AU142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AS18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AS15)-1),4),AV142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AT18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AT15)-1),4),AW142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AU18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AU15)-1),4),AX142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AV18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AV15)-1),4),AY142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AW18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AW15)-1),4),AZ142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AX18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AX15)-1),4),BA142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AY18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AY15)-1),4),BB142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!AZ18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!AZ15)-1),4),BC142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BA18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BA15)-1),4),BD142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BB18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BB15)-1),4),BE142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BC18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BC15)-1),4),BF142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BD18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BD15)-1),4),BG142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BE18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BE15)-1),4),BH142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BF18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BF15)-1),4),BI142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BG18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BG15)-1),4),BJ142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BH18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BH15)-1),4),BK142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BI18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BI15)-1),4),BL142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BJ18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BJ15)-1),4),BM142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BK18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BK15)-1),4),BN142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BL18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BL15)-1),4),BO142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BM18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BM15)-1),4),BP142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BN18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BN15)-1),4),BQ142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BO18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BO15)-1),4),BR142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BP18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BP15)-1),4),BS142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BQ18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BQ15)-1),4),BT142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BR18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BR15)-1),4),BU142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BS18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BS15)-1),4),BV142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BT18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BT15)-1),4),BW142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BU18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BU15)-1),4),BX142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BV18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BV15)-1),4),BY142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BW18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BW15)-1),4),BZ142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BX18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BX15)-1),4),CA142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BY18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BY15)-1),4),CB142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!BZ18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!BZ15)-1),4),CC142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!CA18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!CA15)-1),4),CD142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!CB18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!CB15)-1),4),CE142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!CC18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!CC15)-1),4),CF142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!CD18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!CD15)-1),4),CG142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!CE18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!CE15)-1),4),CH142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!CF18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!CF15)-1),4),CI142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!CG18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!CG15)-1),4),CJ142))))","v":9.5974196269279943E-2},{"$f":"(IF($E$142=\"\",\"\",IF($E$142=\"DTF\",NOMINAL(((1-(($F$142+Variables!CH18)/4))^-4-1),4),IF($E$142=\"IPC\",NOMINAL(((1+$F$142)*(1+Variables!CH15)-1),4),CK142))))","v":9.5974196269279943E-2}]
[null,6,"DTF + 1.70% T.V.",2000000,"DTF",1.7000000000000001E-2,{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!C18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!C15)-1),4),F143))))","v":9.4497506087011907E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!D18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!D15)-1),4),G143))))","v":9.4497506087011907E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!E18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!E15)-1),4),H143))))","v":9.4497506087011907E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!F18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!F15)-1),4),I143))))","v":9.4497506087011907E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!G18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!G15)-1),4),J143))))","v":9.4497506087011907E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!H18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!H15)-1),4),K143))))","v":9.4497506087011907E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!I18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!I15)-1),4),L143))))","v":9.4497506087011907E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!J18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!J15)-1),4),M143))))","v":9.4497506087011907E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!K18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!K15)-1),4),N143))))","v":9.4497506087011907E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!L18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!L15)-1),4),O143))))","v":9.4497506087011907E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!M18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!M15)-1),4),P143))))","v":9.4497506087011907E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!N18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!N15)-1),4),Q143))))","v":9.4497506087011907E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!O18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!O15)-1),4),R143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!P18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!P15)-1),4),S143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!Q18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!Q15)-1),4),T143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!R18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!R15)-1),4),U143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!S18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!S15)-1),4),V143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!T18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!T15)-1),4),W143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!U18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!U15)-1),4),X143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!V18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!V15)-1),4),Y143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!W18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!W15)-1),4),Z143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!X18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!X15)-1),4),AA143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!Y18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!Y15)-1),4),AB143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!Z18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!Z15)-1),4),AC143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AA18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AA15)-1),4),AD143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AB18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AB15)-1),4),AE143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AC18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AC15)-1),4),AF143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AD18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AD15)-1),4),AG143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AE18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AE15)-1),4),AH143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AF18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AF15)-1),4),AI143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AG18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AG15)-1),4),AJ143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AH18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AH15)-1),4),AK143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AI18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AI15)-1),4),AL143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AJ18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AJ15)-1),4),AM143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AK18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AK15)-1),4),AN143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AL18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AL15)-1),4),AO143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AM18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AM15)-1),4),AP143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AN18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AN15)-1),4),AQ143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AO18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AO15)-1),4),AR143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AP18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AP15)-1),4),AS143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AQ18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AQ15)-1),4),AT143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AR18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AR15)-1),4),AU143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AS18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AS15)-1),4),AV143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AT18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AT15)-1),4),AW143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AU18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AU15)-1),4),AX143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AV18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AV15)-1),4),AY143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AW18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AW15)-1),4),AZ143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AX18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AX15)-1),4),BA143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AY18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AY15)-1),4),BB143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!AZ18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!AZ15)-1),4),BC143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BA18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BA15)-1),4),BD143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BB18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BB15)-1),4),BE143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BC18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BC15)-1),4),BF143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BD18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BD15)-1),4),BG143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BE18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BE15)-1),4),BH143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BF18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BF15)-1),4),BI143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BG18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BG15)-1),4),BJ143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BH18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BH15)-1),4),BK143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BI18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BI15)-1),4),BL143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BJ18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BJ15)-1),4),BM143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BK18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BK15)-1),4),BN143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BL18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BL15)-1),4),BO143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BM18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BM15)-1),4),BP143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BN18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BN15)-1),4),BQ143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BO18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BO15)-1),4),BR143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BP18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BP15)-1),4),BS143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BQ18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BQ15)-1),4),BT143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BR18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BR15)-1),4),BU143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BS18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BS15)-1),4),BV143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BT18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BT15)-1),4),BW143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BU18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BU15)-1),4),BX143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BV18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BV15)-1),4),BY143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BW18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BW15)-1),4),BZ143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BX18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BX15)-1),4),CA143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BY18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BY15)-1),4),CB143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!BZ18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!BZ15)-1),4),CC143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!CA18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!CA15)-1),4),CD143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!CB18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!CB15)-1),4),CE143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!CC18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!CC15)-1),4),CF143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!CD18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!CD15)-1),4),CG143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!CE18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!CE15)-1),4),CH143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!CF18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!CF15)-1),4),CI143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!CG18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!CG15)-1),4),CJ143))))","v":9.5449981974021547E-2},{"$f":"(IF($E$143=\"\",\"\",IF($E$143=\"DTF\",NOMINAL(((1-(($F$143+Variables!CH18)/4))^-4-1),4),IF($E$143=\"IPC\",NOMINAL(((1+$F$143)*(1+Variables!CH15)-1),4),CK143))))","v":9.5449981974021547E-2}]
[null,7,"DTF + 1.75% T.V.",10000000,"DTF",1.7500000000000002E-2,{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!C18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!C15)-1),4),F144))))","v":9.5021476562735963E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!D18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!D15)-1),4),G144))))","v":9.5021476562735963E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!E18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!E15)-1),4),H144))))","v":9.5021476562735963E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!F18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!F15)-1),4),I144))))","v":9.5021476562735963E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!G18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!G15)-1),4),J144))))","v":9.5021476562735963E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!H18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!H15)-1),4),K144))))","v":9.5021476562735963E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!I18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!I15)-1),4),L144))))","v":9.5021476562735963E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!J18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!J15)-1),4),M144))))","v":9.5021476562735963E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!K18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!K15)-1),4),N144))))","v":9.5021476562735963E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!L18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!L15)-1),4),O144))))","v":9.5021476562735963E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!M18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!M15)-1),4),P144))))","v":9.5021476562735963E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!N18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!N15)-1),4),Q144))))","v":9.5021476562735963E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!O18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!O15)-1),4),R144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!P18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!P15)-1),4),S144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!Q18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!Q15)-1),4),T144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!R18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!R15)-1),4),U144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!S18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!S15)-1),4),V144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!T18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!T15)-1),4),W144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!U18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!U15)-1),4),X144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!V18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!V15)-1),4),Y144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!W18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!W15)-1),4),Z144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!X18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!X15)-1),4),AA144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!Y18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!Y15)-1),4),AB144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!Z18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!Z15)-1),4),AC144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AA18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AA15)-1),4),AD144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AB18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AB15)-1),4),AE144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AC18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AC15)-1),4),AF144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AD18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AD15)-1),4),AG144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AE18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AE15)-1),4),AH144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AF18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AF15)-1),4),AI144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AG18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AG15)-1),4),AJ144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AH18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AH15)-1),4),AK144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AI18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AI15)-1),4),AL144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AJ18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AJ15)-1),4),AM144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AK18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AK15)-1),4),AN144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AL18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AL15)-1),4),AO144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AM18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AM15)-1),4),AP144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AN18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AN15)-1),4),AQ144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AO18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AO15)-1),4),AR144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AP18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AP15)-1),4),AS144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AQ18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AQ15)-1),4),AT144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AR18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AR15)-1),4),AU144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AS18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AS15)-1),4),AV144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AT18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AT15)-1),4),AW144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AU18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AU15)-1),4),AX144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AV18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AV15)-1),4),AY144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AW18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AW15)-1),4),AZ144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AX18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AX15)-1),4),BA144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AY18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AY15)-1),4),BB144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!AZ18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!AZ15)-1),4),BC144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BA18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BA15)-1),4),BD144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BB18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BB15)-1),4),BE144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BC18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BC15)-1),4),BF144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BD18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BD15)-1),4),BG144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BE18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BE15)-1),4),BH144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BF18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BF15)-1),4),BI144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BG18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BG15)-1),4),BJ144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BH18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BH15)-1),4),BK144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BI18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BI15)-1),4),BL144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BJ18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BJ15)-1),4),BM144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BK18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BK15)-1),4),BN144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BL18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BL15)-1),4),BO144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BM18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BM15)-1),4),BP144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BN18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BN15)-1),4),BQ144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BO18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BO15)-1),4),BR144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BP18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BP15)-1),4),BS144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BQ18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BQ15)-1),4),BT144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BR18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BR15)-1),4),BU144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BS18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BS15)-1),4),BV144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BT18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BT15)-1),4),BW144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BU18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BU15)-1),4),BX144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BV18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BV15)-1),4),BY144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BW18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BW15)-1),4),BZ144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BX18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BX15)-1),4),CA144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BY18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BY15)-1),4),CB144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!BZ18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!BZ15)-1),4),CC144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!CA18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!CA15)-1),4),CD144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!CB18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!CB15)-1),4),CE144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!CC18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!CC15)-1),4),CF144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!CD18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!CD15)-1),4),CG144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!CE18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!CE15)-1),4),CH144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!CF18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!CF15)-1),4),CI144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!CG18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!CG15)-1),4),CJ144))))","v":9.5974196269279943E-2},{"$f":"(IF($E$144=\"\",\"\",IF($E$144=\"DTF\",NOMINAL(((1-(($F$144+Variables!CH18)/4))^-4-1),4),IF($E$144=\"IPC\",NOMINAL(((1+$F$144)*(1+Variables!CH15)-1),4),CK144))))","v":9.5974196269279943E-2}]
[null,8,"DTF + 1.72% T.V.",9000000,"DTF",1.72E-2,{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!C18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!C15)-1),4),F145))))","v":9.4707078186009319E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!D18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!D15)-1),4),G145))))","v":9.4707078186009319E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!E18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!E15)-1),4),H145))))","v":9.4707078186009319E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!F18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!F15)-1),4),I145))))","v":9.4707078186009319E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!G18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!G15)-1),4),J145))))","v":9.4707078186009319E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!H18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!H15)-1),4),K145))))","v":9.4707078186009319E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!I18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!I15)-1),4),L145))))","v":9.4707078186009319E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!J18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!J15)-1),4),M145))))","v":9.4707078186009319E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!K18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!K15)-1),4),N145))))","v":9.4707078186009319E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!L18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!L15)-1),4),O145))))","v":9.4707078186009319E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!M18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!M15)-1),4),P145))))","v":9.4707078186009319E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!N18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!N15)-1),4),Q145))))","v":9.4707078186009319E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!O18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!O15)-1),4),R145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!P18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!P15)-1),4),S145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!Q18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!Q15)-1),4),T145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!R18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!R15)-1),4),U145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!S18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!S15)-1),4),V145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!T18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!T15)-1),4),W145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!U18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!U15)-1),4),X145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!V18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!V15)-1),4),Y145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!W18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!W15)-1),4),Z145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!X18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!X15)-1),4),AA145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!Y18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!Y15)-1),4),AB145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!Z18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!Z15)-1),4),AC145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AA18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AA15)-1),4),AD145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AB18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AB15)-1),4),AE145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AC18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AC15)-1),4),AF145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AD18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AD15)-1),4),AG145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AE18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AE15)-1),4),AH145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AF18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AF15)-1),4),AI145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AG18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AG15)-1),4),AJ145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AH18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AH15)-1),4),AK145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AI18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AI15)-1),4),AL145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AJ18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AJ15)-1),4),AM145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AK18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AK15)-1),4),AN145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AL18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AL15)-1),4),AO145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AM18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AM15)-1),4),AP145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AN18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AN15)-1),4),AQ145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AO18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AO15)-1),4),AR145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AP18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AP15)-1),4),AS145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AQ18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AQ15)-1),4),AT145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AR18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AR15)-1),4),AU145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AS18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AS15)-1),4),AV145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AT18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AT15)-1),4),AW145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AU18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AU15)-1),4),AX145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AV18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AV15)-1),4),AY145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AW18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AW15)-1),4),AZ145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AX18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AX15)-1),4),BA145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AY18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AY15)-1),4),BB145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!AZ18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!AZ15)-1),4),BC145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BA18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BA15)-1),4),BD145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BB18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BB15)-1),4),BE145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BC18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BC15)-1),4),BF145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BD18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BD15)-1),4),BG145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BE18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BE15)-1),4),BH145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BF18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BF15)-1),4),BI145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BG18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BG15)-1),4),BJ145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BH18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BH15)-1),4),BK145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BI18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BI15)-1),4),BL145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BJ18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BJ15)-1),4),BM145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BK18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BK15)-1),4),BN145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BL18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BL15)-1),4),BO145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BM18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BM15)-1),4),BP145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BN18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BN15)-1),4),BQ145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BO18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BO15)-1),4),BR145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BP18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BP15)-1),4),BS145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BQ18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BQ15)-1),4),BT145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BR18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BR15)-1),4),BU145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BS18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BS15)-1),4),BV145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BT18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BT15)-1),4),BW145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BU18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BU15)-1),4),BX145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BV18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BV15)-1),4),BY145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BW18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BW15)-1),4),BZ145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BX18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BX15)-1),4),CA145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BY18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BY15)-1),4),CB145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!BZ18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!BZ15)-1),4),CC145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!CA18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!CA15)-1),4),CD145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!CB18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!CB15)-1),4),CE145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!CC18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!CC15)-1),4),CF145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!CD18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!CD15)-1),4),CG145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!CE18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!CE15)-1),4),CH145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!CF18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!CF15)-1),4),CI145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!CG18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!CG15)-1),4),CJ145))))","v":9.5659651589599548E-2},{"$f":"(IF($E$145=\"\",\"\",IF($E$145=\"DTF\",NOMINAL(((1-(($F$145+Variables!CH18)/4))^-4-1),4),IF($E$145=\"IPC\",NOMINAL(((1+$F$145)*(1+Variables!CH15)-1),4),CK145))))","v":9.5659651589599548E-2}]
[null,9,"DTF + 1.74% T.V.",6500000,"DTF",1.7399999999999999E-2,{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!C18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!C15)-1),4),F146))))","v":9.4916671739514236E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!D18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!D15)-1),4),G146))))","v":9.4916671739514236E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!E18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!E15)-1),4),H146))))","v":9.4916671739514236E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!F18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!F15)-1),4),I146))))","v":9.4916671739514236E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!G18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!G15)-1),4),J146))))","v":9.4916671739514236E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!H18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!H15)-1),4),K146))))","v":9.4916671739514236E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!I18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!I15)-1),4),L146))))","v":9.4916671739514236E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!J18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!J15)-1),4),M146))))","v":9.4916671739514236E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!K18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!K15)-1),4),N146))))","v":9.4916671739514236E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!L18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!L15)-1),4),O146))))","v":9.4916671739514236E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!M18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!M15)-1),4),P146))))","v":9.4916671739514236E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!N18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!N15)-1),4),Q146))))","v":9.4916671739514236E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!O18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!O15)-1),4),R146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!P18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!P15)-1),4),S146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!Q18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!Q15)-1),4),T146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!R18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!R15)-1),4),U146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!S18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!S15)-1),4),V146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!T18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!T15)-1),4),W146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!U18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!U15)-1),4),X146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!V18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!V15)-1),4),Y146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!W18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!W15)-1),4),Z146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!X18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!X15)-1),4),AA146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!Y18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!Y15)-1),4),AB146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!Z18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!Z15)-1),4),AC146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AA18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AA15)-1),4),AD146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AB18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AB15)-1),4),AE146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AC18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AC15)-1),4),AF146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AD18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AD15)-1),4),AG146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AE18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AE15)-1),4),AH146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AF18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AF15)-1),4),AI146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AG18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AG15)-1),4),AJ146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AH18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AH15)-1),4),AK146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AI18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AI15)-1),4),AL146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AJ18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AJ15)-1),4),AM146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AK18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AK15)-1),4),AN146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AL18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AL15)-1),4),AO146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AM18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AM15)-1),4),AP146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AN18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AN15)-1),4),AQ146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AO18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AO15)-1),4),AR146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AP18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AP15)-1),4),AS146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AQ18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AQ15)-1),4),AT146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AR18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AR15)-1),4),AU146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AS18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AS15)-1),4),AV146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AT18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AT15)-1),4),AW146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AU18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AU15)-1),4),AX146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AV18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AV15)-1),4),AY146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AW18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AW15)-1),4),AZ146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AX18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AX15)-1),4),BA146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AY18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AY15)-1),4),BB146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!AZ18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!AZ15)-1),4),BC146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BA18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BA15)-1),4),BD146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BB18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BB15)-1),4),BE146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BC18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BC15)-1),4),BF146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BD18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BD15)-1),4),BG146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BE18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BE15)-1),4),BH146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BF18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BF15)-1),4),BI146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BG18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BG15)-1),4),BJ146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BH18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BH15)-1),4),BK146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BI18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BI15)-1),4),BL146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BJ18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BJ15)-1),4),BM146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BK18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BK15)-1),4),BN146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BL18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BL15)-1),4),BO146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BM18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BM15)-1),4),BP146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BN18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BN15)-1),4),BQ146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BO18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BO15)-1),4),BR146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BP18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BP15)-1),4),BS146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BQ18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BQ15)-1),4),BT146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BR18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BR15)-1),4),BU146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BS18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BS15)-1),4),BV146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BT18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BT15)-1),4),BW146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BU18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BU15)-1),4),BX146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BV18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BV15)-1),4),BY146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BW18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BW15)-1),4),BZ146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BX18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BX15)-1),4),CA146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BY18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BY15)-1),4),CB146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!BZ18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!BZ15)-1),4),CC146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!CA18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!CA15)-1),4),CD146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!CB18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!CB15)-1),4),CE146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!CC18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!CC15)-1),4),CF146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!CD18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!CD15)-1),4),CG146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!CE18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!CE15)-1),4),CH146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!CF18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!CF15)-1),4),CI146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!CG18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!CG15)-1),4),CJ146))))","v":9.5869342674661517E-2},{"$f":"(IF($E$146=\"\",\"\",IF($E$146=\"DTF\",NOMINAL(((1-(($F$146+Variables!CH18)/4))^-4-1),4),IF($E$146=\"IPC\",NOMINAL(((1+$F$146)*(1+Variables!CH15)-1),4),CK146))))","v":9.5869342674661517E-2}]
[null,10,"DTF + 1.74% T.V.",14500000,"DTF",1.7399999999999999E-2,{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!C18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!C15)-1),4),F147))))","v":9.4916671739514236E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!D18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!D15)-1),4),G147))))","v":9.4916671739514236E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!E18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!E15)-1),4),H147))))","v":9.4916671739514236E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!F18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!F15)-1),4),I147))))","v":9.4916671739514236E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!G18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!G15)-1),4),J147))))","v":9.4916671739514236E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!H18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!H15)-1),4),K147))))","v":9.4916671739514236E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!I18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!I15)-1),4),L147))))","v":9.4916671739514236E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!J18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!J15)-1),4),M147))))","v":9.4916671739514236E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!K18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!K15)-1),4),N147))))","v":9.4916671739514236E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!L18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!L15)-1),4),O147))))","v":9.4916671739514236E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!M18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!M15)-1),4),P147))))","v":9.4916671739514236E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!N18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!N15)-1),4),Q147))))","v":9.4916671739514236E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!O18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!O15)-1),4),R147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!P18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!P15)-1),4),S147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!Q18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!Q15)-1),4),T147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!R18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!R15)-1),4),U147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!S18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!S15)-1),4),V147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!T18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!T15)-1),4),W147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!U18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!U15)-1),4),X147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!V18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!V15)-1),4),Y147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!W18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!W15)-1),4),Z147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!X18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!X15)-1),4),AA147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!Y18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!Y15)-1),4),AB147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!Z18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!Z15)-1),4),AC147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AA18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AA15)-1),4),AD147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AB18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AB15)-1),4),AE147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AC18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AC15)-1),4),AF147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AD18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AD15)-1),4),AG147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AE18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AE15)-1),4),AH147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AF18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AF15)-1),4),AI147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AG18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AG15)-1),4),AJ147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AH18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AH15)-1),4),AK147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AI18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AI15)-1),4),AL147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AJ18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AJ15)-1),4),AM147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AK18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AK15)-1),4),AN147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AL18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AL15)-1),4),AO147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AM18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AM15)-1),4),AP147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AN18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AN15)-1),4),AQ147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AO18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AO15)-1),4),AR147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AP18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AP15)-1),4),AS147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AQ18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AQ15)-1),4),AT147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AR18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AR15)-1),4),AU147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AS18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AS15)-1),4),AV147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AT18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AT15)-1),4),AW147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AU18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AU15)-1),4),AX147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AV18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AV15)-1),4),AY147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AW18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AW15)-1),4),AZ147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AX18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AX15)-1),4),BA147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AY18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AY15)-1),4),BB147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!AZ18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!AZ15)-1),4),BC147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BA18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BA15)-1),4),BD147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BB18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BB15)-1),4),BE147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BC18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BC15)-1),4),BF147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BD18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BD15)-1),4),BG147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BE18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BE15)-1),4),BH147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BF18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BF15)-1),4),BI147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BG18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BG15)-1),4),BJ147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BH18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BH15)-1),4),BK147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BI18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BI15)-1),4),BL147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BJ18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BJ15)-1),4),BM147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BK18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BK15)-1),4),BN147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BL18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BL15)-1),4),BO147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BM18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BM15)-1),4),BP147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BN18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BN15)-1),4),BQ147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BO18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BO15)-1),4),BR147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BP18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BP15)-1),4),BS147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BQ18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BQ15)-1),4),BT147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BR18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BR15)-1),4),BU147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BS18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BS15)-1),4),BV147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BT18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BT15)-1),4),BW147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BU18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BU15)-1),4),BX147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BV18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BV15)-1),4),BY147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BW18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BW15)-1),4),BZ147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BX18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BX15)-1),4),CA147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BY18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BY15)-1),4),CB147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!BZ18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!BZ15)-1),4),CC147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!CA18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!CA15)-1),4),CD147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!CB18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!CB15)-1),4),CE147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!CC18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!CC15)-1),4),CF147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!CD18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!CD15)-1),4),CG147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!CE18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!CE15)-1),4),CH147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!CF18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!CF15)-1),4),CI147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!CG18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!CG15)-1),4),CJ147))))","v":9.5869342674661517E-2},{"$f":"(IF($E$147=\"\",\"\",IF($E$147=\"DTF\",NOMINAL(((1-(($F$147+Variables!CH18)/4))^-4-1),4),IF($E$147=\"IPC\",NOMINAL(((1+$F$147)*(1+Variables!CH15)-1),4),CK147))))","v":9.5869342674661517E-2}]
[null,11,"DTF + 1.68% T.V.",4000000,"DTF",1.6799999999999999E-2,{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!C18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!C15)-1),4),F148))))","v":9.4287955439227744E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!D18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!D15)-1),4),G148))))","v":9.4287955439227744E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!E18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!E15)-1),4),H148))))","v":9.4287955439227744E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!F18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!F15)-1),4),I148))))","v":9.4287955439227744E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!G18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!G15)-1),4),J148))))","v":9.4287955439227744E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!H18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!H15)-1),4),K148))))","v":9.4287955439227744E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!I18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!I15)-1),4),L148))))","v":9.4287955439227744E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!J18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!J15)-1),4),M148))))","v":9.4287955439227744E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!K18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!K15)-1),4),N148))))","v":9.4287955439227744E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!L18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!L15)-1),4),O148))))","v":9.4287955439227744E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!M18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!M15)-1),4),P148))))","v":9.4287955439227744E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!N18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!N15)-1),4),Q148))))","v":9.4287955439227744E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!O18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!O15)-1),4),R148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!P18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!P15)-1),4),S148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!Q18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!Q15)-1),4),T148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!R18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!R15)-1),4),U148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!S18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!S15)-1),4),V148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!T18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!T15)-1),4),W148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!U18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!U15)-1),4),X148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!V18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!V15)-1),4),Y148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!W18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!W15)-1),4),Z148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!X18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!X15)-1),4),AA148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!Y18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!Y15)-1),4),AB148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!Z18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!Z15)-1),4),AC148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AA18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AA15)-1),4),AD148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AB18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AB15)-1),4),AE148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AC18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AC15)-1),4),AF148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AD18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AD15)-1),4),AG148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AE18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AE15)-1),4),AH148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AF18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AF15)-1),4),AI148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AG18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AG15)-1),4),AJ148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AH18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AH15)-1),4),AK148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AI18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AI15)-1),4),AL148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AJ18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AJ15)-1),4),AM148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AK18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AK15)-1),4),AN148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AL18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AL15)-1),4),AO148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AM18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AM15)-1),4),AP148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AN18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AN15)-1),4),AQ148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AO18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AO15)-1),4),AR148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AP18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AP15)-1),4),AS148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AQ18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AQ15)-1),4),AT148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AR18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AR15)-1),4),AU148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AS18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AS15)-1),4),AV148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AT18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AT15)-1),4),AW148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AU18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AU15)-1),4),AX148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AV18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AV15)-1),4),AY148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AW18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AW15)-1),4),AZ148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AX18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AX15)-1),4),BA148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AY18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AY15)-1),4),BB148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!AZ18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!AZ15)-1),4),BC148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BA18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BA15)-1),4),BD148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BB18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BB15)-1),4),BE148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BC18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BC15)-1),4),BF148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BD18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BD15)-1),4),BG148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BE18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BE15)-1),4),BH148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BF18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BF15)-1),4),BI148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BG18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BG15)-1),4),BJ148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BH18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BH15)-1),4),BK148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BI18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BI15)-1),4),BL148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BJ18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BJ15)-1),4),BM148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BK18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BK15)-1),4),BN148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BL18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BL15)-1),4),BO148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BM18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BM15)-1),4),BP148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BN18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BN15)-1),4),BQ148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BO18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BO15)-1),4),BR148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BP18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BP15)-1),4),BS148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BQ18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BQ15)-1),4),BT148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BR18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BR15)-1),4),BU148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BS18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BS15)-1),4),BV148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BT18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BT15)-1),4),BW148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BU18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BU15)-1),4),BX148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BV18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BV15)-1),4),BY148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BW18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BW15)-1),4),BZ148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BX18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BX15)-1),4),CA148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BY18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BY15)-1),4),CB148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!BZ18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!BZ15)-1),4),CC148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!CA18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!CA15)-1),4),CD148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!CB18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!CB15)-1),4),CE148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!CC18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!CC15)-1),4),CF148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!CD18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!CD15)-1),4),CG148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!CE18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!CE15)-1),4),CH148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!CF18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!CF15)-1),4),CI148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!CG18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!CG15)-1),4),CJ148))))","v":9.5240333824629708E-2},{"$f":"(IF($E$148=\"\",\"\",IF($E$148=\"DTF\",NOMINAL(((1-(($F$148+Variables!CH18)/4))^-4-1),4),IF($E$148=\"IPC\",NOMINAL(((1+$F$148)*(1+Variables!CH15)-1),4),CK148))))","v":9.5240333824629708E-2}]
[null,12,"DTF + 1.75% T.V.",7600000,"DTF",1.7500000000000002E-2,{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!C18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!C15)-1),4),F149))))","v":9.5021476562735963E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!D18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!D15)-1),4),G149))))","v":9.5021476562735963E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!E18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!E15)-1),4),H149))))","v":9.5021476562735963E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!F18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!F15)-1),4),I149))))","v":9.5021476562735963E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!G18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!G15)-1),4),J149))))","v":9.5021476562735963E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!H18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!H15)-1),4),K149))))","v":9.5021476562735963E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!I18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!I15)-1),4),L149))))","v":9.5021476562735963E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!J18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!J15)-1),4),M149))))","v":9.5021476562735963E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!K18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!K15)-1),4),N149))))","v":9.5021476562735963E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!L18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!L15)-1),4),O149))))","v":9.5021476562735963E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!M18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!M15)-1),4),P149))))","v":9.5021476562735963E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!N18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!N15)-1),4),Q149))))","v":9.5021476562735963E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!O18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!O15)-1),4),R149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!P18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!P15)-1),4),S149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!Q18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!Q15)-1),4),T149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!R18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!R15)-1),4),U149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!S18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!S15)-1),4),V149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!T18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!T15)-1),4),W149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!U18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!U15)-1),4),X149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!V18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!V15)-1),4),Y149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!W18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!W15)-1),4),Z149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!X18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!X15)-1),4),AA149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!Y18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!Y15)-1),4),AB149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!Z18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!Z15)-1),4),AC149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AA18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AA15)-1),4),AD149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AB18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AB15)-1),4),AE149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AC18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AC15)-1),4),AF149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AD18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AD15)-1),4),AG149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AE18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AE15)-1),4),AH149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AF18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AF15)-1),4),AI149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AG18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AG15)-1),4),AJ149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AH18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AH15)-1),4),AK149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AI18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AI15)-1),4),AL149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AJ18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AJ15)-1),4),AM149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AK18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AK15)-1),4),AN149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AL18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AL15)-1),4),AO149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AM18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AM15)-1),4),AP149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AN18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AN15)-1),4),AQ149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AO18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AO15)-1),4),AR149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AP18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AP15)-1),4),AS149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AQ18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AQ15)-1),4),AT149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AR18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AR15)-1),4),AU149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AS18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AS15)-1),4),AV149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AT18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AT15)-1),4),AW149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AU18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AU15)-1),4),AX149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AV18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AV15)-1),4),AY149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AW18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AW15)-1),4),AZ149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AX18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AX15)-1),4),BA149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AY18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AY15)-1),4),BB149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!AZ18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!AZ15)-1),4),BC149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BA18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BA15)-1),4),BD149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BB18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BB15)-1),4),BE149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BC18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BC15)-1),4),BF149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BD18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BD15)-1),4),BG149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BE18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BE15)-1),4),BH149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BF18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BF15)-1),4),BI149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BG18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BG15)-1),4),BJ149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BH18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BH15)-1),4),BK149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BI18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BI15)-1),4),BL149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BJ18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BJ15)-1),4),BM149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BK18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BK15)-1),4),BN149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BL18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BL15)-1),4),BO149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BM18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BM15)-1),4),BP149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BN18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BN15)-1),4),BQ149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BO18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BO15)-1),4),BR149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BP18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BP15)-1),4),BS149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BQ18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BQ15)-1),4),BT149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BR18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BR15)-1),4),BU149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BS18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BS15)-1),4),BV149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BT18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BT15)-1),4),BW149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BU18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BU15)-1),4),BX149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BV18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BV15)-1),4),BY149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BW18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BW15)-1),4),BZ149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BX18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BX15)-1),4),CA149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BY18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BY15)-1),4),CB149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!BZ18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!BZ15)-1),4),CC149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!CA18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!CA15)-1),4),CD149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!CB18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!CB15)-1),4),CE149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!CC18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!CC15)-1),4),CF149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!CD18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!CD15)-1),4),CG149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!CE18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!CE15)-1),4),CH149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!CF18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!CF15)-1),4),CI149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!CG18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!CG15)-1),4),CJ149))))","v":9.5974196269279943E-2},{"$f":"(IF($E$149=\"\",\"\",IF($E$149=\"DTF\",NOMINAL(((1-(($F$149+Variables!CH18)/4))^-4-1),4),IF($E$149=\"IPC\",NOMINAL(((1+$F$149)*(1+Variables!CH15)-1),4),CK149))))","v":9.5974196269279943E-2}]
[null,13,"DTF + 2.10% T.V.",10000000,"DTF",2.1000000000000001E-2,{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!C18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!C15)-1),4),F150))))","v":9.8693028182539777E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!D18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!D15)-1),4),G150))))","v":9.8693028182539777E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!E18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!E15)-1),4),H150))))","v":9.8693028182539777E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!F18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!F15)-1),4),I150))))","v":9.8693028182539777E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!G18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!G15)-1),4),J150))))","v":9.8693028182539777E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!H18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!H15)-1),4),K150))))","v":9.8693028182539777E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!I18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!I15)-1),4),L150))))","v":9.8693028182539777E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!J18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!J15)-1),4),M150))))","v":9.8693028182539777E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!K18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!K15)-1),4),N150))))","v":9.8693028182539777E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!L18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!L15)-1),4),O150))))","v":9.8693028182539777E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!M18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!M15)-1),4),P150))))","v":9.8693028182539777E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!N18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!N15)-1),4),Q150))))","v":9.8693028182539777E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!O18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!O15)-1),4),R150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!P18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!P15)-1),4),S150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!Q18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!Q15)-1),4),T150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!R18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!R15)-1),4),U150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!S18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!S15)-1),4),V150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!T18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!T15)-1),4),W150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!U18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!U15)-1),4),X150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!V18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!V15)-1),4),Y150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!W18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!W15)-1),4),Z150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!X18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!X15)-1),4),AA150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!Y18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!Y15)-1),4),AB150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!Z18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!Z15)-1),4),AC150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AA18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AA15)-1),4),AD150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AB18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AB15)-1),4),AE150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AC18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AC15)-1),4),AF150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AD18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AD15)-1),4),AG150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AE18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AE15)-1),4),AH150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AF18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AF15)-1),4),AI150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AG18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AG15)-1),4),AJ150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AH18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AH15)-1),4),AK150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AI18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AI15)-1),4),AL150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AJ18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AJ15)-1),4),AM150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AK18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AK15)-1),4),AN150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AL18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AL15)-1),4),AO150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AM18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AM15)-1),4),AP150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AN18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AN15)-1),4),AQ150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AO18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AO15)-1),4),AR150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AP18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AP15)-1),4),AS150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AQ18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AQ15)-1),4),AT150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AR18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AR15)-1),4),AU150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AS18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AS15)-1),4),AV150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AT18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AT15)-1),4),AW150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AU18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AU15)-1),4),AX150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AV18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AV15)-1),4),AY150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AW18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AW15)-1),4),AZ150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AX18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AX15)-1),4),BA150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AY18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AY15)-1),4),BB150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!AZ18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!AZ15)-1),4),BC150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BA18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BA15)-1),4),BD150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BB18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BB15)-1),4),BE150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BC18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BC15)-1),4),BF150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BD18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BD15)-1),4),BG150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BE18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BE15)-1),4),BH150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BF18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BF15)-1),4),BI150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BG18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BG15)-1),4),BJ150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BH18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BH15)-1),4),BK150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BI18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BI15)-1),4),BL150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BJ18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BJ15)-1),4),BM150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BK18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BK15)-1),4),BN150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BL18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BL15)-1),4),BO150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BM18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BM15)-1),4),BP150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BN18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BN15)-1),4),BQ150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BO18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BO15)-1),4),BR150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BP18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BP15)-1),4),BS150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BQ18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BQ15)-1),4),BT150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BR18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BR15)-1),4),BU150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BS18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BS15)-1),4),BV150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BT18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BT15)-1),4),BW150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BU18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BU15)-1),4),BX150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BV18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BV15)-1),4),BY150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BW18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BW15)-1),4),BZ150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BX18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BX15)-1),4),CA150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BY18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BY15)-1),4),CB150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!BZ18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!BZ15)-1),4),CC150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!CA18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!CA15)-1),4),CD150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!CB18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!CB15)-1),4),CE150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!CC18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!CC15)-1),4),CF150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!CD18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!CD15)-1),4),CG150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!CE18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!CE15)-1),4),CH150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!CF18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!CF15)-1),4),CI150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!CG18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!CG15)-1),4),CJ150))))","v":9.964745725024482E-2},{"$f":"(IF($E$150=\"\",\"\",IF($E$150=\"DTF\",NOMINAL(((1-(($F$150+Variables!CH18)/4))^-4-1),4),IF($E$150=\"IPC\",NOMINAL(((1+$F$150)*(1+Variables!CH15)-1),4),CK150))))","v":9.964745725024482E-2}]
[null,14,"DTF + 2.10% T.V.",28700000,"DTF",2.1000000000000001E-2,{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!C18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!C15)-1),4),F151))))","v":9.8693028182539777E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!D18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!D15)-1),4),G151))))","v":9.8693028182539777E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!E18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!E15)-1),4),H151))))","v":9.8693028182539777E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!F18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!F15)-1),4),I151))))","v":9.8693028182539777E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!G18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!G15)-1),4),J151))))","v":9.8693028182539777E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!H18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!H15)-1),4),K151))))","v":9.8693028182539777E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!I18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!I15)-1),4),L151))))","v":9.8693028182539777E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!J18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!J15)-1),4),M151))))","v":9.8693028182539777E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!K18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!K15)-1),4),N151))))","v":9.8693028182539777E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!L18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!L15)-1),4),O151))))","v":9.8693028182539777E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!M18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!M15)-1),4),P151))))","v":9.8693028182539777E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!N18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!N15)-1),4),Q151))))","v":9.8693028182539777E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!O18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!O15)-1),4),R151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!P18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!P15)-1),4),S151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!Q18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!Q15)-1),4),T151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!R18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!R15)-1),4),U151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!S18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!S15)-1),4),V151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!T18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!T15)-1),4),W151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!U18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!U15)-1),4),X151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!V18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!V15)-1),4),Y151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!W18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!W15)-1),4),Z151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!X18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!X15)-1),4),AA151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!Y18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!Y15)-1),4),AB151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!Z18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!Z15)-1),4),AC151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AA18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AA15)-1),4),AD151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AB18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AB15)-1),4),AE151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AC18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AC15)-1),4),AF151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AD18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AD15)-1),4),AG151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AE18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AE15)-1),4),AH151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AF18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AF15)-1),4),AI151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AG18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AG15)-1),4),AJ151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AH18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AH15)-1),4),AK151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AI18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AI15)-1),4),AL151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AJ18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AJ15)-1),4),AM151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AK18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AK15)-1),4),AN151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AL18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AL15)-1),4),AO151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AM18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AM15)-1),4),AP151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AN18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AN15)-1),4),AQ151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AO18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AO15)-1),4),AR151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AP18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AP15)-1),4),AS151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AQ18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AQ15)-1),4),AT151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AR18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AR15)-1),4),AU151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AS18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AS15)-1),4),AV151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AT18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AT15)-1),4),AW151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AU18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AU15)-1),4),AX151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AV18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AV15)-1),4),AY151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AW18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AW15)-1),4),AZ151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AX18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AX15)-1),4),BA151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AY18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AY15)-1),4),BB151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!AZ18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!AZ15)-1),4),BC151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BA18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BA15)-1),4),BD151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BB18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BB15)-1),4),BE151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BC18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BC15)-1),4),BF151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BD18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BD15)-1),4),BG151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BE18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BE15)-1),4),BH151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BF18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BF15)-1),4),BI151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BG18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BG15)-1),4),BJ151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BH18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BH15)-1),4),BK151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BI18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BI15)-1),4),BL151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BJ18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BJ15)-1),4),BM151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BK18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BK15)-1),4),BN151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BL18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BL15)-1),4),BO151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BM18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BM15)-1),4),BP151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BN18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BN15)-1),4),BQ151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BO18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BO15)-1),4),BR151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BP18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BP15)-1),4),BS151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BQ18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BQ15)-1),4),BT151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BR18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BR15)-1),4),BU151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BS18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BS15)-1),4),BV151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BT18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BT15)-1),4),BW151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BU18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BU15)-1),4),BX151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BV18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BV15)-1),4),BY151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BW18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BW15)-1),4),BZ151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BX18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BX15)-1),4),CA151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BY18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BY15)-1),4),CB151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!BZ18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!BZ15)-1),4),CC151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!CA18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!CA15)-1),4),CD151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!CB18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!CB15)-1),4),CE151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!CC18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!CC15)-1),4),CF151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!CD18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!CD15)-1),4),CG151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!CE18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!CE15)-1),4),CH151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!CF18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!CF15)-1),4),CI151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!CG18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!CG15)-1),4),CJ151))))","v":9.964745725024482E-2},{"$f":"(IF($E$151=\"\",\"\",IF($E$151=\"DTF\",NOMINAL(((1-(($F$151+Variables!CH18)/4))^-4-1),4),IF($E$151=\"IPC\",NOMINAL(((1+$F$151)*(1+Variables!CH15)-1),4),CK151))))","v":9.964745725024482E-2}]
[null,15,"DTF + 2.05% T.V.",99000000,"DTF",2.0500000000000001E-2,{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!C18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!C15)-1),4),F152))))","v":9.8168117773394847E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!D18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!D15)-1),4),G152))))","v":9.8168117773394847E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!E18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!E15)-1),4),H152))))","v":9.8168117773394847E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!F18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!F15)-1),4),I152))))","v":9.8168117773394847E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!G18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!G15)-1),4),J152))))","v":9.8168117773394847E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!H18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!H15)-1),4),K152))))","v":9.8168117773394847E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!I18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!I15)-1),4),L152))))","v":9.8168117773394847E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!J18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!J15)-1),4),M152))))","v":9.8168117773394847E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!K18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!K15)-1),4),N152))))","v":9.8168117773394847E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!L18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!L15)-1),4),O152))))","v":9.8168117773394847E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!M18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!M15)-1),4),P152))))","v":9.8168117773394847E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!N18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!N15)-1),4),Q152))))","v":9.8168117773394847E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!O18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!O15)-1),4),R152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!P18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!P15)-1),4),S152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!Q18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!Q15)-1),4),T152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!R18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!R15)-1),4),U152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!S18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!S15)-1),4),V152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!T18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!T15)-1),4),W152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!U18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!U15)-1),4),X152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!V18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!V15)-1),4),Y152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!W18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!W15)-1),4),Z152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!X18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!X15)-1),4),AA152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!Y18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!Y15)-1),4),AB152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!Z18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!Z15)-1),4),AC152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AA18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AA15)-1),4),AD152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AB18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AB15)-1),4),AE152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AC18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AC15)-1),4),AF152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AD18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AD15)-1),4),AG152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AE18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AE15)-1),4),AH152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AF18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AF15)-1),4),AI152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AG18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AG15)-1),4),AJ152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AH18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AH15)-1),4),AK152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AI18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AI15)-1),4),AL152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AJ18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AJ15)-1),4),AM152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AK18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AK15)-1),4),AN152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AL18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AL15)-1),4),AO152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AM18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AM15)-1),4),AP152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AN18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AN15)-1),4),AQ152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AO18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AO15)-1),4),AR152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AP18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AP15)-1),4),AS152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AQ18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AQ15)-1),4),AT152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AR18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AR15)-1),4),AU152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AS18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AS15)-1),4),AV152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AT18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AT15)-1),4),AW152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AU18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AU15)-1),4),AX152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AV18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AV15)-1),4),AY152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AW18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AW15)-1),4),AZ152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AX18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AX15)-1),4),BA152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AY18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AY15)-1),4),BB152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!AZ18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!AZ15)-1),4),BC152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BA18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BA15)-1),4),BD152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BB18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BB15)-1),4),BE152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BC18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BC15)-1),4),BF152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BD18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BD15)-1),4),BG152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BE18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BE15)-1),4),BH152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BF18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BF15)-1),4),BI152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BG18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BG15)-1),4),BJ152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BH18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BH15)-1),4),BK152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BI18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BI15)-1),4),BL152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BJ18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BJ15)-1),4),BM152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BK18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BK15)-1),4),BN152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BL18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BL15)-1),4),BO152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BM18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BM15)-1),4),BP152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BN18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BN15)-1),4),BQ152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BO18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BO15)-1),4),BR152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BP18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BP15)-1),4),BS152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BQ18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BQ15)-1),4),BT152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BR18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BR15)-1),4),BU152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BS18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BS15)-1),4),BV152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BT18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BT15)-1),4),BW152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BU18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BU15)-1),4),BX152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BV18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BV15)-1),4),BY152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BW18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BW15)-1),4),BZ152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BX18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BX15)-1),4),CA152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BY18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BY15)-1),4),CB152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!BZ18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!BZ15)-1),4),CC152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!CA18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!CA15)-1),4),CD152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!CB18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!CB15)-1),4),CE152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!CC18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!CC15)-1),4),CF152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!CD18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!CD15)-1),4),CG152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!CE18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!CE15)-1),4),CH152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!CF18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!CF15)-1),4),CI152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!CG18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!CG15)-1),4),CJ152))))","v":9.9122302365124426E-2},{"$f":"(IF($E$152=\"\",\"\",IF($E$152=\"DTF\",NOMINAL(((1-(($F$152+Variables!CH18)/4))^-4-1),4),IF($E$152=\"IPC\",NOMINAL(((1+$F$152)*(1+Variables!CH15)-1),4),CK152))))","v":9.9122302365124426E-2}]
[null,16,"DTF + 2.10% T.V.",28740000,"DTF",2.1000000000000001E-2,{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!C18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!C15)-1),4),F153))))","v":9.8693028182539777E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!D18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!D15)-1),4),G153))))","v":9.8693028182539777E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!E18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!E15)-1),4),H153))))","v":9.8693028182539777E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!F18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!F15)-1),4),I153))))","v":9.8693028182539777E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!G18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!G15)-1),4),J153))))","v":9.8693028182539777E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!H18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!H15)-1),4),K153))))","v":9.8693028182539777E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!I18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!I15)-1),4),L153))))","v":9.8693028182539777E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!J18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!J15)-1),4),M153))))","v":9.8693028182539777E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!K18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!K15)-1),4),N153))))","v":9.8693028182539777E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!L18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!L15)-1),4),O153))))","v":9.8693028182539777E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!M18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!M15)-1),4),P153))))","v":9.8693028182539777E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!N18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!N15)-1),4),Q153))))","v":9.8693028182539777E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!O18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!O15)-1),4),R153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!P18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!P15)-1),4),S153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!Q18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!Q15)-1),4),T153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!R18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!R15)-1),4),U153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!S18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!S15)-1),4),V153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!T18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!T15)-1),4),W153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!U18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!U15)-1),4),X153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!V18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!V15)-1),4),Y153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!W18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!W15)-1),4),Z153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!X18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!X15)-1),4),AA153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!Y18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!Y15)-1),4),AB153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!Z18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!Z15)-1),4),AC153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AA18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AA15)-1),4),AD153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AB18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AB15)-1),4),AE153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AC18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AC15)-1),4),AF153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AD18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AD15)-1),4),AG153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AE18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AE15)-1),4),AH153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AF18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AF15)-1),4),AI153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AG18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AG15)-1),4),AJ153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AH18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AH15)-1),4),AK153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AI18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AI15)-1),4),AL153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AJ18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AJ15)-1),4),AM153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AK18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AK15)-1),4),AN153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AL18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AL15)-1),4),AO153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AM18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AM15)-1),4),AP153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AN18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AN15)-1),4),AQ153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AO18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AO15)-1),4),AR153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AP18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AP15)-1),4),AS153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AQ18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AQ15)-1),4),AT153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AR18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AR15)-1),4),AU153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AS18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AS15)-1),4),AV153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AT18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AT15)-1),4),AW153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AU18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AU15)-1),4),AX153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AV18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AV15)-1),4),AY153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AW18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AW15)-1),4),AZ153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AX18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AX15)-1),4),BA153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AY18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AY15)-1),4),BB153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!AZ18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!AZ15)-1),4),BC153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BA18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BA15)-1),4),BD153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BB18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BB15)-1),4),BE153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BC18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BC15)-1),4),BF153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BD18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BD15)-1),4),BG153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BE18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BE15)-1),4),BH153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BF18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BF15)-1),4),BI153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BG18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BG15)-1),4),BJ153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BH18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BH15)-1),4),BK153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BI18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BI15)-1),4),BL153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BJ18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BJ15)-1),4),BM153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BK18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BK15)-1),4),BN153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BL18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BL15)-1),4),BO153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BM18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BM15)-1),4),BP153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BN18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BN15)-1),4),BQ153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BO18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BO15)-1),4),BR153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BP18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BP15)-1),4),BS153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BQ18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BQ15)-1),4),BT153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BR18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BR15)-1),4),BU153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BS18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BS15)-1),4),BV153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BT18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BT15)-1),4),BW153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BU18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BU15)-1),4),BX153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BV18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BV15)-1),4),BY153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BW18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BW15)-1),4),BZ153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BX18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BX15)-1),4),CA153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BY18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BY15)-1),4),CB153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!BZ18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!BZ15)-1),4),CC153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!CA18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!CA15)-1),4),CD153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!CB18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!CB15)-1),4),CE153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!CC18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!CC15)-1),4),CF153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!CD18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!CD15)-1),4),CG153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!CE18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!CE15)-1),4),CH153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!CF18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!CF15)-1),4),CI153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!CG18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!CG15)-1),4),CJ153))))","v":9.964745725024482E-2},{"$f":"(IF($E$153=\"\",\"\",IF($E$153=\"DTF\",NOMINAL(((1-(($F$153+Variables!CH18)/4))^-4-1),4),IF($E$153=\"IPC\",NOMINAL(((1+$F$153)*(1+Variables!CH15)-1),4),CK153))))","v":9.964745725024482E-2}]
[null,17,"DTF + 1.85% T.V.",7800000,"DTF",1.8499999999999999E-2,{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!C18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!C15)-1),4),F154))))","v":9.6069819930368006E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!D18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!D15)-1),4),G154))))","v":9.6069819930368006E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!E18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!E15)-1),4),H154))))","v":9.6069819930368006E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!F18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!F15)-1),4),I154))))","v":9.6069819930368006E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!G18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!G15)-1),4),J154))))","v":9.6069819930368006E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!H18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!H15)-1),4),K154))))","v":9.6069819930368006E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!I18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!I15)-1),4),L154))))","v":9.6069819930368006E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!J18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!J15)-1),4),M154))))","v":9.6069819930368006E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!K18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!K15)-1),4),N154))))","v":9.6069819930368006E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!L18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!L15)-1),4),O154))))","v":9.6069819930368006E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!M18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!M15)-1),4),P154))))","v":9.6069819930368006E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!N18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!N15)-1),4),Q154))))","v":9.6069819930368006E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!O18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!O15)-1),4),R154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!P18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!P15)-1),4),S154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!Q18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!Q15)-1),4),T154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!R18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!R15)-1),4),U154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!S18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!S15)-1),4),V154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!T18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!T15)-1),4),W154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!U18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!U15)-1),4),X154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!V18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!V15)-1),4),Y154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!W18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!W15)-1),4),Z154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!X18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!X15)-1),4),AA154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!Y18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!Y15)-1),4),AB154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!Z18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!Z15)-1),4),AC154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AA18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AA15)-1),4),AD154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AB18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AB15)-1),4),AE154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AC18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AC15)-1),4),AF154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AD18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AD15)-1),4),AG154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AE18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AE15)-1),4),AH154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AF18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AF15)-1),4),AI154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AG18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AG15)-1),4),AJ154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AH18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AH15)-1),4),AK154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AI18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AI15)-1),4),AL154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AJ18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AJ15)-1),4),AM154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AK18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AK15)-1),4),AN154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AL18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AL15)-1),4),AO154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AM18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AM15)-1),4),AP154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AN18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AN15)-1),4),AQ154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AO18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AO15)-1),4),AR154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AP18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AP15)-1),4),AS154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AQ18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AQ15)-1),4),AT154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AR18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AR15)-1),4),AU154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AS18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AS15)-1),4),AV154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AT18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AT15)-1),4),AW154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AU18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AU15)-1),4),AX154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AV18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AV15)-1),4),AY154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AW18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AW15)-1),4),AZ154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AX18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AX15)-1),4),BA154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AY18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AY15)-1),4),BB154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!AZ18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!AZ15)-1),4),BC154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BA18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BA15)-1),4),BD154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BB18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BB15)-1),4),BE154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BC18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BC15)-1),4),BF154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BD18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BD15)-1),4),BG154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BE18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BE15)-1),4),BH154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BF18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BF15)-1),4),BI154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BG18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BG15)-1),4),BJ154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BH18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BH15)-1),4),BK154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BI18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BI15)-1),4),BL154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BJ18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BJ15)-1),4),BM154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BK18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BK15)-1),4),BN154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BL18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BL15)-1),4),BO154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BM18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BM15)-1),4),BP154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BN18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BN15)-1),4),BQ154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BO18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BO15)-1),4),BR154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BP18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BP15)-1),4),BS154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BQ18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BQ15)-1),4),BT154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BR18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BR15)-1),4),BU154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BS18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BS15)-1),4),BV154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BT18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BT15)-1),4),BW154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BU18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BU15)-1),4),BX154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BV18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BV15)-1),4),BY154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BW18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BW15)-1),4),BZ154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BX18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BX15)-1),4),CA154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BY18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BY15)-1),4),CB154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!BZ18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!BZ15)-1),4),CC154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!CA18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!CA15)-1),4),CD154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!CB18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!CB15)-1),4),CE154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!CC18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!CC15)-1),4),CF154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!CD18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!CD15)-1),4),CG154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!CE18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!CE15)-1),4),CH154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!CF18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!CF15)-1),4),CI154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!CG18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!CG15)-1),4),CJ154))))","v":9.7023027556929264E-2},{"$f":"(IF($E$154=\"\",\"\",IF($E$154=\"DTF\",NOMINAL(((1-(($F$154+Variables!CH18)/4))^-4-1),4),IF($E$154=\"IPC\",NOMINAL(((1+$F$154)*(1+Variables!CH15)-1),4),CK154))))","v":9.7023027556929264E-2}]
[null,18,"DTF + 0.88% T.V.",1000000,"DTF",8.8000000000000005E-3,{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!C18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!C15)-1),4),F155))))","v":8.5923481790057821E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!D18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!D15)-1),4),G155))))","v":8.5923481790057821E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!E18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!E15)-1),4),H155))))","v":8.5923481790057821E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!F18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!F15)-1),4),I155))))","v":8.5923481790057821E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!G18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!G15)-1),4),J155))))","v":8.5923481790057821E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!H18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!H15)-1),4),K155))))","v":8.5923481790057821E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!I18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!I15)-1),4),L155))))","v":8.5923481790057821E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!J18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!J15)-1),4),M155))))","v":8.5923481790057821E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!K18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!K15)-1),4),N155))))","v":8.5923481790057821E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!L18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!L15)-1),4),O155))))","v":8.5923481790057821E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!M18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!M15)-1),4),P155))))","v":8.5923481790057821E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!N18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!N15)-1),4),Q155))))","v":8.5923481790057821E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!O18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!O15)-1),4),R155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!P18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!P15)-1),4),S155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!Q18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!Q15)-1),4),T155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!R18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!R15)-1),4),U155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!S18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!S15)-1),4),V155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!T18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!T15)-1),4),W155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!U18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!U15)-1),4),X155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!V18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!V15)-1),4),Y155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!W18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!W15)-1),4),Z155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!X18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!X15)-1),4),AA155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!Y18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!Y15)-1),4),AB155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!Z18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!Z15)-1),4),AC155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AA18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AA15)-1),4),AD155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AB18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AB15)-1),4),AE155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AC18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AC15)-1),4),AF155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AD18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AD15)-1),4),AG155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AE18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AE15)-1),4),AH155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AF18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AF15)-1),4),AI155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AG18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AG15)-1),4),AJ155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AH18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AH15)-1),4),AK155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AI18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AI15)-1),4),AL155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AJ18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AJ15)-1),4),AM155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AK18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AK15)-1),4),AN155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AL18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AL15)-1),4),AO155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AM18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AM15)-1),4),AP155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AN18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AN15)-1),4),AQ155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AO18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AO15)-1),4),AR155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AP18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AP15)-1),4),AS155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AQ18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AQ15)-1),4),AT155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AR18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AR15)-1),4),AU155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AS18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AS15)-1),4),AV155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AT18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AT15)-1),4),AW155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AU18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AU15)-1),4),AX155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AV18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AV15)-1),4),AY155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AW18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AW15)-1),4),AZ155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AX18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AX15)-1),4),BA155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AY18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AY15)-1),4),BB155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!AZ18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!AZ15)-1),4),BC155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BA18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BA15)-1),4),BD155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BB18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BB15)-1),4),BE155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BC18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BC15)-1),4),BF155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BD18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BD15)-1),4),BG155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BE18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BE15)-1),4),BH155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BF18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BF15)-1),4),BI155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BG18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BG15)-1),4),BJ155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BH18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BH15)-1),4),BK155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BI18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BI15)-1),4),BL155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BJ18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BJ15)-1),4),BM155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BK18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BK15)-1),4),BN155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BL18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BL15)-1),4),BO155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BM18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BM15)-1),4),BP155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BN18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BN15)-1),4),BQ155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BO18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BO15)-1),4),BR155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BP18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BP15)-1),4),BS155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BQ18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BQ15)-1),4),BT155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BR18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BR15)-1),4),BU155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BS18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BS15)-1),4),BV155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BT18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BT15)-1),4),BW155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BU18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BU15)-1),4),BX155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BV18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BV15)-1),4),BY155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BW18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BW15)-1),4),BZ155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BX18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BX15)-1),4),CA155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BY18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BY15)-1),4),CB155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!BZ18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!BZ15)-1),4),CC155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!CA18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!CA15)-1),4),CD155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!CB18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!CB15)-1),4),CE155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!CC18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!CC15)-1),4),CF155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!CD18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!CD15)-1),4),CG155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!CE18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!CE15)-1),4),CH155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!CF18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!CF15)-1),4),CI155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!CG18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!CG15)-1),4),CJ155))))","v":8.687197235444799E-2},{"$f":"(IF($E$155=\"\",\"\",IF($E$155=\"DTF\",NOMINAL(((1-(($F$155+Variables!CH18)/4))^-4-1),4),IF($E$155=\"IPC\",NOMINAL(((1+$F$155)*(1+Variables!CH15)-1),4),CK155))))","v":8.687197235444799E-2}]
[null,19,"DTF + 2.10% T.V.",5500000,"DTF",2.1000000000000001E-2,{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!C18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!C15)-1),4),F156))))","v":9.8693028182539777E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!D18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!D15)-1),4),G156))))","v":9.8693028182539777E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!E18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!E15)-1),4),H156))))","v":9.8693028182539777E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!F18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!F15)-1),4),I156))))","v":9.8693028182539777E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!G18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!G15)-1),4),J156))))","v":9.8693028182539777E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!H18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!H15)-1),4),K156))))","v":9.8693028182539777E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!I18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!I15)-1),4),L156))))","v":9.8693028182539777E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!J18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!J15)-1),4),M156))))","v":9.8693028182539777E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!K18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!K15)-1),4),N156))))","v":9.8693028182539777E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!L18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!L15)-1),4),O156))))","v":9.8693028182539777E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!M18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!M15)-1),4),P156))))","v":9.8693028182539777E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!N18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!N15)-1),4),Q156))))","v":9.8693028182539777E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!O18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!O15)-1),4),R156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!P18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!P15)-1),4),S156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!Q18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!Q15)-1),4),T156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!R18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!R15)-1),4),U156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!S18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!S15)-1),4),V156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!T18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!T15)-1),4),W156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!U18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!U15)-1),4),X156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!V18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!V15)-1),4),Y156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!W18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!W15)-1),4),Z156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!X18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!X15)-1),4),AA156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!Y18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!Y15)-1),4),AB156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!Z18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!Z15)-1),4),AC156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AA18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AA15)-1),4),AD156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AB18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AB15)-1),4),AE156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AC18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AC15)-1),4),AF156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AD18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AD15)-1),4),AG156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AE18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AE15)-1),4),AH156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AF18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AF15)-1),4),AI156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AG18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AG15)-1),4),AJ156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AH18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AH15)-1),4),AK156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AI18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AI15)-1),4),AL156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AJ18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AJ15)-1),4),AM156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AK18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AK15)-1),4),AN156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AL18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AL15)-1),4),AO156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AM18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AM15)-1),4),AP156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AN18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AN15)-1),4),AQ156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AO18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AO15)-1),4),AR156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AP18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AP15)-1),4),AS156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AQ18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AQ15)-1),4),AT156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AR18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AR15)-1),4),AU156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AS18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AS15)-1),4),AV156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AT18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AT15)-1),4),AW156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AU18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AU15)-1),4),AX156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AV18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AV15)-1),4),AY156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AW18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AW15)-1),4),AZ156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AX18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AX15)-1),4),BA156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AY18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AY15)-1),4),BB156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!AZ18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!AZ15)-1),4),BC156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BA18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BA15)-1),4),BD156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BB18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BB15)-1),4),BE156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BC18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BC15)-1),4),BF156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BD18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BD15)-1),4),BG156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BE18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BE15)-1),4),BH156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BF18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BF15)-1),4),BI156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BG18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BG15)-1),4),BJ156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BH18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BH15)-1),4),BK156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BI18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BI15)-1),4),BL156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BJ18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BJ15)-1),4),BM156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BK18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BK15)-1),4),BN156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BL18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BL15)-1),4),BO156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BM18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BM15)-1),4),BP156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BN18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BN15)-1),4),BQ156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BO18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BO15)-1),4),BR156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BP18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BP15)-1),4),BS156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BQ18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BQ15)-1),4),BT156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BR18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BR15)-1),4),BU156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BS18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BS15)-1),4),BV156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BT18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BT15)-1),4),BW156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BU18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BU15)-1),4),BX156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BV18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BV15)-1),4),BY156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BW18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BW15)-1),4),BZ156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BX18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BX15)-1),4),CA156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BY18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BY15)-1),4),CB156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!BZ18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!BZ15)-1),4),CC156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!CA18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!CA15)-1),4),CD156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!CB18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!CB15)-1),4),CE156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!CC18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!CC15)-1),4),CF156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!CD18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!CD15)-1),4),CG156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!CE18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!CE15)-1),4),CH156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!CF18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!CF15)-1),4),CI156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!CG18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!CG15)-1),4),CJ156))))","v":9.964745725024482E-2},{"$f":"(IF($E$156=\"\",\"\",IF($E$156=\"DTF\",NOMINAL(((1-(($F$156+Variables!CH18)/4))^-4-1),4),IF($E$156=\"IPC\",NOMINAL(((1+$F$156)*(1+Variables!CH15)-1),4),CK156))))","v":9.964745725024482E-2}]
[null,20,"DTF + 2.00% T.V.",552000,"DTF",0.02,{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!C18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!C15)-1),4),F157))))","v":9.7643341795227379E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!D18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!D15)-1),4),G157))))","v":9.7643341795227379E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!E18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!E15)-1),4),H157))))","v":9.7643341795227379E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!F18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!F15)-1),4),I157))))","v":9.7643341795227379E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!G18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!G15)-1),4),J157))))","v":9.7643341795227379E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!H18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!H15)-1),4),K157))))","v":9.7643341795227379E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!I18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!I15)-1),4),L157))))","v":9.7643341795227379E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!J18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!J15)-1),4),M157))))","v":9.7643341795227379E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!K18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!K15)-1),4),N157))))","v":9.7643341795227379E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!L18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!L15)-1),4),O157))))","v":9.7643341795227379E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!M18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!M15)-1),4),P157))))","v":9.7643341795227379E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!N18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!N15)-1),4),Q157))))","v":9.7643341795227379E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!O18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!O15)-1),4),R157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!P18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!P15)-1),4),S157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!Q18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!Q15)-1),4),T157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!R18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!R15)-1),4),U157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!S18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!S15)-1),4),V157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!T18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!T15)-1),4),W157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!U18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!U15)-1),4),X157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!V18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!V15)-1),4),Y157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!W18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!W15)-1),4),Z157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!X18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!X15)-1),4),AA157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!Y18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!Y15)-1),4),AB157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!Z18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!Z15)-1),4),AC157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AA18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AA15)-1),4),AD157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AB18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AB15)-1),4),AE157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AC18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AC15)-1),4),AF157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AD18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AD15)-1),4),AG157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AE18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AE15)-1),4),AH157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AF18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AF15)-1),4),AI157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AG18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AG15)-1),4),AJ157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AH18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AH15)-1),4),AK157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AI18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AI15)-1),4),AL157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AJ18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AJ15)-1),4),AM157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AK18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AK15)-1),4),AN157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AL18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AL15)-1),4),AO157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AM18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AM15)-1),4),AP157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AN18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AN15)-1),4),AQ157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AO18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AO15)-1),4),AR157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AP18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AP15)-1),4),AS157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AQ18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AQ15)-1),4),AT157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AR18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AR15)-1),4),AU157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AS18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AS15)-1),4),AV157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AT18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AT15)-1),4),AW157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AU18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AU15)-1),4),AX157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AV18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AV15)-1),4),AY157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AW18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AW15)-1),4),AZ157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AX18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AX15)-1),4),BA157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AY18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AY15)-1),4),BB157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!AZ18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!AZ15)-1),4),BC157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BA18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BA15)-1),4),BD157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BB18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BB15)-1),4),BE157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BC18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BC15)-1),4),BF157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BD18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BD15)-1),4),BG157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BE18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BE15)-1),4),BH157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BF18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BF15)-1),4),BI157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BG18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BG15)-1),4),BJ157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BH18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BH15)-1),4),BK157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BI18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BI15)-1),4),BL157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BJ18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BJ15)-1),4),BM157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BK18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BK15)-1),4),BN157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BL18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BL15)-1),4),BO157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BM18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BM15)-1),4),BP157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BN18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BN15)-1),4),BQ157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BO18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BO15)-1),4),BR157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BP18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BP15)-1),4),BS157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BQ18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BQ15)-1),4),BT157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BR18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BR15)-1),4),BU157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BS18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BS15)-1),4),BV157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BT18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BT15)-1),4),BW157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BU18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BU15)-1),4),BX157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BV18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BV15)-1),4),BY157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BW18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BW15)-1),4),BZ157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BX18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BX15)-1),4),CA157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BY18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BY15)-1),4),CB157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!BZ18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!BZ15)-1),4),CC157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!CA18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!CA15)-1),4),CD157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!CB18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!CB15)-1),4),CE157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!CC18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!CC15)-1),4),CF157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!CD18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!CD15)-1),4),CG157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!CE18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!CE15)-1),4),CH157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!CF18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!CF15)-1),4),CI157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!CG18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!CG15)-1),4),CJ157))))","v":9.8597282004903697E-2},{"$f":"(IF($E$157=\"\",\"\",IF($E$157=\"DTF\",NOMINAL(((1-(($F$157+Variables!CH18)/4))^-4-1),4),IF($E$157=\"IPC\",NOMINAL(((1+$F$157)*(1+Variables!CH15)-1),4),CK157))))","v":9.8597282004903697E-2}]
[null,21,{"$f":"IF(C32=\"\",\"\",C32)","v":"10.90% E.A."},10000000,"E.A%",0.109,{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!C18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!C15)-1),4),F158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!D18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!D15)-1),4),G158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!E18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!E15)-1),4),H158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!F18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!F15)-1),4),I158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!G18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!G15)-1),4),J158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!H18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!H15)-1),4),K158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!I18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!I15)-1),4),L158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!J18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!J15)-1),4),M158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!K18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!K15)-1),4),N158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!L18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!L15)-1),4),O158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!M18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!M15)-1),4),P158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!N18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!N15)-1),4),Q158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!O18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!O15)-1),4),R158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!P18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!P15)-1),4),S158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!Q18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!Q15)-1),4),T158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!R18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!R15)-1),4),U158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!S18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!S15)-1),4),V158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!T18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!T15)-1),4),W158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!U18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!U15)-1),4),X158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!V18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!V15)-1),4),Y158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!W18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!W15)-1),4),Z158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!X18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!X15)-1),4),AA158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!Y18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!Y15)-1),4),AB158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!Z18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!Z15)-1),4),AC158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AA18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AA15)-1),4),AD158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AB18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AB15)-1),4),AE158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AC18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AC15)-1),4),AF158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AD18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AD15)-1),4),AG158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AE18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AE15)-1),4),AH158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AF18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AF15)-1),4),AI158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AG18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AG15)-1),4),AJ158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AH18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AH15)-1),4),AK158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AI18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AI15)-1),4),AL158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AJ18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AJ15)-1),4),AM158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AK18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AK15)-1),4),AN158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AL18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AL15)-1),4),AO158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AM18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AM15)-1),4),AP158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AN18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AN15)-1),4),AQ158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AO18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AO15)-1),4),AR158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AP18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AP15)-1),4),AS158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AQ18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AQ15)-1),4),AT158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AR18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AR15)-1),4),AU158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AS18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AS15)-1),4),AV158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AT18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AT15)-1),4),AW158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AU18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AU15)-1),4),AX158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AV18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AV15)-1),4),AY158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AW18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AW15)-1),4),AZ158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AX18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AX15)-1),4),BA158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AY18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AY15)-1),4),BB158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!AZ18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!AZ15)-1),4),BC158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BA18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BA15)-1),4),BD158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BB18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BB15)-1),4),BE158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BC18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BC15)-1),4),BF158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BD18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BD15)-1),4),BG158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BE18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BE15)-1),4),BH158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BF18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BF15)-1),4),BI158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BG18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BG15)-1),4),BJ158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BH18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BH15)-1),4),BK158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BI18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BI15)-1),4),BL158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BJ18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BJ15)-1),4),BM158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BK18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BK15)-1),4),BN158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BL18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BL15)-1),4),BO158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BM18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BM15)-1),4),BP158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BN18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BN15)-1),4),BQ158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BO18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BO15)-1),4),BR158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BP18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BP15)-1),4),BS158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BQ18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BQ15)-1),4),BT158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BR18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BR15)-1),4),BU158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BS18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BS15)-1),4),BV158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BT18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BT15)-1),4),BW158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BU18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BU15)-1),4),BX158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BV18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BV15)-1),4),BY158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BW18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BW15)-1),4),BZ158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BX18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BX15)-1),4),CA158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BY18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BY15)-1),4),CB158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!BZ18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!BZ15)-1),4),CC158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!CA18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!CA15)-1),4),CD158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!CB18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!CB15)-1),4),CE158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!CC18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!CC15)-1),4),CF158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!CD18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!CD15)-1),4),CG158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!CE18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!CE15)-1),4),CH158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!CF18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!CF15)-1),4),CI158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!CG18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!CG15)-1),4),CJ158))))","v":0.109},{"$f":"(IF($E$158=\"\",\"\",IF($E$158=\"DTF\",NOMINAL(((1-(($F$158+Variables!CH18)/4))^-4-1),4),IF($E$158=\"IPC\",NOMINAL(((1+$F$158)*(1+Variables!CH15)-1),4),CK158))))","v":0.109}]
[null,22,"11.00% E.A.",20000000,"E.A%",0.11,{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!C18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!C15)-1),4),F159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!D18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!D15)-1),4),G159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!E18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!E15)-1),4),H159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!F18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!F15)-1),4),I159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!G18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!G15)-1),4),J159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!H18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!H15)-1),4),K159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!I18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!I15)-1),4),L159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!J18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!J15)-1),4),M159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!K18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!K15)-1),4),N159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!L18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!L15)-1),4),O159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!M18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!M15)-1),4),P159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!N18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!N15)-1),4),Q159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!O18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!O15)-1),4),R159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!P18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!P15)-1),4),S159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!Q18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!Q15)-1),4),T159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!R18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!R15)-1),4),U159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!S18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!S15)-1),4),V159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!T18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!T15)-1),4),W159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!U18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!U15)-1),4),X159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!V18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!V15)-1),4),Y159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!W18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!W15)-1),4),Z159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!X18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!X15)-1),4),AA159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!Y18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!Y15)-1),4),AB159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!Z18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!Z15)-1),4),AC159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AA18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AA15)-1),4),AD159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AB18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AB15)-1),4),AE159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AC18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AC15)-1),4),AF159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AD18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AD15)-1),4),AG159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AE18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AE15)-1),4),AH159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AF18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AF15)-1),4),AI159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AG18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AG15)-1),4),AJ159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AH18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AH15)-1),4),AK159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AI18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AI15)-1),4),AL159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AJ18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AJ15)-1),4),AM159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AK18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AK15)-1),4),AN159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AL18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AL15)-1),4),AO159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AM18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AM15)-1),4),AP159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AN18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AN15)-1),4),AQ159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AO18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AO15)-1),4),AR159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AP18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AP15)-1),4),AS159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AQ18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AQ15)-1),4),AT159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AR18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AR15)-1),4),AU159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AS18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AS15)-1),4),AV159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AT18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AT15)-1),4),AW159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AU18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AU15)-1),4),AX159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AV18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AV15)-1),4),AY159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AW18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AW15)-1),4),AZ159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AX18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AX15)-1),4),BA159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AY18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AY15)-1),4),BB159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!AZ18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!AZ15)-1),4),BC159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BA18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BA15)-1),4),BD159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BB18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BB15)-1),4),BE159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BC18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BC15)-1),4),BF159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BD18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BD15)-1),4),BG159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BE18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BE15)-1),4),BH159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BF18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BF15)-1),4),BI159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BG18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BG15)-1),4),BJ159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BH18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BH15)-1),4),BK159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BI18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BI15)-1),4),BL159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BJ18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BJ15)-1),4),BM159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BK18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BK15)-1),4),BN159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BL18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BL15)-1),4),BO159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BM18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BM15)-1),4),BP159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BN18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BN15)-1),4),BQ159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BO18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BO15)-1),4),BR159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BP18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BP15)-1),4),BS159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BQ18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BQ15)-1),4),BT159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BR18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BR15)-1),4),BU159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BS18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BS15)-1),4),BV159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BT18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BT15)-1),4),BW159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BU18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BU15)-1),4),BX159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BV18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BV15)-1),4),BY159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BW18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BW15)-1),4),BZ159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BX18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BX15)-1),4),CA159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BY18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BY15)-1),4),CB159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!BZ18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!BZ15)-1),4),CC159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!CA18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!CA15)-1),4),CD159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!CB18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!CB15)-1),4),CE159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!CC18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!CC15)-1),4),CF159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!CD18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!CD15)-1),4),CG159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!CE18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!CE15)-1),4),CH159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!CF18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!CF15)-1),4),CI159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!CG18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!CG15)-1),4),CJ159))))","v":0.11},{"$f":"(IF($E$159=\"\",\"\",IF($E$159=\"DTF\",NOMINAL(((1-(($F$159+Variables!CH18)/4))^-4-1),4),IF($E$159=\"IPC\",NOMINAL(((1+$F$159)*(1+Variables!CH15)-1),4),CK159))))","v":0.11}]
[null,23,"DTF + 2.05% T.V.",5000000,"DTF",2.0500000000000001E-2,{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!C18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!C15)-1),4),F160))))","v":9.8168117773394847E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!D18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!D15)-1),4),G160))))","v":9.8168117773394847E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!E18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!E15)-1),4),H160))))","v":9.8168117773394847E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!F18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!F15)-1),4),I160))))","v":9.8168117773394847E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!G18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!G15)-1),4),J160))))","v":9.8168117773394847E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!H18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!H15)-1),4),K160))))","v":9.8168117773394847E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!I18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!I15)-1),4),L160))))","v":9.8168117773394847E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!J18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!J15)-1),4),M160))))","v":9.8168117773394847E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!K18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!K15)-1),4),N160))))","v":9.8168117773394847E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!L18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!L15)-1),4),O160))))","v":9.8168117773394847E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!M18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!M15)-1),4),P160))))","v":9.8168117773394847E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!N18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!N15)-1),4),Q160))))","v":9.8168117773394847E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!O18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!O15)-1),4),R160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!P18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!P15)-1),4),S160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!Q18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!Q15)-1),4),T160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!R18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!R15)-1),4),U160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!S18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!S15)-1),4),V160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!T18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!T15)-1),4),W160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!U18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!U15)-1),4),X160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!V18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!V15)-1),4),Y160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!W18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!W15)-1),4),Z160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!X18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!X15)-1),4),AA160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!Y18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!Y15)-1),4),AB160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!Z18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!Z15)-1),4),AC160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AA18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AA15)-1),4),AD160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AB18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AB15)-1),4),AE160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AC18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AC15)-1),4),AF160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AD18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AD15)-1),4),AG160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AE18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AE15)-1),4),AH160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AF18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AF15)-1),4),AI160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AG18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AG15)-1),4),AJ160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AH18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AH15)-1),4),AK160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AI18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AI15)-1),4),AL160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AJ18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AJ15)-1),4),AM160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AK18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AK15)-1),4),AN160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AL18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AL15)-1),4),AO160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AM18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AM15)-1),4),AP160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AN18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AN15)-1),4),AQ160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AO18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AO15)-1),4),AR160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AP18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AP15)-1),4),AS160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AQ18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AQ15)-1),4),AT160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AR18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AR15)-1),4),AU160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AS18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AS15)-1),4),AV160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AT18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AT15)-1),4),AW160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AU18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AU15)-1),4),AX160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AV18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AV15)-1),4),AY160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AW18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AW15)-1),4),AZ160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AX18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AX15)-1),4),BA160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AY18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AY15)-1),4),BB160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!AZ18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!AZ15)-1),4),BC160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BA18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BA15)-1),4),BD160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BB18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BB15)-1),4),BE160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BC18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BC15)-1),4),BF160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BD18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BD15)-1),4),BG160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BE18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BE15)-1),4),BH160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BF18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BF15)-1),4),BI160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BG18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BG15)-1),4),BJ160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BH18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BH15)-1),4),BK160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BI18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BI15)-1),4),BL160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BJ18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BJ15)-1),4),BM160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BK18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BK15)-1),4),BN160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BL18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BL15)-1),4),BO160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BM18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BM15)-1),4),BP160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BN18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BN15)-1),4),BQ160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BO18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BO15)-1),4),BR160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BP18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BP15)-1),4),BS160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BQ18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BQ15)-1),4),BT160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BR18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BR15)-1),4),BU160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BS18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BS15)-1),4),BV160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BT18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BT15)-1),4),BW160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BU18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BU15)-1),4),BX160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BV18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BV15)-1),4),BY160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BW18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BW15)-1),4),BZ160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BX18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BX15)-1),4),CA160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BY18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BY15)-1),4),CB160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!BZ18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!BZ15)-1),4),CC160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!CA18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!CA15)-1),4),CD160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!CB18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!CB15)-1),4),CE160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!CC18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!CC15)-1),4),CF160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!CD18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!CD15)-1),4),CG160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!CE18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!CE15)-1),4),CH160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!CF18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!CF15)-1),4),CI160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!CG18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!CG15)-1),4),CJ160))))","v":9.9122302365124426E-2},{"$f":"(IF($E$160=\"\",\"\",IF($E$160=\"DTF\",NOMINAL(((1-(($F$160+Variables!CH18)/4))^-4-1),4),IF($E$160=\"IPC\",NOMINAL(((1+$F$160)*(1+Variables!CH15)-1),4),CK160))))","v":9.9122302365124426E-2}]
[null,24,"DTF + 2.00% T.V.",111670000,"DTF",0.02,{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!C18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!C15)-1),4),F161))))","v":9.7643341795227379E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!D18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!D15)-1),4),G161))))","v":9.7643341795227379E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!E18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!E15)-1),4),H161))))","v":9.7643341795227379E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!F18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!F15)-1),4),I161))))","v":9.7643341795227379E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!G18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!G15)-1),4),J161))))","v":9.7643341795227379E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!H18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!H15)-1),4),K161))))","v":9.7643341795227379E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!I18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!I15)-1),4),L161))))","v":9.7643341795227379E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!J18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!J15)-1),4),M161))))","v":9.7643341795227379E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!K18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!K15)-1),4),N161))))","v":9.7643341795227379E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!L18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!L15)-1),4),O161))))","v":9.7643341795227379E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!M18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!M15)-1),4),P161))))","v":9.7643341795227379E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!N18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!N15)-1),4),Q161))))","v":9.7643341795227379E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!O18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!O15)-1),4),R161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!P18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!P15)-1),4),S161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!Q18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!Q15)-1),4),T161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!R18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!R15)-1),4),U161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!S18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!S15)-1),4),V161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!T18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!T15)-1),4),W161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!U18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!U15)-1),4),X161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!V18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!V15)-1),4),Y161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!W18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!W15)-1),4),Z161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!X18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!X15)-1),4),AA161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!Y18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!Y15)-1),4),AB161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!Z18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!Z15)-1),4),AC161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AA18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AA15)-1),4),AD161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AB18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AB15)-1),4),AE161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AC18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AC15)-1),4),AF161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AD18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AD15)-1),4),AG161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AE18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AE15)-1),4),AH161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AF18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AF15)-1),4),AI161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AG18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AG15)-1),4),AJ161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AH18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AH15)-1),4),AK161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AI18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AI15)-1),4),AL161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AJ18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AJ15)-1),4),AM161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AK18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AK15)-1),4),AN161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AL18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AL15)-1),4),AO161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AM18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AM15)-1),4),AP161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AN18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AN15)-1),4),AQ161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AO18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AO15)-1),4),AR161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AP18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AP15)-1),4),AS161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AQ18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AQ15)-1),4),AT161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AR18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AR15)-1),4),AU161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AS18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AS15)-1),4),AV161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AT18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AT15)-1),4),AW161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AU18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AU15)-1),4),AX161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AV18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AV15)-1),4),AY161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AW18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AW15)-1),4),AZ161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AX18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AX15)-1),4),BA161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AY18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AY15)-1),4),BB161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!AZ18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!AZ15)-1),4),BC161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BA18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BA15)-1),4),BD161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BB18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BB15)-1),4),BE161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BC18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BC15)-1),4),BF161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BD18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BD15)-1),4),BG161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BE18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BE15)-1),4),BH161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BF18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BF15)-1),4),BI161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BG18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BG15)-1),4),BJ161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BH18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BH15)-1),4),BK161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BI18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BI15)-1),4),BL161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BJ18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BJ15)-1),4),BM161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BK18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BK15)-1),4),BN161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BL18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BL15)-1),4),BO161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BM18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BM15)-1),4),BP161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BN18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BN15)-1),4),BQ161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BO18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BO15)-1),4),BR161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BP18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BP15)-1),4),BS161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BQ18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BQ15)-1),4),BT161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BR18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BR15)-1),4),BU161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BS18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BS15)-1),4),BV161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BT18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BT15)-1),4),BW161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BU18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BU15)-1),4),BX161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BV18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BV15)-1),4),BY161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BW18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BW15)-1),4),BZ161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BX18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BX15)-1),4),CA161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BY18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BY15)-1),4),CB161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!BZ18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!BZ15)-1),4),CC161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!CA18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!CA15)-1),4),CD161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!CB18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!CB15)-1),4),CE161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!CC18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!CC15)-1),4),CF161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!CD18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!CD15)-1),4),CG161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!CE18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!CE15)-1),4),CH161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!CF18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!CF15)-1),4),CI161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!CG18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!CG15)-1),4),CJ161))))","v":9.8597282004903697E-2},{"$f":"(IF($E$161=\"\",\"\",IF($E$161=\"DTF\",NOMINAL(((1-(($F$161+Variables!CH18)/4))^-4-1),4),IF($E$161=\"IPC\",NOMINAL(((1+$F$161)*(1+Variables!CH15)-1),4),CK161))))","v":9.8597282004903697E-2}]
[null,25,"11.00% E.A.",13000000,"E.A%",0.11,{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!C18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!C15)-1),4),F162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!D18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!D15)-1),4),G162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!E18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!E15)-1),4),H162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!F18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!F15)-1),4),I162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!G18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!G15)-1),4),J162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!H18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!H15)-1),4),K162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!I18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!I15)-1),4),L162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!J18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!J15)-1),4),M162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!K18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!K15)-1),4),N162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!L18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!L15)-1),4),O162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!M18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!M15)-1),4),P162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!N18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!N15)-1),4),Q162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!O18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!O15)-1),4),R162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!P18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!P15)-1),4),S162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!Q18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!Q15)-1),4),T162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!R18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!R15)-1),4),U162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!S18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!S15)-1),4),V162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!T18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!T15)-1),4),W162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!U18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!U15)-1),4),X162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!V18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!V15)-1),4),Y162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!W18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!W15)-1),4),Z162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!X18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!X15)-1),4),AA162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!Y18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!Y15)-1),4),AB162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!Z18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!Z15)-1),4),AC162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AA18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AA15)-1),4),AD162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AB18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AB15)-1),4),AE162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AC18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AC15)-1),4),AF162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AD18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AD15)-1),4),AG162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AE18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AE15)-1),4),AH162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AF18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AF15)-1),4),AI162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AG18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AG15)-1),4),AJ162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AH18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AH15)-1),4),AK162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AI18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AI15)-1),4),AL162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AJ18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AJ15)-1),4),AM162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AK18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AK15)-1),4),AN162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AL18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AL15)-1),4),AO162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AM18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AM15)-1),4),AP162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AN18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AN15)-1),4),AQ162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AO18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AO15)-1),4),AR162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AP18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AP15)-1),4),AS162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AQ18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AQ15)-1),4),AT162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AR18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AR15)-1),4),AU162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AS18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AS15)-1),4),AV162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AT18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AT15)-1),4),AW162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AU18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AU15)-1),4),AX162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AV18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AV15)-1),4),AY162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AW18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AW15)-1),4),AZ162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AX18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AX15)-1),4),BA162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AY18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AY15)-1),4),BB162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!AZ18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!AZ15)-1),4),BC162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BA18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BA15)-1),4),BD162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BB18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BB15)-1),4),BE162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BC18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BC15)-1),4),BF162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BD18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BD15)-1),4),BG162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BE18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BE15)-1),4),BH162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BF18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BF15)-1),4),BI162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BG18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BG15)-1),4),BJ162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BH18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BH15)-1),4),BK162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BI18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BI15)-1),4),BL162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BJ18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BJ15)-1),4),BM162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BK18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BK15)-1),4),BN162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BL18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BL15)-1),4),BO162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BM18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BM15)-1),4),BP162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BN18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BN15)-1),4),BQ162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BO18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BO15)-1),4),BR162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BP18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BP15)-1),4),BS162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BQ18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BQ15)-1),4),BT162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BR18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BR15)-1),4),BU162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BS18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BS15)-1),4),BV162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BT18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BT15)-1),4),BW162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BU18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BU15)-1),4),BX162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BV18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BV15)-1),4),BY162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BW18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BW15)-1),4),BZ162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BX18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BX15)-1),4),CA162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BY18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BY15)-1),4),CB162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!BZ18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!BZ15)-1),4),CC162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!CA18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!CA15)-1),4),CD162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!CB18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!CB15)-1),4),CE162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!CC18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!CC15)-1),4),CF162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!CD18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!CD15)-1),4),CG162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!CE18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!CE15)-1),4),CH162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!CF18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!CF15)-1),4),CI162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!CG18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!CG15)-1),4),CJ162))))","v":0.11},{"$f":"(IF($E$162=\"\",\"\",IF($E$162=\"DTF\",NOMINAL(((1-(($F$162+Variables!CH18)/4))^-4-1),4),IF($E$162=\"IPC\",NOMINAL(((1+$F$162)*(1+Variables!CH15)-1),4),CK162))))","v":0.11}]
[null,26,"DTF + 2.00% T.V.",27470000,"DTF",0.02,{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!C18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!C15)-1),4),F163))))","v":9.7643341795227379E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!D18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!D15)-1),4),G163))))","v":9.7643341795227379E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!E18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!E15)-1),4),H163))))","v":9.7643341795227379E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!F18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!F15)-1),4),I163))))","v":9.7643341795227379E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!G18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!G15)-1),4),J163))))","v":9.7643341795227379E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!H18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!H15)-1),4),K163))))","v":9.7643341795227379E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!I18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!I15)-1),4),L163))))","v":9.7643341795227379E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!J18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!J15)-1),4),M163))))","v":9.7643341795227379E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!K18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!K15)-1),4),N163))))","v":9.7643341795227379E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!L18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!L15)-1),4),O163))))","v":9.7643341795227379E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!M18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!M15)-1),4),P163))))","v":9.7643341795227379E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!N18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!N15)-1),4),Q163))))","v":9.7643341795227379E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!O18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!O15)-1),4),R163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!P18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!P15)-1),4),S163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!Q18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!Q15)-1),4),T163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!R18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!R15)-1),4),U163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!S18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!S15)-1),4),V163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!T18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!T15)-1),4),W163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!U18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!U15)-1),4),X163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!V18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!V15)-1),4),Y163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!W18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!W15)-1),4),Z163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!X18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!X15)-1),4),AA163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!Y18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!Y15)-1),4),AB163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!Z18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!Z15)-1),4),AC163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AA18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AA15)-1),4),AD163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AB18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AB15)-1),4),AE163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AC18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AC15)-1),4),AF163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AD18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AD15)-1),4),AG163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AE18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AE15)-1),4),AH163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AF18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AF15)-1),4),AI163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AG18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AG15)-1),4),AJ163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AH18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AH15)-1),4),AK163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AI18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AI15)-1),4),AL163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AJ18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AJ15)-1),4),AM163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AK18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AK15)-1),4),AN163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AL18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AL15)-1),4),AO163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AM18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AM15)-1),4),AP163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AN18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AN15)-1),4),AQ163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AO18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AO15)-1),4),AR163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AP18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AP15)-1),4),AS163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AQ18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AQ15)-1),4),AT163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AR18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AR15)-1),4),AU163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AS18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AS15)-1),4),AV163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AT18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AT15)-1),4),AW163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AU18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AU15)-1),4),AX163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AV18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AV15)-1),4),AY163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AW18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AW15)-1),4),AZ163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AX18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AX15)-1),4),BA163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AY18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AY15)-1),4),BB163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!AZ18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!AZ15)-1),4),BC163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BA18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BA15)-1),4),BD163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BB18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BB15)-1),4),BE163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BC18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BC15)-1),4),BF163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BD18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BD15)-1),4),BG163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BE18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BE15)-1),4),BH163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BF18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BF15)-1),4),BI163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BG18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BG15)-1),4),BJ163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BH18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BH15)-1),4),BK163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BI18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BI15)-1),4),BL163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BJ18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BJ15)-1),4),BM163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BK18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BK15)-1),4),BN163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BL18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BL15)-1),4),BO163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BM18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BM15)-1),4),BP163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BN18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BN15)-1),4),BQ163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BO18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BO15)-1),4),BR163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BP18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BP15)-1),4),BS163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BQ18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BQ15)-1),4),BT163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BR18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BR15)-1),4),BU163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BS18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BS15)-1),4),BV163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BT18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BT15)-1),4),BW163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BU18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BU15)-1),4),BX163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BV18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BV15)-1),4),BY163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BW18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BW15)-1),4),BZ163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BX18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BX15)-1),4),CA163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BY18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BY15)-1),4),CB163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!BZ18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!BZ15)-1),4),CC163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!CA18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!CA15)-1),4),CD163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!CB18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!CB15)-1),4),CE163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!CC18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!CC15)-1),4),CF163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!CD18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!CD15)-1),4),CG163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!CE18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!CE15)-1),4),CH163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!CF18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!CF15)-1),4),CI163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!CG18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!CG15)-1),4),CJ163))))","v":9.8597282004903697E-2},{"$f":"(IF($E$163=\"\",\"\",IF($E$163=\"DTF\",NOMINAL(((1-(($F$163+Variables!CH18)/4))^-4-1),4),IF($E$163=\"IPC\",NOMINAL(((1+$F$163)*(1+Variables!CH15)-1),4),CK163))))","v":9.8597282004903697E-2}]
[null,27,"11.10% E.A.",2500000,"E.A%",0.111,{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!C18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!C15)-1),4),F164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!D18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!D15)-1),4),G164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!E18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!E15)-1),4),H164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!F18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!F15)-1),4),I164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!G18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!G15)-1),4),J164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!H18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!H15)-1),4),K164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!I18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!I15)-1),4),L164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!J18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!J15)-1),4),M164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!K18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!K15)-1),4),N164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!L18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!L15)-1),4),O164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!M18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!M15)-1),4),P164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!N18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!N15)-1),4),Q164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!O18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!O15)-1),4),R164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!P18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!P15)-1),4),S164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!Q18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!Q15)-1),4),T164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!R18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!R15)-1),4),U164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!S18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!S15)-1),4),V164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!T18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!T15)-1),4),W164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!U18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!U15)-1),4),X164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!V18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!V15)-1),4),Y164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!W18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!W15)-1),4),Z164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!X18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!X15)-1),4),AA164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!Y18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!Y15)-1),4),AB164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!Z18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!Z15)-1),4),AC164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AA18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AA15)-1),4),AD164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AB18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AB15)-1),4),AE164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AC18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AC15)-1),4),AF164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AD18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AD15)-1),4),AG164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AE18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AE15)-1),4),AH164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AF18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AF15)-1),4),AI164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AG18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AG15)-1),4),AJ164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AH18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AH15)-1),4),AK164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AI18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AI15)-1),4),AL164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AJ18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AJ15)-1),4),AM164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AK18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AK15)-1),4),AN164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AL18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AL15)-1),4),AO164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AM18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AM15)-1),4),AP164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AN18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AN15)-1),4),AQ164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AO18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AO15)-1),4),AR164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AP18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AP15)-1),4),AS164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AQ18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AQ15)-1),4),AT164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AR18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AR15)-1),4),AU164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AS18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AS15)-1),4),AV164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AT18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AT15)-1),4),AW164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AU18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AU15)-1),4),AX164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AV18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AV15)-1),4),AY164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AW18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AW15)-1),4),AZ164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AX18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AX15)-1),4),BA164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AY18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AY15)-1),4),BB164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!AZ18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!AZ15)-1),4),BC164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BA18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BA15)-1),4),BD164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BB18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BB15)-1),4),BE164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BC18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BC15)-1),4),BF164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BD18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BD15)-1),4),BG164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BE18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BE15)-1),4),BH164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BF18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BF15)-1),4),BI164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BG18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BG15)-1),4),BJ164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BH18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BH15)-1),4),BK164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BI18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BI15)-1),4),BL164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BJ18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BJ15)-1),4),BM164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BK18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BK15)-1),4),BN164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BL18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BL15)-1),4),BO164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BM18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BM15)-1),4),BP164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BN18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BN15)-1),4),BQ164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BO18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BO15)-1),4),BR164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BP18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BP15)-1),4),BS164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BQ18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BQ15)-1),4),BT164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BR18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BR15)-1),4),BU164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BS18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BS15)-1),4),BV164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BT18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BT15)-1),4),BW164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BU18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BU15)-1),4),BX164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BV18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BV15)-1),4),BY164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BW18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BW15)-1),4),BZ164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BX18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BX15)-1),4),CA164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BY18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BY15)-1),4),CB164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!BZ18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!BZ15)-1),4),CC164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!CA18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!CA15)-1),4),CD164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!CB18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!CB15)-1),4),CE164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!CC18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!CC15)-1),4),CF164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!CD18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!CD15)-1),4),CG164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!CE18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!CE15)-1),4),CH164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!CF18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!CF15)-1),4),CI164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!CG18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!CG15)-1),4),CJ164))))","v":0.111},{"$f":"(IF($E$164=\"\",\"\",IF($E$164=\"DTF\",NOMINAL(((1-(($F$164+Variables!CH18)/4))^-4-1),4),IF($E$164=\"IPC\",NOMINAL(((1+$F$164)*(1+Variables!CH15)-1),4),CK164))))","v":0.111}]
[null,28,"11.00% E.A.",5273000,"E.A%",0.11,{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!C18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!C15)-1),4),F165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!D18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!D15)-1),4),G165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!E18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!E15)-1),4),H165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!F18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!F15)-1),4),I165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!G18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!G15)-1),4),J165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!H18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!H15)-1),4),K165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!I18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!I15)-1),4),L165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!J18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!J15)-1),4),M165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!K18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!K15)-1),4),N165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!L18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!L15)-1),4),O165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!M18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!M15)-1),4),P165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!N18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!N15)-1),4),Q165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!O18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!O15)-1),4),R165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!P18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!P15)-1),4),S165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!Q18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!Q15)-1),4),T165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!R18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!R15)-1),4),U165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!S18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!S15)-1),4),V165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!T18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!T15)-1),4),W165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!U18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!U15)-1),4),X165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!V18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!V15)-1),4),Y165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!W18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!W15)-1),4),Z165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!X18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!X15)-1),4),AA165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!Y18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!Y15)-1),4),AB165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!Z18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!Z15)-1),4),AC165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AA18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AA15)-1),4),AD165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AB18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AB15)-1),4),AE165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AC18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AC15)-1),4),AF165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AD18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AD15)-1),4),AG165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AE18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AE15)-1),4),AH165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AF18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AF15)-1),4),AI165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AG18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AG15)-1),4),AJ165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AH18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AH15)-1),4),AK165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AI18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AI15)-1),4),AL165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AJ18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AJ15)-1),4),AM165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AK18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AK15)-1),4),AN165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AL18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AL15)-1),4),AO165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AM18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AM15)-1),4),AP165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AN18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AN15)-1),4),AQ165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AO18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AO15)-1),4),AR165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AP18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AP15)-1),4),AS165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AQ18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AQ15)-1),4),AT165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AR18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AR15)-1),4),AU165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AS18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AS15)-1),4),AV165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AT18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AT15)-1),4),AW165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AU18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AU15)-1),4),AX165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AV18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AV15)-1),4),AY165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AW18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AW15)-1),4),AZ165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AX18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AX15)-1),4),BA165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AY18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AY15)-1),4),BB165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!AZ18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!AZ15)-1),4),BC165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BA18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BA15)-1),4),BD165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BB18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BB15)-1),4),BE165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BC18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BC15)-1),4),BF165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BD18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BD15)-1),4),BG165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BE18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BE15)-1),4),BH165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BF18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BF15)-1),4),BI165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BG18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BG15)-1),4),BJ165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BH18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BH15)-1),4),BK165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BI18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BI15)-1),4),BL165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BJ18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BJ15)-1),4),BM165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BK18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BK15)-1),4),BN165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BL18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BL15)-1),4),BO165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BM18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BM15)-1),4),BP165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BN18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BN15)-1),4),BQ165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BO18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BO15)-1),4),BR165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BP18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BP15)-1),4),BS165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BQ18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BQ15)-1),4),BT165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BR18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BR15)-1),4),BU165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BS18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BS15)-1),4),BV165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BT18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BT15)-1),4),BW165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BU18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BU15)-1),4),BX165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BV18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BV15)-1),4),BY165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BW18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BW15)-1),4),BZ165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BX18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BX15)-1),4),CA165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BY18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BY15)-1),4),CB165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!BZ18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!BZ15)-1),4),CC165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!CA18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!CA15)-1),4),CD165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!CB18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!CB15)-1),4),CE165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!CC18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!CC15)-1),4),CF165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!CD18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!CD15)-1),4),CG165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!CE18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!CE15)-1),4),CH165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!CF18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!CF15)-1),4),CI165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!CG18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!CG15)-1),4),CJ165))))","v":0.11},{"$f":"(IF($E$165=\"\",\"\",IF($E$165=\"DTF\",NOMINAL(((1-(($F$165+Variables!CH18)/4))^-4-1),4),IF($E$165=\"IPC\",NOMINAL(((1+$F$165)*(1+Variables!CH15)-1),4),CK165))))","v":0.11}]
[null,29,"10.80% E.A.",5200000,"E.A%",0.108,{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!C18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!C15)-1),4),F166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!D18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!D15)-1),4),G166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!E18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!E15)-1),4),H166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!F18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!F15)-1),4),I166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!G18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!G15)-1),4),J166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!H18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!H15)-1),4),K166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!I18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!I15)-1),4),L166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!J18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!J15)-1),4),M166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!K18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!K15)-1),4),N166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!L18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!L15)-1),4),O166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!M18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!M15)-1),4),P166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!N18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!N15)-1),4),Q166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!O18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!O15)-1),4),R166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!P18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!P15)-1),4),S166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!Q18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!Q15)-1),4),T166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!R18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!R15)-1),4),U166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!S18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!S15)-1),4),V166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!T18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!T15)-1),4),W166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!U18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!U15)-1),4),X166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!V18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!V15)-1),4),Y166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!W18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!W15)-1),4),Z166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!X18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!X15)-1),4),AA166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!Y18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!Y15)-1),4),AB166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!Z18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!Z15)-1),4),AC166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AA18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AA15)-1),4),AD166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AB18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AB15)-1),4),AE166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AC18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AC15)-1),4),AF166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AD18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AD15)-1),4),AG166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AE18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AE15)-1),4),AH166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AF18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AF15)-1),4),AI166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AG18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AG15)-1),4),AJ166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AH18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AH15)-1),4),AK166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AI18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AI15)-1),4),AL166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AJ18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AJ15)-1),4),AM166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AK18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AK15)-1),4),AN166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AL18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AL15)-1),4),AO166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AM18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AM15)-1),4),AP166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AN18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AN15)-1),4),AQ166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AO18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AO15)-1),4),AR166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AP18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AP15)-1),4),AS166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AQ18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AQ15)-1),4),AT166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AR18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AR15)-1),4),AU166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AS18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AS15)-1),4),AV166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AT18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AT15)-1),4),AW166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AU18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AU15)-1),4),AX166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AV18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AV15)-1),4),AY166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AW18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AW15)-1),4),AZ166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AX18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AX15)-1),4),BA166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AY18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AY15)-1),4),BB166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!AZ18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!AZ15)-1),4),BC166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BA18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BA15)-1),4),BD166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BB18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BB15)-1),4),BE166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BC18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BC15)-1),4),BF166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BD18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BD15)-1),4),BG166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BE18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BE15)-1),4),BH166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BF18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BF15)-1),4),BI166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BG18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BG15)-1),4),BJ166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BH18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BH15)-1),4),BK166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BI18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BI15)-1),4),BL166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BJ18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BJ15)-1),4),BM166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BK18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BK15)-1),4),BN166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BL18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BL15)-1),4),BO166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BM18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BM15)-1),4),BP166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BN18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BN15)-1),4),BQ166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BO18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BO15)-1),4),BR166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BP18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BP15)-1),4),BS166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BQ18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BQ15)-1),4),BT166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BR18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BR15)-1),4),BU166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BS18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BS15)-1),4),BV166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BT18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BT15)-1),4),BW166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BU18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BU15)-1),4),BX166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BV18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BV15)-1),4),BY166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BW18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BW15)-1),4),BZ166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BX18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BX15)-1),4),CA166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BY18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BY15)-1),4),CB166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!BZ18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!BZ15)-1),4),CC166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!CA18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!CA15)-1),4),CD166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!CB18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!CB15)-1),4),CE166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!CC18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!CC15)-1),4),CF166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!CD18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!CD15)-1),4),CG166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!CE18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!CE15)-1),4),CH166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!CF18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!CF15)-1),4),CI166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!CG18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!CG15)-1),4),CJ166))))","v":0.108},{"$f":"(IF($E$166=\"\",\"\",IF($E$166=\"DTF\",NOMINAL(((1-(($F$166+Variables!CH18)/4))^-4-1),4),IF($E$166=\"IPC\",NOMINAL(((1+$F$166)*(1+Variables!CH15)-1),4),CK166))))","v":0.108}]
[null,30,"DTF + 2.00% T.V.",80000000,"DTF",0.02,{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!C18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!C15)-1),4),F167))))","v":9.7643341795227379E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!D18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!D15)-1),4),G167))))","v":9.7643341795227379E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!E18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!E15)-1),4),H167))))","v":9.7643341795227379E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!F18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!F15)-1),4),I167))))","v":9.7643341795227379E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!G18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!G15)-1),4),J167))))","v":9.7643341795227379E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!H18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!H15)-1),4),K167))))","v":9.7643341795227379E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!I18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!I15)-1),4),L167))))","v":9.7643341795227379E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!J18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!J15)-1),4),M167))))","v":9.7643341795227379E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!K18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!K15)-1),4),N167))))","v":9.7643341795227379E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!L18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!L15)-1),4),O167))))","v":9.7643341795227379E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!M18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!M15)-1),4),P167))))","v":9.7643341795227379E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!N18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!N15)-1),4),Q167))))","v":9.7643341795227379E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!O18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!O15)-1),4),R167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!P18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!P15)-1),4),S167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!Q18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!Q15)-1),4),T167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!R18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!R15)-1),4),U167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!S18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!S15)-1),4),V167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!T18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!T15)-1),4),W167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!U18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!U15)-1),4),X167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!V18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!V15)-1),4),Y167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!W18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!W15)-1),4),Z167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!X18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!X15)-1),4),AA167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!Y18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!Y15)-1),4),AB167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!Z18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!Z15)-1),4),AC167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AA18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AA15)-1),4),AD167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AB18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AB15)-1),4),AE167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AC18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AC15)-1),4),AF167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AD18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AD15)-1),4),AG167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AE18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AE15)-1),4),AH167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AF18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AF15)-1),4),AI167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AG18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AG15)-1),4),AJ167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AH18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AH15)-1),4),AK167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AI18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AI15)-1),4),AL167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AJ18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AJ15)-1),4),AM167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AK18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AK15)-1),4),AN167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AL18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AL15)-1),4),AO167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AM18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AM15)-1),4),AP167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AN18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AN15)-1),4),AQ167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AO18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AO15)-1),4),AR167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AP18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AP15)-1),4),AS167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AQ18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AQ15)-1),4),AT167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AR18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AR15)-1),4),AU167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AS18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AS15)-1),4),AV167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AT18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AT15)-1),4),AW167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AU18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AU15)-1),4),AX167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AV18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AV15)-1),4),AY167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AW18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AW15)-1),4),AZ167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AX18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AX15)-1),4),BA167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AY18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AY15)-1),4),BB167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!AZ18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!AZ15)-1),4),BC167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BA18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BA15)-1),4),BD167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BB18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BB15)-1),4),BE167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BC18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BC15)-1),4),BF167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BD18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BD15)-1),4),BG167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BE18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BE15)-1),4),BH167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BF18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BF15)-1),4),BI167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BG18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BG15)-1),4),BJ167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BH18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BH15)-1),4),BK167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BI18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BI15)-1),4),BL167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BJ18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BJ15)-1),4),BM167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BK18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BK15)-1),4),BN167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BL18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BL15)-1),4),BO167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BM18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BM15)-1),4),BP167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BN18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BN15)-1),4),BQ167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BO18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BO15)-1),4),BR167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BP18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BP15)-1),4),BS167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BQ18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BQ15)-1),4),BT167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BR18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BR15)-1),4),BU167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BS18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BS15)-1),4),BV167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BT18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BT15)-1),4),BW167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BU18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BU15)-1),4),BX167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BV18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BV15)-1),4),BY167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BW18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BW15)-1),4),BZ167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BX18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BX15)-1),4),CA167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BY18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BY15)-1),4),CB167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!BZ18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!BZ15)-1),4),CC167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!CA18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!CA15)-1),4),CD167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!CB18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!CB15)-1),4),CE167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!CC18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!CC15)-1),4),CF167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!CD18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!CD15)-1),4),CG167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!CE18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!CE15)-1),4),CH167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!CF18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!CF15)-1),4),CI167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!CG18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!CG15)-1),4),CJ167))))","v":9.8597282004903697E-2},{"$f":"(IF($E$167=\"\",\"\",IF($E$167=\"DTF\",NOMINAL(((1-(($F$167+Variables!CH18)/4))^-4-1),4),IF($E$167=\"IPC\",NOMINAL(((1+$F$167)*(1+Variables!CH15)-1),4),CK167))))","v":9.8597282004903697E-2}]
[null,31,"11.00% E.A.",30000000,"E.A%",0.11,{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!C18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!C15)-1),4),F168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!D18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!D15)-1),4),G168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!E18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!E15)-1),4),H168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!F18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!F15)-1),4),I168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!G18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!G15)-1),4),J168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!H18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!H15)-1),4),K168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!I18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!I15)-1),4),L168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!J18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!J15)-1),4),M168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!K18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!K15)-1),4),N168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!L18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!L15)-1),4),O168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!M18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!M15)-1),4),P168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!N18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!N15)-1),4),Q168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!O18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!O15)-1),4),R168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!P18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!P15)-1),4),S168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!Q18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!Q15)-1),4),T168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!R18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!R15)-1),4),U168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!S18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!S15)-1),4),V168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!T18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!T15)-1),4),W168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!U18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!U15)-1),4),X168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!V18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!V15)-1),4),Y168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!W18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!W15)-1),4),Z168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!X18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!X15)-1),4),AA168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!Y18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!Y15)-1),4),AB168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!Z18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!Z15)-1),4),AC168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AA18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AA15)-1),4),AD168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AB18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AB15)-1),4),AE168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AC18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AC15)-1),4),AF168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AD18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AD15)-1),4),AG168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AE18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AE15)-1),4),AH168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AF18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AF15)-1),4),AI168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AG18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AG15)-1),4),AJ168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AH18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AH15)-1),4),AK168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AI18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AI15)-1),4),AL168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AJ18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AJ15)-1),4),AM168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AK18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AK15)-1),4),AN168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AL18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AL15)-1),4),AO168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AM18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AM15)-1),4),AP168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AN18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AN15)-1),4),AQ168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AO18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AO15)-1),4),AR168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AP18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AP15)-1),4),AS168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AQ18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AQ15)-1),4),AT168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AR18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AR15)-1),4),AU168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AS18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AS15)-1),4),AV168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AT18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AT15)-1),4),AW168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AU18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AU15)-1),4),AX168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AV18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AV15)-1),4),AY168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AW18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AW15)-1),4),AZ168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AX18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AX15)-1),4),BA168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AY18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AY15)-1),4),BB168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!AZ18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!AZ15)-1),4),BC168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BA18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BA15)-1),4),BD168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BB18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BB15)-1),4),BE168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BC18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BC15)-1),4),BF168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BD18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BD15)-1),4),BG168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BE18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BE15)-1),4),BH168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BF18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BF15)-1),4),BI168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BG18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BG15)-1),4),BJ168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BH18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BH15)-1),4),BK168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BI18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BI15)-1),4),BL168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BJ18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BJ15)-1),4),BM168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BK18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BK15)-1),4),BN168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BL18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BL15)-1),4),BO168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BM18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BM15)-1),4),BP168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BN18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BN15)-1),4),BQ168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BO18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BO15)-1),4),BR168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BP18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BP15)-1),4),BS168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BQ18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BQ15)-1),4),BT168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BR18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BR15)-1),4),BU168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BS18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BS15)-1),4),BV168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BT18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BT15)-1),4),BW168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BU18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BU15)-1),4),BX168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BV18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BV15)-1),4),BY168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BW18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BW15)-1),4),BZ168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BX18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BX15)-1),4),CA168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BY18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BY15)-1),4),CB168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!BZ18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!BZ15)-1),4),CC168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!CA18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!CA15)-1),4),CD168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!CB18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!CB15)-1),4),CE168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!CC18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!CC15)-1),4),CF168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!CD18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!CD15)-1),4),CG168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!CE18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!CE15)-1),4),CH168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!CF18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!CF15)-1),4),CI168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!CG18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!CG15)-1),4),CJ168))))","v":0.11},{"$f":"(IF($E$168=\"\",\"\",IF($E$168=\"DTF\",NOMINAL(((1-(($F$168+Variables!CH18)/4))^-4-1),4),IF($E$168=\"IPC\",NOMINAL(((1+$F$168)*(1+Variables!CH15)-1),4),CK168))))","v":0.11}]
[null,32,"10.95% E.A.",1000000,"E.A%",0.1095,{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!C18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!C15)-1),4),F169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!D18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!D15)-1),4),G169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!E18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!E15)-1),4),H169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!F18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!F15)-1),4),I169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!G18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!G15)-1),4),J169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!H18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!H15)-1),4),K169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!I18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!I15)-1),4),L169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!J18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!J15)-1),4),M169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!K18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!K15)-1),4),N169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!L18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!L15)-1),4),O169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!M18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!M15)-1),4),P169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!N18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!N15)-1),4),Q169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!O18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!O15)-1),4),R169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!P18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!P15)-1),4),S169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!Q18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!Q15)-1),4),T169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!R18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!R15)-1),4),U169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!S18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!S15)-1),4),V169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!T18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!T15)-1),4),W169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!U18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!U15)-1),4),X169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!V18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!V15)-1),4),Y169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!W18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!W15)-1),4),Z169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!X18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!X15)-1),4),AA169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!Y18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!Y15)-1),4),AB169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!Z18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!Z15)-1),4),AC169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AA18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AA15)-1),4),AD169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AB18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AB15)-1),4),AE169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AC18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AC15)-1),4),AF169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AD18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AD15)-1),4),AG169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AE18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AE15)-1),4),AH169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AF18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AF15)-1),4),AI169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AG18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AG15)-1),4),AJ169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AH18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AH15)-1),4),AK169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AI18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AI15)-1),4),AL169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AJ18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AJ15)-1),4),AM169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AK18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AK15)-1),4),AN169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AL18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AL15)-1),4),AO169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AM18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AM15)-1),4),AP169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AN18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AN15)-1),4),AQ169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AO18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AO15)-1),4),AR169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AP18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AP15)-1),4),AS169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AQ18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AQ15)-1),4),AT169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AR18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AR15)-1),4),AU169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AS18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AS15)-1),4),AV169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AT18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AT15)-1),4),AW169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AU18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AU15)-1),4),AX169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AV18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AV15)-1),4),AY169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AW18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AW15)-1),4),AZ169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AX18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AX15)-1),4),BA169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AY18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AY15)-1),4),BB169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!AZ18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!AZ15)-1),4),BC169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BA18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BA15)-1),4),BD169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BB18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BB15)-1),4),BE169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BC18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BC15)-1),4),BF169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BD18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BD15)-1),4),BG169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BE18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BE15)-1),4),BH169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BF18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BF15)-1),4),BI169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BG18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BG15)-1),4),BJ169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BH18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BH15)-1),4),BK169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BI18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BI15)-1),4),BL169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BJ18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BJ15)-1),4),BM169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BK18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BK15)-1),4),BN169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BL18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BL15)-1),4),BO169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BM18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BM15)-1),4),BP169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BN18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BN15)-1),4),BQ169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BO18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BO15)-1),4),BR169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BP18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BP15)-1),4),BS169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BQ18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BQ15)-1),4),BT169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BR18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BR15)-1),4),BU169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BS18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BS15)-1),4),BV169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BT18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BT15)-1),4),BW169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BU18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BU15)-1),4),BX169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BV18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BV15)-1),4),BY169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BW18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BW15)-1),4),BZ169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BX18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BX15)-1),4),CA169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BY18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BY15)-1),4),CB169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!BZ18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!BZ15)-1),4),CC169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!CA18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!CA15)-1),4),CD169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!CB18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!CB15)-1),4),CE169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!CC18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!CC15)-1),4),CF169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!CD18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!CD15)-1),4),CG169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!CE18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!CE15)-1),4),CH169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!CF18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!CF15)-1),4),CI169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!CG18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!CG15)-1),4),CJ169))))","v":0.1095},{"$f":"(IF($E$169=\"\",\"\",IF($E$169=\"DTF\",NOMINAL(((1-(($F$169+Variables!CH18)/4))^-4-1),4),IF($E$169=\"IPC\",NOMINAL(((1+$F$169)*(1+Variables!CH15)-1),4),CK169))))","v":0.1095}]
[null,33,"DTF + 1.70% T.V.",1000000,"DTF",1.7000000000000001E-2,{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!C18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!C15)-1),4),F170))))","v":9.4497506087011907E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!D18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!D15)-1),4),G170))))","v":9.4497506087011907E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!E18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!E15)-1),4),H170))))","v":9.4497506087011907E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!F18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!F15)-1),4),I170))))","v":9.4497506087011907E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!G18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!G15)-1),4),J170))))","v":9.4497506087011907E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!H18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!H15)-1),4),K170))))","v":9.4497506087011907E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!I18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!I15)-1),4),L170))))","v":9.4497506087011907E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!J18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!J15)-1),4),M170))))","v":9.4497506087011907E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!K18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!K15)-1),4),N170))))","v":9.4497506087011907E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!L18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!L15)-1),4),O170))))","v":9.4497506087011907E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!M18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!M15)-1),4),P170))))","v":9.4497506087011907E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!N18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!N15)-1),4),Q170))))","v":9.4497506087011907E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!O18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!O15)-1),4),R170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!P18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!P15)-1),4),S170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!Q18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!Q15)-1),4),T170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!R18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!R15)-1),4),U170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!S18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!S15)-1),4),V170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!T18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!T15)-1),4),W170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!U18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!U15)-1),4),X170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!V18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!V15)-1),4),Y170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!W18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!W15)-1),4),Z170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!X18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!X15)-1),4),AA170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!Y18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!Y15)-1),4),AB170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!Z18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!Z15)-1),4),AC170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AA18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AA15)-1),4),AD170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AB18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AB15)-1),4),AE170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AC18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AC15)-1),4),AF170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AD18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AD15)-1),4),AG170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AE18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AE15)-1),4),AH170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AF18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AF15)-1),4),AI170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AG18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AG15)-1),4),AJ170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AH18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AH15)-1),4),AK170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AI18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AI15)-1),4),AL170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AJ18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AJ15)-1),4),AM170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AK18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AK15)-1),4),AN170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AL18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AL15)-1),4),AO170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AM18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AM15)-1),4),AP170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AN18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AN15)-1),4),AQ170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AO18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AO15)-1),4),AR170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AP18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AP15)-1),4),AS170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AQ18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AQ15)-1),4),AT170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AR18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AR15)-1),4),AU170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AS18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AS15)-1),4),AV170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AT18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AT15)-1),4),AW170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AU18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AU15)-1),4),AX170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AV18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AV15)-1),4),AY170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AW18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AW15)-1),4),AZ170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AX18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AX15)-1),4),BA170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AY18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AY15)-1),4),BB170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!AZ18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!AZ15)-1),4),BC170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BA18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BA15)-1),4),BD170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BB18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BB15)-1),4),BE170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BC18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BC15)-1),4),BF170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BD18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BD15)-1),4),BG170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BE18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BE15)-1),4),BH170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BF18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BF15)-1),4),BI170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BG18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BG15)-1),4),BJ170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BH18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BH15)-1),4),BK170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BI18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BI15)-1),4),BL170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BJ18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BJ15)-1),4),BM170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BK18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BK15)-1),4),BN170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BL18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BL15)-1),4),BO170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BM18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BM15)-1),4),BP170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BN18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BN15)-1),4),BQ170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BO18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BO15)-1),4),BR170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BP18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BP15)-1),4),BS170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BQ18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BQ15)-1),4),BT170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BR18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BR15)-1),4),BU170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BS18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BS15)-1),4),BV170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BT18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BT15)-1),4),BW170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BU18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BU15)-1),4),BX170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BV18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BV15)-1),4),BY170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BW18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BW15)-1),4),BZ170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BX18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BX15)-1),4),CA170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BY18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BY15)-1),4),CB170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!BZ18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!BZ15)-1),4),CC170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!CA18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!CA15)-1),4),CD170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!CB18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!CB15)-1),4),CE170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!CC18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!CC15)-1),4),CF170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!CD18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!CD15)-1),4),CG170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!CE18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!CE15)-1),4),CH170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!CF18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!CF15)-1),4),CI170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!CG18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!CG15)-1),4),CJ170))))","v":9.5449981974021547E-2},{"$f":"(IF($E$170=\"\",\"\",IF($E$170=\"DTF\",NOMINAL(((1-(($F$170+Variables!CH18)/4))^-4-1),4),IF($E$170=\"IPC\",NOMINAL(((1+$F$170)*(1+Variables!CH15)-1),4),CK170))))","v":9.5449981974021547E-2}]
[null,34,"11.6162% E.A.",6000000,"E.A%",0.116162,{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!C18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!C15)-1),4),F171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!D18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!D15)-1),4),G171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!E18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!E15)-1),4),H171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!F18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!F15)-1),4),I171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!G18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!G15)-1),4),J171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!H18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!H15)-1),4),K171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!I18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!I15)-1),4),L171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!J18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!J15)-1),4),M171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!K18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!K15)-1),4),N171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!L18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!L15)-1),4),O171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!M18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!M15)-1),4),P171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!N18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!N15)-1),4),Q171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!O18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!O15)-1),4),R171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!P18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!P15)-1),4),S171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!Q18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!Q15)-1),4),T171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!R18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!R15)-1),4),U171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!S18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!S15)-1),4),V171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!T18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!T15)-1),4),W171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!U18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!U15)-1),4),X171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!V18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!V15)-1),4),Y171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!W18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!W15)-1),4),Z171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!X18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!X15)-1),4),AA171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!Y18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!Y15)-1),4),AB171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!Z18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!Z15)-1),4),AC171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AA18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AA15)-1),4),AD171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AB18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AB15)-1),4),AE171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AC18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AC15)-1),4),AF171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AD18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AD15)-1),4),AG171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AE18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AE15)-1),4),AH171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AF18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AF15)-1),4),AI171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AG18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AG15)-1),4),AJ171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AH18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AH15)-1),4),AK171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AI18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AI15)-1),4),AL171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AJ18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AJ15)-1),4),AM171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AK18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AK15)-1),4),AN171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AL18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AL15)-1),4),AO171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AM18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AM15)-1),4),AP171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AN18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AN15)-1),4),AQ171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AO18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AO15)-1),4),AR171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AP18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AP15)-1),4),AS171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AQ18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AQ15)-1),4),AT171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AR18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AR15)-1),4),AU171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AS18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AS15)-1),4),AV171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AT18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AT15)-1),4),AW171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AU18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AU15)-1),4),AX171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AV18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AV15)-1),4),AY171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AW18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AW15)-1),4),AZ171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AX18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AX15)-1),4),BA171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AY18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AY15)-1),4),BB171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!AZ18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!AZ15)-1),4),BC171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BA18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BA15)-1),4),BD171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BB18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BB15)-1),4),BE171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BC18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BC15)-1),4),BF171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BD18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BD15)-1),4),BG171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BE18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BE15)-1),4),BH171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BF18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BF15)-1),4),BI171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BG18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BG15)-1),4),BJ171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BH18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BH15)-1),4),BK171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BI18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BI15)-1),4),BL171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BJ18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BJ15)-1),4),BM171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BK18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BK15)-1),4),BN171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BL18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BL15)-1),4),BO171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BM18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BM15)-1),4),BP171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BN18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BN15)-1),4),BQ171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BO18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BO15)-1),4),BR171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BP18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BP15)-1),4),BS171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BQ18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BQ15)-1),4),BT171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BR18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BR15)-1),4),BU171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BS18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BS15)-1),4),BV171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BT18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BT15)-1),4),BW171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BU18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BU15)-1),4),BX171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BV18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BV15)-1),4),BY171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BW18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BW15)-1),4),BZ171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BX18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BX15)-1),4),CA171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BY18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BY15)-1),4),CB171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!BZ18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!BZ15)-1),4),CC171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!CA18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!CA15)-1),4),CD171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!CB18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!CB15)-1),4),CE171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!CC18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!CC15)-1),4),CF171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!CD18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!CD15)-1),4),CG171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!CE18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!CE15)-1),4),CH171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!CF18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!CF15)-1),4),CI171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!CG18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!CG15)-1),4),CJ171))))","v":0.116162},{"$f":"(IF($E$171=\"\",\"\",IF($E$171=\"DTF\",NOMINAL(((1-(($F$171+Variables!CH18)/4))^-4-1),4),IF($E$171=\"IPC\",NOMINAL(((1+$F$171)*(1+Variables!CH15)-1),4),CK171))))","v":0.116162}]
[null,35,"DTF + 2.00% T.V.",10750000,"DTF",0.02,{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!C18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!C15)-1),4),F172))))","v":9.7643341795227379E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!D18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!D15)-1),4),G172))))","v":9.7643341795227379E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!E18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!E15)-1),4),H172))))","v":9.7643341795227379E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!F18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!F15)-1),4),I172))))","v":9.7643341795227379E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!G18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!G15)-1),4),J172))))","v":9.7643341795227379E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!H18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!H15)-1),4),K172))))","v":9.7643341795227379E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!I18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!I15)-1),4),L172))))","v":9.7643341795227379E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!J18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!J15)-1),4),M172))))","v":9.7643341795227379E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!K18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!K15)-1),4),N172))))","v":9.7643341795227379E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!L18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!L15)-1),4),O172))))","v":9.7643341795227379E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!M18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!M15)-1),4),P172))))","v":9.7643341795227379E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!N18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!N15)-1),4),Q172))))","v":9.7643341795227379E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!O18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!O15)-1),4),R172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!P18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!P15)-1),4),S172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!Q18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!Q15)-1),4),T172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!R18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!R15)-1),4),U172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!S18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!S15)-1),4),V172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!T18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!T15)-1),4),W172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!U18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!U15)-1),4),X172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!V18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!V15)-1),4),Y172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!W18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!W15)-1),4),Z172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!X18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!X15)-1),4),AA172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!Y18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!Y15)-1),4),AB172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!Z18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!Z15)-1),4),AC172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AA18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AA15)-1),4),AD172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AB18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AB15)-1),4),AE172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AC18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AC15)-1),4),AF172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AD18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AD15)-1),4),AG172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AE18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AE15)-1),4),AH172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AF18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AF15)-1),4),AI172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AG18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AG15)-1),4),AJ172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AH18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AH15)-1),4),AK172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AI18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AI15)-1),4),AL172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AJ18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AJ15)-1),4),AM172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AK18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AK15)-1),4),AN172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AL18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AL15)-1),4),AO172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AM18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AM15)-1),4),AP172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AN18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AN15)-1),4),AQ172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AO18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AO15)-1),4),AR172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AP18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AP15)-1),4),AS172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AQ18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AQ15)-1),4),AT172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AR18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AR15)-1),4),AU172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AS18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AS15)-1),4),AV172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AT18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AT15)-1),4),AW172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AU18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AU15)-1),4),AX172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AV18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AV15)-1),4),AY172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AW18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AW15)-1),4),AZ172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AX18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AX15)-1),4),BA172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AY18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AY15)-1),4),BB172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!AZ18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!AZ15)-1),4),BC172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BA18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BA15)-1),4),BD172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BB18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BB15)-1),4),BE172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BC18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BC15)-1),4),BF172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BD18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BD15)-1),4),BG172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BE18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BE15)-1),4),BH172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BF18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BF15)-1),4),BI172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BG18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BG15)-1),4),BJ172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BH18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BH15)-1),4),BK172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BI18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BI15)-1),4),BL172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BJ18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BJ15)-1),4),BM172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BK18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BK15)-1),4),BN172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BL18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BL15)-1),4),BO172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BM18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BM15)-1),4),BP172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BN18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BN15)-1),4),BQ172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BO18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BO15)-1),4),BR172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BP18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BP15)-1),4),BS172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BQ18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BQ15)-1),4),BT172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BR18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BR15)-1),4),BU172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BS18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BS15)-1),4),BV172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BT18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BT15)-1),4),BW172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BU18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BU15)-1),4),BX172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BV18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BV15)-1),4),BY172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BW18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BW15)-1),4),BZ172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BX18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BX15)-1),4),CA172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BY18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BY15)-1),4),CB172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!BZ18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!BZ15)-1),4),CC172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!CA18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!CA15)-1),4),CD172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!CB18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!CB15)-1),4),CE172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!CC18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!CC15)-1),4),CF172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!CD18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!CD15)-1),4),CG172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!CE18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!CE15)-1),4),CH172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!CF18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!CF15)-1),4),CI172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!CG18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!CG15)-1),4),CJ172))))","v":9.8597282004903697E-2},{"$f":"(IF($E$172=\"\",\"\",IF($E$172=\"DTF\",NOMINAL(((1-(($F$172+Variables!CH18)/4))^-4-1),4),IF($E$172=\"IPC\",NOMINAL(((1+$F$172)*(1+Variables!CH15)-1),4),CK172))))","v":9.8597282004903697E-2}]
[null,36,"11.00% E.A.",3000000,"E.A%",0.11,{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!C18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!C15)-1),4),F173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!D18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!D15)-1),4),G173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!E18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!E15)-1),4),H173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!F18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!F15)-1),4),I173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!G18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!G15)-1),4),J173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!H18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!H15)-1),4),K173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!I18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!I15)-1),4),L173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!J18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!J15)-1),4),M173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!K18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!K15)-1),4),N173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!L18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!L15)-1),4),O173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!M18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!M15)-1),4),P173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!N18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!N15)-1),4),Q173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!O18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!O15)-1),4),R173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!P18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!P15)-1),4),S173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!Q18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!Q15)-1),4),T173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!R18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!R15)-1),4),U173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!S18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!S15)-1),4),V173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!T18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!T15)-1),4),W173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!U18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!U15)-1),4),X173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!V18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!V15)-1),4),Y173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!W18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!W15)-1),4),Z173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!X18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!X15)-1),4),AA173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!Y18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!Y15)-1),4),AB173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!Z18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!Z15)-1),4),AC173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AA18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AA15)-1),4),AD173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AB18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AB15)-1),4),AE173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AC18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AC15)-1),4),AF173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AD18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AD15)-1),4),AG173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AE18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AE15)-1),4),AH173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AF18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AF15)-1),4),AI173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AG18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AG15)-1),4),AJ173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AH18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AH15)-1),4),AK173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AI18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AI15)-1),4),AL173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AJ18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AJ15)-1),4),AM173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AK18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AK15)-1),4),AN173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AL18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AL15)-1),4),AO173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AM18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AM15)-1),4),AP173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AN18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AN15)-1),4),AQ173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AO18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AO15)-1),4),AR173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AP18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AP15)-1),4),AS173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AQ18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AQ15)-1),4),AT173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AR18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AR15)-1),4),AU173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AS18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AS15)-1),4),AV173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AT18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AT15)-1),4),AW173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AU18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AU15)-1),4),AX173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AV18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AV15)-1),4),AY173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AW18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AW15)-1),4),AZ173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AX18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AX15)-1),4),BA173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AY18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AY15)-1),4),BB173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!AZ18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!AZ15)-1),4),BC173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BA18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BA15)-1),4),BD173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BB18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BB15)-1),4),BE173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BC18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BC15)-1),4),BF173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BD18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BD15)-1),4),BG173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BE18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BE15)-1),4),BH173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BF18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BF15)-1),4),BI173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BG18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BG15)-1),4),BJ173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BH18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BH15)-1),4),BK173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BI18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BI15)-1),4),BL173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BJ18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BJ15)-1),4),BM173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BK18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BK15)-1),4),BN173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BL18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BL15)-1),4),BO173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BM18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BM15)-1),4),BP173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BN18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BN15)-1),4),BQ173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BO18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BO15)-1),4),BR173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BP18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BP15)-1),4),BS173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BQ18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BQ15)-1),4),BT173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BR18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BR15)-1),4),BU173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BS18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BS15)-1),4),BV173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BT18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BT15)-1),4),BW173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BU18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BU15)-1),4),BX173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BV18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BV15)-1),4),BY173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BW18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BW15)-1),4),BZ173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BX18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BX15)-1),4),CA173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BY18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BY15)-1),4),CB173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!BZ18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!BZ15)-1),4),CC173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!CA18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!CA15)-1),4),CD173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!CB18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!CB15)-1),4),CE173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!CC18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!CC15)-1),4),CF173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!CD18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!CD15)-1),4),CG173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!CE18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!CE15)-1),4),CH173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!CF18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!CF15)-1),4),CI173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!CG18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!CG15)-1),4),CJ173))))","v":0.11},{"$f":"(IF($E$173=\"\",\"\",IF($E$173=\"DTF\",NOMINAL(((1-(($F$173+Variables!CH18)/4))^-4-1),4),IF($E$173=\"IPC\",NOMINAL(((1+$F$173)*(1+Variables!CH15)-1),4),CK173))))","v":0.11}]
[null,37,"DTF + 1.90% T.V.",5500000,"DTF",1.9E-2,{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!C18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!C15)-1),4),F174))))","v":9.6594192925310018E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!D18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!D15)-1),4),G174))))","v":9.6594192925310018E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!E18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!E15)-1),4),H174))))","v":9.6594192925310018E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!F18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!F15)-1),4),I174))))","v":9.6594192925310018E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!G18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!G15)-1),4),J174))))","v":9.6594192925310018E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!H18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!H15)-1),4),K174))))","v":9.6594192925310018E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!I18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!I15)-1),4),L174))))","v":9.6594192925310018E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!J18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!J15)-1),4),M174))))","v":9.6594192925310018E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!K18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!K15)-1),4),N174))))","v":9.6594192925310018E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!L18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!L15)-1),4),O174))))","v":9.6594192925310018E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!M18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!M15)-1),4),P174))))","v":9.6594192925310018E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!N18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!N15)-1),4),Q174))))","v":9.6594192925310018E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!O18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!O15)-1),4),R174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!P18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!P15)-1),4),S174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!Q18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!Q15)-1),4),T174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!R18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!R15)-1),4),U174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!S18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!S15)-1),4),V174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!T18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!T15)-1),4),W174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!U18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!U15)-1),4),X174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!V18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!V15)-1),4),Y174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!W18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!W15)-1),4),Z174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!X18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!X15)-1),4),AA174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!Y18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!Y15)-1),4),AB174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!Z18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!Z15)-1),4),AC174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AA18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AA15)-1),4),AD174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AB18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AB15)-1),4),AE174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AC18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AC15)-1),4),AF174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AD18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AD15)-1),4),AG174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AE18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AE15)-1),4),AH174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AF18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AF15)-1),4),AI174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AG18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AG15)-1),4),AJ174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AH18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AH15)-1),4),AK174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AI18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AI15)-1),4),AL174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AJ18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AJ15)-1),4),AM174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AK18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AK15)-1),4),AN174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AL18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AL15)-1),4),AO174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AM18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AM15)-1),4),AP174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AN18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AN15)-1),4),AQ174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AO18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AO15)-1),4),AR174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AP18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AP15)-1),4),AS174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AQ18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AQ15)-1),4),AT174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AR18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AR15)-1),4),AU174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AS18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AS15)-1),4),AV174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AT18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AT15)-1),4),AW174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AU18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AU15)-1),4),AX174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AV18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AV15)-1),4),AY174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AW18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AW15)-1),4),AZ174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AX18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AX15)-1),4),BA174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AY18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AY15)-1),4),BB174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!AZ18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!AZ15)-1),4),BC174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BA18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BA15)-1),4),BD174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BB18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BB15)-1),4),BE174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BC18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BC15)-1),4),BF174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BD18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BD15)-1),4),BG174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BE18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BE15)-1),4),BH174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BF18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BF15)-1),4),BI174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BG18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BG15)-1),4),BJ174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BH18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BH15)-1),4),BK174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BI18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BI15)-1),4),BL174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BJ18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BJ15)-1),4),BM174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BK18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BK15)-1),4),BN174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BL18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BL15)-1),4),BO174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BM18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BM15)-1),4),BP174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BN18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BN15)-1),4),BQ174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BO18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BO15)-1),4),BR174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BP18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BP15)-1),4),BS174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BQ18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BQ15)-1),4),BT174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BR18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BR15)-1),4),BU174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BS18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BS15)-1),4),BV174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BT18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BT15)-1),4),BW174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BU18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BU15)-1),4),BX174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BV18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BV15)-1),4),BY174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BW18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BW15)-1),4),BZ174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BX18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BX15)-1),4),CA174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BY18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BY15)-1),4),CB174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!BZ18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!BZ15)-1),4),CC174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!CA18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!CA15)-1),4),CD174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!CB18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!CB15)-1),4),CE174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!CC18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!CC15)-1),4),CF174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!CD18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!CD15)-1),4),CG174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!CE18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!CE15)-1),4),CH174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!CF18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!CF15)-1),4),CI174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!CG18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!CG15)-1),4),CJ174))))","v":9.7547644652450138E-2},{"$f":"(IF($E$174=\"\",\"\",IF($E$174=\"DTF\",NOMINAL(((1-(($F$174+Variables!CH18)/4))^-4-1),4),IF($E$174=\"IPC\",NOMINAL(((1+$F$174)*(1+Variables!CH15)-1),4),CK174))))","v":9.7547644652450138E-2}]
[null,38,"11.10% E.A.",8500000,"E.A%",0.111,{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!C18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!C15)-1),4),F175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!D18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!D15)-1),4),G175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!E18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!E15)-1),4),H175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!F18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!F15)-1),4),I175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!G18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!G15)-1),4),J175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!H18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!H15)-1),4),K175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!I18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!I15)-1),4),L175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!J18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!J15)-1),4),M175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!K18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!K15)-1),4),N175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!L18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!L15)-1),4),O175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!M18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!M15)-1),4),P175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!N18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!N15)-1),4),Q175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!O18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!O15)-1),4),R175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!P18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!P15)-1),4),S175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!Q18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!Q15)-1),4),T175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!R18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!R15)-1),4),U175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!S18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!S15)-1),4),V175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!T18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!T15)-1),4),W175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!U18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!U15)-1),4),X175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!V18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!V15)-1),4),Y175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!W18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!W15)-1),4),Z175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!X18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!X15)-1),4),AA175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!Y18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!Y15)-1),4),AB175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!Z18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!Z15)-1),4),AC175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AA18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AA15)-1),4),AD175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AB18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AB15)-1),4),AE175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AC18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AC15)-1),4),AF175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AD18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AD15)-1),4),AG175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AE18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AE15)-1),4),AH175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AF18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AF15)-1),4),AI175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AG18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AG15)-1),4),AJ175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AH18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AH15)-1),4),AK175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AI18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AI15)-1),4),AL175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AJ18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AJ15)-1),4),AM175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AK18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AK15)-1),4),AN175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AL18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AL15)-1),4),AO175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AM18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AM15)-1),4),AP175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AN18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AN15)-1),4),AQ175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AO18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AO15)-1),4),AR175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AP18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AP15)-1),4),AS175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AQ18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AQ15)-1),4),AT175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AR18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AR15)-1),4),AU175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AS18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AS15)-1),4),AV175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AT18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AT15)-1),4),AW175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AU18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AU15)-1),4),AX175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AV18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AV15)-1),4),AY175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AW18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AW15)-1),4),AZ175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AX18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AX15)-1),4),BA175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AY18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AY15)-1),4),BB175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!AZ18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!AZ15)-1),4),BC175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BA18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BA15)-1),4),BD175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BB18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BB15)-1),4),BE175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BC18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BC15)-1),4),BF175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BD18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BD15)-1),4),BG175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BE18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BE15)-1),4),BH175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BF18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BF15)-1),4),BI175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BG18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BG15)-1),4),BJ175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BH18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BH15)-1),4),BK175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BI18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BI15)-1),4),BL175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BJ18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BJ15)-1),4),BM175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BK18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BK15)-1),4),BN175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BL18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BL15)-1),4),BO175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BM18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BM15)-1),4),BP175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BN18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BN15)-1),4),BQ175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BO18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BO15)-1),4),BR175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BP18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BP15)-1),4),BS175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BQ18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BQ15)-1),4),BT175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BR18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BR15)-1),4),BU175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BS18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BS15)-1),4),BV175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BT18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BT15)-1),4),BW175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BU18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BU15)-1),4),BX175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BV18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BV15)-1),4),BY175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BW18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BW15)-1),4),BZ175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BX18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BX15)-1),4),CA175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BY18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BY15)-1),4),CB175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!BZ18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!BZ15)-1),4),CC175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!CA18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!CA15)-1),4),CD175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!CB18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!CB15)-1),4),CE175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!CC18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!CC15)-1),4),CF175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!CD18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!CD15)-1),4),CG175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!CE18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!CE15)-1),4),CH175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!CF18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!CF15)-1),4),CI175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!CG18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!CG15)-1),4),CJ175))))","v":0.111},{"$f":"(IF($E$175=\"\",\"\",IF($E$175=\"DTF\",NOMINAL(((1-(($F$175+Variables!CH18)/4))^-4-1),4),IF($E$175=\"IPC\",NOMINAL(((1+$F$175)*(1+Variables!CH15)-1),4),CK175))))","v":0.111}]
[null,39,"11% E.A.",2500000,"E.A%",0.11,{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!C18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!C15)-1),4),F176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!D18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!D15)-1),4),G176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!E18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!E15)-1),4),H176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!F18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!F15)-1),4),I176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!G18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!G15)-1),4),J176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!H18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!H15)-1),4),K176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!I18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!I15)-1),4),L176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!J18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!J15)-1),4),M176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!K18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!K15)-1),4),N176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!L18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!L15)-1),4),O176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!M18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!M15)-1),4),P176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!N18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!N15)-1),4),Q176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!O18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!O15)-1),4),R176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!P18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!P15)-1),4),S176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!Q18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!Q15)-1),4),T176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!R18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!R15)-1),4),U176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!S18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!S15)-1),4),V176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!T18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!T15)-1),4),W176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!U18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!U15)-1),4),X176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!V18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!V15)-1),4),Y176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!W18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!W15)-1),4),Z176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!X18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!X15)-1),4),AA176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!Y18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!Y15)-1),4),AB176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!Z18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!Z15)-1),4),AC176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AA18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AA15)-1),4),AD176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AB18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AB15)-1),4),AE176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AC18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AC15)-1),4),AF176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AD18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AD15)-1),4),AG176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AE18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AE15)-1),4),AH176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AF18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AF15)-1),4),AI176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AG18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AG15)-1),4),AJ176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AH18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AH15)-1),4),AK176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AI18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AI15)-1),4),AL176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AJ18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AJ15)-1),4),AM176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AK18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AK15)-1),4),AN176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AL18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AL15)-1),4),AO176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AM18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AM15)-1),4),AP176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AN18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AN15)-1),4),AQ176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AO18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AO15)-1),4),AR176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AP18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AP15)-1),4),AS176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AQ18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AQ15)-1),4),AT176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AR18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AR15)-1),4),AU176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AS18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AS15)-1),4),AV176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AT18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AT15)-1),4),AW176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AU18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AU15)-1),4),AX176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AV18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AV15)-1),4),AY176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AW18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AW15)-1),4),AZ176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AX18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AX15)-1),4),BA176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AY18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AY15)-1),4),BB176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!AZ18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!AZ15)-1),4),BC176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BA18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BA15)-1),4),BD176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BB18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BB15)-1),4),BE176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BC18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BC15)-1),4),BF176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BD18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BD15)-1),4),BG176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BE18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BE15)-1),4),BH176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BF18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BF15)-1),4),BI176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BG18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BG15)-1),4),BJ176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BH18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BH15)-1),4),BK176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BI18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BI15)-1),4),BL176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BJ18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BJ15)-1),4),BM176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BK18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BK15)-1),4),BN176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BL18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BL15)-1),4),BO176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BM18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BM15)-1),4),BP176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BN18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BN15)-1),4),BQ176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BO18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BO15)-1),4),BR176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BP18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BP15)-1),4),BS176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BQ18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BQ15)-1),4),BT176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BR18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BR15)-1),4),BU176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BS18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BS15)-1),4),BV176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BT18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BT15)-1),4),BW176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BU18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BU15)-1),4),BX176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BV18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BV15)-1),4),BY176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BW18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BW15)-1),4),BZ176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BX18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BX15)-1),4),CA176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BY18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BY15)-1),4),CB176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!BZ18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!BZ15)-1),4),CC176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!CA18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!CA15)-1),4),CD176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!CB18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!CB15)-1),4),CE176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!CC18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!CC15)-1),4),CF176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!CD18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!CD15)-1),4),CG176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!CE18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!CE15)-1),4),CH176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!CF18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!CF15)-1),4),CI176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!CG18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!CG15)-1),4),CJ176))))","v":0.11},{"$f":"(IF($E$176=\"\",\"\",IF($E$176=\"DTF\",NOMINAL(((1-(($F$176+Variables!CH18)/4))^-4-1),4),IF($E$176=\"IPC\",NOMINAL(((1+$F$176)*(1+Variables!CH15)-1),4),CK176))))","v":0.11}]
[null,40,"11.15% E.A.",50000000,"E.A%",0.1115,{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!C18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!C15)-1),4),F177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!D18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!D15)-1),4),G177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!E18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!E15)-1),4),H177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!F18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!F15)-1),4),I177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!G18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!G15)-1),4),J177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!H18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!H15)-1),4),K177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!I18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!I15)-1),4),L177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!J18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!J15)-1),4),M177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!K18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!K15)-1),4),N177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!L18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!L15)-1),4),O177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!M18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!M15)-1),4),P177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!N18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!N15)-1),4),Q177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!O18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!O15)-1),4),R177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!P18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!P15)-1),4),S177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!Q18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!Q15)-1),4),T177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!R18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!R15)-1),4),U177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!S18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!S15)-1),4),V177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!T18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!T15)-1),4),W177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!U18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!U15)-1),4),X177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!V18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!V15)-1),4),Y177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!W18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!W15)-1),4),Z177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!X18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!X15)-1),4),AA177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!Y18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!Y15)-1),4),AB177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!Z18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!Z15)-1),4),AC177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AA18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AA15)-1),4),AD177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AB18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AB15)-1),4),AE177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AC18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AC15)-1),4),AF177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AD18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AD15)-1),4),AG177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AE18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AE15)-1),4),AH177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AF18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AF15)-1),4),AI177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AG18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AG15)-1),4),AJ177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AH18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AH15)-1),4),AK177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AI18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AI15)-1),4),AL177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AJ18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AJ15)-1),4),AM177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AK18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AK15)-1),4),AN177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AL18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AL15)-1),4),AO177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AM18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AM15)-1),4),AP177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AN18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AN15)-1),4),AQ177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AO18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AO15)-1),4),AR177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AP18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AP15)-1),4),AS177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AQ18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AQ15)-1),4),AT177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AR18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AR15)-1),4),AU177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AS18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AS15)-1),4),AV177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AT18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AT15)-1),4),AW177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AU18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AU15)-1),4),AX177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AV18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AV15)-1),4),AY177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AW18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AW15)-1),4),AZ177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AX18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AX15)-1),4),BA177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AY18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AY15)-1),4),BB177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!AZ18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!AZ15)-1),4),BC177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BA18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BA15)-1),4),BD177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BB18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BB15)-1),4),BE177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BC18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BC15)-1),4),BF177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BD18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BD15)-1),4),BG177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BE18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BE15)-1),4),BH177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BF18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BF15)-1),4),BI177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BG18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BG15)-1),4),BJ177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BH18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BH15)-1),4),BK177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BI18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BI15)-1),4),BL177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BJ18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BJ15)-1),4),BM177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BK18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BK15)-1),4),BN177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BL18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BL15)-1),4),BO177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BM18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BM15)-1),4),BP177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BN18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BN15)-1),4),BQ177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BO18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BO15)-1),4),BR177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BP18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BP15)-1),4),BS177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BQ18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BQ15)-1),4),BT177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BR18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BR15)-1),4),BU177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BS18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BS15)-1),4),BV177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BT18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BT15)-1),4),BW177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BU18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BU15)-1),4),BX177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BV18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BV15)-1),4),BY177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BW18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BW15)-1),4),BZ177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BX18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BX15)-1),4),CA177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BY18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BY15)-1),4),CB177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!BZ18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!BZ15)-1),4),CC177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!CA18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!CA15)-1),4),CD177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!CB18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!CB15)-1),4),CE177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!CC18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!CC15)-1),4),CF177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!CD18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!CD15)-1),4),CG177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!CE18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!CE15)-1),4),CH177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!CF18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!CF15)-1),4),CI177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!CG18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!CG15)-1),4),CJ177))))","v":0.1115},{"$f":"(IF($E$177=\"\",\"\",IF($E$177=\"DTF\",NOMINAL(((1-(($F$177+Variables!CH18)/4))^-4-1),4),IF($E$177=\"IPC\",NOMINAL(((1+$F$177)*(1+Variables!CH15)-1),4),CK177))))","v":0.1115}]
[null,41,{"$f":"IF(C52=\"\",\"\",C52)","v":"10.90% E.A."},6500000,"E.A%",0.109,{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!C18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!C15)-1),4),F178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!D18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!D15)-1),4),G178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!E18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!E15)-1),4),H178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!F18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!F15)-1),4),I178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!G18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!G15)-1),4),J178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!H18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!H15)-1),4),K178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!I18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!I15)-1),4),L178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!J18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!J15)-1),4),M178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!K18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!K15)-1),4),N178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!L18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!L15)-1),4),O178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!M18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!M15)-1),4),P178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!N18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!N15)-1),4),Q178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!O18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!O15)-1),4),R178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!P18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!P15)-1),4),S178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!Q18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!Q15)-1),4),T178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!R18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!R15)-1),4),U178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!S18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!S15)-1),4),V178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!T18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!T15)-1),4),W178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!U18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!U15)-1),4),X178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!V18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!V15)-1),4),Y178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!W18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!W15)-1),4),Z178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!X18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!X15)-1),4),AA178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!Y18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!Y15)-1),4),AB178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!Z18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!Z15)-1),4),AC178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AA18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AA15)-1),4),AD178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AB18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AB15)-1),4),AE178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AC18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AC15)-1),4),AF178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AD18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AD15)-1),4),AG178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AE18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AE15)-1),4),AH178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AF18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AF15)-1),4),AI178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AG18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AG15)-1),4),AJ178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AH18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AH15)-1),4),AK178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AI18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AI15)-1),4),AL178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AJ18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AJ15)-1),4),AM178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AK18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AK15)-1),4),AN178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AL18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AL15)-1),4),AO178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AM18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AM15)-1),4),AP178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AN18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AN15)-1),4),AQ178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AO18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AO15)-1),4),AR178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AP18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AP15)-1),4),AS178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AQ18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AQ15)-1),4),AT178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AR18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AR15)-1),4),AU178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AS18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AS15)-1),4),AV178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AT18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AT15)-1),4),AW178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AU18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AU15)-1),4),AX178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AV18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AV15)-1),4),AY178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AW18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AW15)-1),4),AZ178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AX18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AX15)-1),4),BA178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AY18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AY15)-1),4),BB178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!AZ18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!AZ15)-1),4),BC178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BA18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BA15)-1),4),BD178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BB18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BB15)-1),4),BE178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BC18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BC15)-1),4),BF178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BD18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BD15)-1),4),BG178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BE18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BE15)-1),4),BH178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BF18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BF15)-1),4),BI178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BG18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BG15)-1),4),BJ178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BH18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BH15)-1),4),BK178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BI18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BI15)-1),4),BL178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BJ18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BJ15)-1),4),BM178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BK18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BK15)-1),4),BN178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BL18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BL15)-1),4),BO178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BM18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BM15)-1),4),BP178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BN18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BN15)-1),4),BQ178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BO18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BO15)-1),4),BR178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BP18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BP15)-1),4),BS178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BQ18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BQ15)-1),4),BT178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BR18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BR15)-1),4),BU178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BS18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BS15)-1),4),BV178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BT18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BT15)-1),4),BW178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BU18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BU15)-1),4),BX178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BV18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BV15)-1),4),BY178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BW18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BW15)-1),4),BZ178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BX18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BX15)-1),4),CA178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BY18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BY15)-1),4),CB178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!BZ18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!BZ15)-1),4),CC178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!CA18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!CA15)-1),4),CD178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!CB18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!CB15)-1),4),CE178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!CC18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!CC15)-1),4),CF178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!CD18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!CD15)-1),4),CG178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!CE18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!CE15)-1),4),CH178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!CF18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!CF15)-1),4),CI178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!CG18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!CG15)-1),4),CJ178))))","v":0.109},{"$f":"(IF($E$178=\"\",\"\",IF($E$178=\"DTF\",NOMINAL(((1-(($F$178+Variables!CH18)/4))^-4-1),4),IF($E$178=\"IPC\",NOMINAL(((1+$F$178)*(1+Variables!CH15)-1),4),CK178))))","v":0.109}]
[null,42,"11.15% E.A.",20000000,"E.A%",0.1115,{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!C18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!C15)-1),4),F179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!D18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!D15)-1),4),G179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!E18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!E15)-1),4),H179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!F18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!F15)-1),4),I179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!G18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!G15)-1),4),J179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!H18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!H15)-1),4),K179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!I18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!I15)-1),4),L179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!J18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!J15)-1),4),M179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!K18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!K15)-1),4),N179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!L18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!L15)-1),4),O179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!M18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!M15)-1),4),P179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!N18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!N15)-1),4),Q179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!O18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!O15)-1),4),R179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!P18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!P15)-1),4),S179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!Q18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!Q15)-1),4),T179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!R18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!R15)-1),4),U179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!S18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!S15)-1),4),V179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!T18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!T15)-1),4),W179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!U18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!U15)-1),4),X179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!V18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!V15)-1),4),Y179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!W18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!W15)-1),4),Z179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!X18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!X15)-1),4),AA179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!Y18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!Y15)-1),4),AB179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!Z18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!Z15)-1),4),AC179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AA18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AA15)-1),4),AD179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AB18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AB15)-1),4),AE179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AC18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AC15)-1),4),AF179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AD18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AD15)-1),4),AG179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AE18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AE15)-1),4),AH179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AF18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AF15)-1),4),AI179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AG18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AG15)-1),4),AJ179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AH18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AH15)-1),4),AK179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AI18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AI15)-1),4),AL179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AJ18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AJ15)-1),4),AM179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AK18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AK15)-1),4),AN179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AL18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AL15)-1),4),AO179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AM18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AM15)-1),4),AP179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AN18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AN15)-1),4),AQ179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AO18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AO15)-1),4),AR179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AP18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AP15)-1),4),AS179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AQ18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AQ15)-1),4),AT179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AR18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AR15)-1),4),AU179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AS18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AS15)-1),4),AV179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AT18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AT15)-1),4),AW179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AU18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AU15)-1),4),AX179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AV18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AV15)-1),4),AY179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AW18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AW15)-1),4),AZ179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AX18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AX15)-1),4),BA179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AY18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AY15)-1),4),BB179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!AZ18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!AZ15)-1),4),BC179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BA18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BA15)-1),4),BD179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BB18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BB15)-1),4),BE179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BC18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BC15)-1),4),BF179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BD18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BD15)-1),4),BG179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BE18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BE15)-1),4),BH179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BF18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BF15)-1),4),BI179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BG18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BG15)-1),4),BJ179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BH18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BH15)-1),4),BK179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BI18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BI15)-1),4),BL179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BJ18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BJ15)-1),4),BM179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BK18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BK15)-1),4),BN179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BL18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BL15)-1),4),BO179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BM18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BM15)-1),4),BP179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BN18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BN15)-1),4),BQ179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BO18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BO15)-1),4),BR179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BP18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BP15)-1),4),BS179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BQ18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BQ15)-1),4),BT179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BR18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BR15)-1),4),BU179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BS18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BS15)-1),4),BV179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BT18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BT15)-1),4),BW179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BU18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BU15)-1),4),BX179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BV18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BV15)-1),4),BY179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BW18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BW15)-1),4),BZ179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BX18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BX15)-1),4),CA179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BY18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BY15)-1),4),CB179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!BZ18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!BZ15)-1),4),CC179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!CA18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!CA15)-1),4),CD179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!CB18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!CB15)-1),4),CE179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!CC18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!CC15)-1),4),CF179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!CD18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!CD15)-1),4),CG179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!CE18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!CE15)-1),4),CH179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!CF18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!CF15)-1),4),CI179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!CG18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!CG15)-1),4),CJ179))))","v":0.1115},{"$f":"(IF($E$179=\"\",\"\",IF($E$179=\"DTF\",NOMINAL(((1-(($F$179+Variables!CH18)/4))^-4-1),4),IF($E$179=\"IPC\",NOMINAL(((1+$F$179)*(1+Variables!CH15)-1),4),CK179))))","v":0.1115}]
[null,43,"11.15% E.A.",30000000,"E.A%",0.1115,{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!C18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!C15)-1),4),F180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!D18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!D15)-1),4),G180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!E18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!E15)-1),4),H180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!F18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!F15)-1),4),I180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!G18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!G15)-1),4),J180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!H18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!H15)-1),4),K180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!I18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!I15)-1),4),L180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!J18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!J15)-1),4),M180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!K18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!K15)-1),4),N180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!L18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!L15)-1),4),O180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!M18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!M15)-1),4),P180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!N18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!N15)-1),4),Q180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!O18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!O15)-1),4),R180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!P18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!P15)-1),4),S180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!Q18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!Q15)-1),4),T180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!R18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!R15)-1),4),U180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!S18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!S15)-1),4),V180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!T18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!T15)-1),4),W180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!U18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!U15)-1),4),X180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!V18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!V15)-1),4),Y180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!W18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!W15)-1),4),Z180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!X18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!X15)-1),4),AA180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!Y18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!Y15)-1),4),AB180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!Z18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!Z15)-1),4),AC180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AA18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AA15)-1),4),AD180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AB18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AB15)-1),4),AE180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AC18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AC15)-1),4),AF180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AD18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AD15)-1),4),AG180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AE18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AE15)-1),4),AH180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AF18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AF15)-1),4),AI180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AG18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AG15)-1),4),AJ180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AH18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AH15)-1),4),AK180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AI18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AI15)-1),4),AL180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AJ18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AJ15)-1),4),AM180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AK18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AK15)-1),4),AN180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AL18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AL15)-1),4),AO180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AM18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AM15)-1),4),AP180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AN18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AN15)-1),4),AQ180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AO18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AO15)-1),4),AR180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AP18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AP15)-1),4),AS180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AQ18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AQ15)-1),4),AT180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AR18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AR15)-1),4),AU180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AS18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AS15)-1),4),AV180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AT18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AT15)-1),4),AW180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AU18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AU15)-1),4),AX180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AV18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AV15)-1),4),AY180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AW18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AW15)-1),4),AZ180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AX18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AX15)-1),4),BA180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AY18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AY15)-1),4),BB180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!AZ18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!AZ15)-1),4),BC180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BA18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BA15)-1),4),BD180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BB18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BB15)-1),4),BE180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BC18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BC15)-1),4),BF180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BD18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BD15)-1),4),BG180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BE18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BE15)-1),4),BH180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BF18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BF15)-1),4),BI180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BG18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BG15)-1),4),BJ180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BH18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BH15)-1),4),BK180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BI18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BI15)-1),4),BL180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BJ18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BJ15)-1),4),BM180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BK18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BK15)-1),4),BN180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BL18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BL15)-1),4),BO180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BM18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BM15)-1),4),BP180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BN18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BN15)-1),4),BQ180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BO18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BO15)-1),4),BR180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BP18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BP15)-1),4),BS180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BQ18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BQ15)-1),4),BT180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BR18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BR15)-1),4),BU180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BS18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BS15)-1),4),BV180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BT18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BT15)-1),4),BW180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BU18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BU15)-1),4),BX180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BV18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BV15)-1),4),BY180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BW18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BW15)-1),4),BZ180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BX18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BX15)-1),4),CA180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BY18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BY15)-1),4),CB180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!BZ18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!BZ15)-1),4),CC180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!CA18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!CA15)-1),4),CD180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!CB18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!CB15)-1),4),CE180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!CC18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!CC15)-1),4),CF180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!CD18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!CD15)-1),4),CG180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!CE18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!CE15)-1),4),CH180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!CF18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!CF15)-1),4),CI180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!CG18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!CG15)-1),4),CJ180))))","v":0.1115},{"$f":"(IF($E$180=\"\",\"\",IF($E$180=\"DTF\",NOMINAL(((1-(($F$180+Variables!CH18)/4))^-4-1),4),IF($E$180=\"IPC\",NOMINAL(((1+$F$180)*(1+Variables!CH15)-1),4),CK180))))","v":0.1115}]
[null,44,"DTF + 1.85% T.V.",105100000,"DTF",1.8499999999999999E-2,{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!C18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!C15)-1),4),F181))))","v":9.6069819930368006E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!D18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!D15)-1),4),G181))))","v":9.6069819930368006E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!E18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!E15)-1),4),H181))))","v":9.6069819930368006E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!F18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!F15)-1),4),I181))))","v":9.6069819930368006E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!G18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!G15)-1),4),J181))))","v":9.6069819930368006E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!H18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!H15)-1),4),K181))))","v":9.6069819930368006E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!I18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!I15)-1),4),L181))))","v":9.6069819930368006E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!J18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!J15)-1),4),M181))))","v":9.6069819930368006E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!K18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!K15)-1),4),N181))))","v":9.6069819930368006E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!L18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!L15)-1),4),O181))))","v":9.6069819930368006E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!M18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!M15)-1),4),P181))))","v":9.6069819930368006E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!N18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!N15)-1),4),Q181))))","v":9.6069819930368006E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!O18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!O15)-1),4),R181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!P18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!P15)-1),4),S181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!Q18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!Q15)-1),4),T181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!R18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!R15)-1),4),U181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!S18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!S15)-1),4),V181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!T18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!T15)-1),4),W181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!U18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!U15)-1),4),X181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!V18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!V15)-1),4),Y181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!W18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!W15)-1),4),Z181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!X18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!X15)-1),4),AA181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!Y18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!Y15)-1),4),AB181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!Z18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!Z15)-1),4),AC181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AA18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AA15)-1),4),AD181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AB18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AB15)-1),4),AE181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AC18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AC15)-1),4),AF181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AD18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AD15)-1),4),AG181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AE18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AE15)-1),4),AH181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AF18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AF15)-1),4),AI181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AG18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AG15)-1),4),AJ181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AH18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AH15)-1),4),AK181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AI18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AI15)-1),4),AL181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AJ18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AJ15)-1),4),AM181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AK18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AK15)-1),4),AN181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AL18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AL15)-1),4),AO181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AM18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AM15)-1),4),AP181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AN18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AN15)-1),4),AQ181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AO18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AO15)-1),4),AR181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AP18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AP15)-1),4),AS181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AQ18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AQ15)-1),4),AT181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AR18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AR15)-1),4),AU181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AS18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AS15)-1),4),AV181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AT18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AT15)-1),4),AW181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AU18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AU15)-1),4),AX181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AV18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AV15)-1),4),AY181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AW18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AW15)-1),4),AZ181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AX18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AX15)-1),4),BA181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AY18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AY15)-1),4),BB181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!AZ18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!AZ15)-1),4),BC181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BA18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BA15)-1),4),BD181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BB18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BB15)-1),4),BE181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BC18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BC15)-1),4),BF181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BD18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BD15)-1),4),BG181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BE18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BE15)-1),4),BH181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BF18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BF15)-1),4),BI181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BG18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BG15)-1),4),BJ181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BH18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BH15)-1),4),BK181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BI18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BI15)-1),4),BL181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BJ18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BJ15)-1),4),BM181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BK18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BK15)-1),4),BN181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BL18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BL15)-1),4),BO181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BM18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BM15)-1),4),BP181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BN18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BN15)-1),4),BQ181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BO18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BO15)-1),4),BR181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BP18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BP15)-1),4),BS181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BQ18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BQ15)-1),4),BT181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BR18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BR15)-1),4),BU181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BS18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BS15)-1),4),BV181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BT18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BT15)-1),4),BW181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BU18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BU15)-1),4),BX181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BV18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BV15)-1),4),BY181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BW18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BW15)-1),4),BZ181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BX18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BX15)-1),4),CA181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BY18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BY15)-1),4),CB181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!BZ18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!BZ15)-1),4),CC181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!CA18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!CA15)-1),4),CD181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!CB18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!CB15)-1),4),CE181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!CC18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!CC15)-1),4),CF181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!CD18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!CD15)-1),4),CG181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!CE18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!CE15)-1),4),CH181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!CF18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!CF15)-1),4),CI181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!CG18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!CG15)-1),4),CJ181))))","v":9.7023027556929264E-2},{"$f":"(IF($E$181=\"\",\"\",IF($E$181=\"DTF\",NOMINAL(((1-(($F$181+Variables!CH18)/4))^-4-1),4),IF($E$181=\"IPC\",NOMINAL(((1+$F$181)*(1+Variables!CH15)-1),4),CK181))))","v":9.7023027556929264E-2}]
[null,45,"DTF + 2.20% T.V.",29670000,"DTF",2.1999999999999999E-2,{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!C18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!C15)-1),4),F182))))","v":9.9743252500437585E-2},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!D18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!D15)-1),4),G182))))","v":9.9743252500437585E-2},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!E18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!E15)-1),4),H182))))","v":9.9743252500437585E-2},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!F18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!F15)-1),4),I182))))","v":9.9743252500437585E-2},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!G18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!G15)-1),4),J182))))","v":9.9743252500437585E-2},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!H18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!H15)-1),4),K182))))","v":9.9743252500437585E-2},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!I18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!I15)-1),4),L182))))","v":9.9743252500437585E-2},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!J18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!J15)-1),4),M182))))","v":9.9743252500437585E-2},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!K18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!K15)-1),4),N182))))","v":9.9743252500437585E-2},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!L18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!L15)-1),4),O182))))","v":9.9743252500437585E-2},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!M18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!M15)-1),4),P182))))","v":9.9743252500437585E-2},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!N18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!N15)-1),4),Q182))))","v":9.9743252500437585E-2},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!O18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!O15)-1),4),R182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!P18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!P15)-1),4),S182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!Q18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!Q15)-1),4),T182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!R18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!R15)-1),4),U182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!S18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!S15)-1),4),V182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!T18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!T15)-1),4),W182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!U18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!U15)-1),4),X182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!V18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!V15)-1),4),Y182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!W18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!W15)-1),4),Z182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!X18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!X15)-1),4),AA182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!Y18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!Y15)-1),4),AB182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!Z18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!Z15)-1),4),AC182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AA18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AA15)-1),4),AD182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AB18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AB15)-1),4),AE182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AC18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AC15)-1),4),AF182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AD18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AD15)-1),4),AG182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AE18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AE15)-1),4),AH182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AF18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AF15)-1),4),AI182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AG18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AG15)-1),4),AJ182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AH18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AH15)-1),4),AK182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AI18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AI15)-1),4),AL182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AJ18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AJ15)-1),4),AM182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AK18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AK15)-1),4),AN182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AL18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AL15)-1),4),AO182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AM18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AM15)-1),4),AP182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AN18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AN15)-1),4),AQ182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AO18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AO15)-1),4),AR182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AP18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AP15)-1),4),AS182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AQ18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AQ15)-1),4),AT182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AR18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AR15)-1),4),AU182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AS18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AS15)-1),4),AV182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AT18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AT15)-1),4),AW182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AU18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AU15)-1),4),AX182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AV18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AV15)-1),4),AY182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AW18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AW15)-1),4),AZ182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AX18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AX15)-1),4),BA182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AY18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AY15)-1),4),BB182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!AZ18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!AZ15)-1),4),BC182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BA18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BA15)-1),4),BD182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BB18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BB15)-1),4),BE182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BC18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BC15)-1),4),BF182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BD18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BD15)-1),4),BG182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BE18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BE15)-1),4),BH182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BF18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BF15)-1),4),BI182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BG18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BG15)-1),4),BJ182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BH18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BH15)-1),4),BK182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BI18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BI15)-1),4),BL182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BJ18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BJ15)-1),4),BM182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BK18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BK15)-1),4),BN182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BL18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BL15)-1),4),BO182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BM18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BM15)-1),4),BP182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BN18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BN15)-1),4),BQ182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BO18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BO15)-1),4),BR182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BP18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BP15)-1),4),BS182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BQ18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BQ15)-1),4),BT182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BR18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BR15)-1),4),BU182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BS18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BS15)-1),4),BV182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BT18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BT15)-1),4),BW182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BU18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BU15)-1),4),BX182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BV18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BV15)-1),4),BY182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BW18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BW15)-1),4),BZ182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BX18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BX15)-1),4),CA182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BY18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BY15)-1),4),CB182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!BZ18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!BZ15)-1),4),CC182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!CA18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!CA15)-1),4),CD182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!CB18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!CB15)-1),4),CE182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!CC18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!CC15)-1),4),CF182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!CD18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!CD15)-1),4),CG182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!CE18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!CE15)-1),4),CH182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!CF18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!CF15)-1),4),CI182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!CG18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!CG15)-1),4),CJ182))))","v":0.10069817080204935},{"$f":"(IF($E$182=\"\",\"\",IF($E$182=\"DTF\",NOMINAL(((1-(($F$182+Variables!CH18)/4))^-4-1),4),IF($E$182=\"IPC\",NOMINAL(((1+$F$182)*(1+Variables!CH15)-1),4),CK182))))","v":0.10069817080204935}]
[null,46,"DTF + 1.50% T.V.",8500000,"DTF",1.4999999999999999E-2,{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!C18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!C15)-1),4),F183))))","v":9.2402964370572604E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!D18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!D15)-1),4),G183))))","v":9.2402964370572604E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!E18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!E15)-1),4),H183))))","v":9.2402964370572604E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!F18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!F15)-1),4),I183))))","v":9.2402964370572604E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!G18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!G15)-1),4),J183))))","v":9.2402964370572604E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!H18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!H15)-1),4),K183))))","v":9.2402964370572604E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!I18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!I15)-1),4),L183))))","v":9.2402964370572604E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!J18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!J15)-1),4),M183))))","v":9.2402964370572604E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!K18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!K15)-1),4),N183))))","v":9.2402964370572604E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!L18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!L15)-1),4),O183))))","v":9.2402964370572604E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!M18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!M15)-1),4),P183))))","v":9.2402964370572604E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!N18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!N15)-1),4),Q183))))","v":9.2402964370572604E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!O18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!O15)-1),4),R183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!P18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!P15)-1),4),S183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!Q18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!Q15)-1),4),T183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!R18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!R15)-1),4),U183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!S18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!S15)-1),4),V183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!T18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!T15)-1),4),W183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!U18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!U15)-1),4),X183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!V18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!V15)-1),4),Y183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!W18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!W15)-1),4),Z183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!X18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!X15)-1),4),AA183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!Y18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!Y15)-1),4),AB183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!Z18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!Z15)-1),4),AC183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AA18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AA15)-1),4),AD183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AB18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AB15)-1),4),AE183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AC18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AC15)-1),4),AF183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AD18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AD15)-1),4),AG183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AE18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AE15)-1),4),AH183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AF18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AF15)-1),4),AI183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AG18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AG15)-1),4),AJ183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AH18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AH15)-1),4),AK183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AI18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AI15)-1),4),AL183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AJ18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AJ15)-1),4),AM183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AK18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AK15)-1),4),AN183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AL18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AL15)-1),4),AO183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AM18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AM15)-1),4),AP183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AN18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AN15)-1),4),AQ183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AO18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AO15)-1),4),AR183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AP18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AP15)-1),4),AS183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AQ18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AQ15)-1),4),AT183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AR18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AR15)-1),4),AU183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AS18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AS15)-1),4),AV183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AT18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AT15)-1),4),AW183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AU18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AU15)-1),4),AX183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AV18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AV15)-1),4),AY183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AW18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AW15)-1),4),AZ183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AX18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AX15)-1),4),BA183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AY18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AY15)-1),4),BB183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!AZ18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!AZ15)-1),4),BC183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BA18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BA15)-1),4),BD183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BB18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BB15)-1),4),BE183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BC18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BC15)-1),4),BF183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BD18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BD15)-1),4),BG183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BE18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BE15)-1),4),BH183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BF18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BF15)-1),4),BI183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BG18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BG15)-1),4),BJ183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BH18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BH15)-1),4),BK183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BI18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BI15)-1),4),BL183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BJ18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BJ15)-1),4),BM183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BK18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BK15)-1),4),BN183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BL18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BL15)-1),4),BO183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BM18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BM15)-1),4),BP183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BN18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BN15)-1),4),BQ183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BO18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BO15)-1),4),BR183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BP18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BP15)-1),4),BS183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BQ18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BQ15)-1),4),BT183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BR18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BR15)-1),4),BU183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BS18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BS15)-1),4),BV183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BT18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BT15)-1),4),BW183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BU18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BU15)-1),4),BX183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BV18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BV15)-1),4),BY183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BW18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BW15)-1),4),BZ183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BX18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BX15)-1),4),CA183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BY18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BY15)-1),4),CB183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!BZ18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!BZ15)-1),4),CC183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!CA18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!CA15)-1),4),CD183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!CB18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!CB15)-1),4),CE183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!CC18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!CC15)-1),4),CF183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!CD18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!CD15)-1),4),CG183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!CE18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!CE15)-1),4),CH183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!CF18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!CF15)-1),4),CI183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!CG18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!CG15)-1),4),CJ183))))","v":9.3354465914815776E-2},{"$f":"(IF($E$183=\"\",\"\",IF($E$183=\"DTF\",NOMINAL(((1-(($F$183+Variables!CH18)/4))^-4-1),4),IF($E$183=\"IPC\",NOMINAL(((1+$F$183)*(1+Variables!CH15)-1),4),CK183))))","v":9.3354465914815776E-2}]
[null,47,"DTF+0.88% (E.A.)",118000000,"DTF",8.8000000000000005E-3,{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!C18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!C15)-1),4),F184))))","v":8.5923481790057821E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!D18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!D15)-1),4),G184))))","v":8.5923481790057821E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!E18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!E15)-1),4),H184))))","v":8.5923481790057821E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!F18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!F15)-1),4),I184))))","v":8.5923481790057821E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!G18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!G15)-1),4),J184))))","v":8.5923481790057821E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!H18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!H15)-1),4),K184))))","v":8.5923481790057821E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!I18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!I15)-1),4),L184))))","v":8.5923481790057821E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!J18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!J15)-1),4),M184))))","v":8.5923481790057821E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!K18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!K15)-1),4),N184))))","v":8.5923481790057821E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!L18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!L15)-1),4),O184))))","v":8.5923481790057821E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!M18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!M15)-1),4),P184))))","v":8.5923481790057821E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!N18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!N15)-1),4),Q184))))","v":8.5923481790057821E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!O18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!O15)-1),4),R184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!P18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!P15)-1),4),S184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!Q18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!Q15)-1),4),T184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!R18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!R15)-1),4),U184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!S18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!S15)-1),4),V184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!T18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!T15)-1),4),W184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!U18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!U15)-1),4),X184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!V18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!V15)-1),4),Y184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!W18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!W15)-1),4),Z184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!X18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!X15)-1),4),AA184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!Y18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!Y15)-1),4),AB184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!Z18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!Z15)-1),4),AC184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AA18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AA15)-1),4),AD184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AB18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AB15)-1),4),AE184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AC18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AC15)-1),4),AF184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AD18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AD15)-1),4),AG184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AE18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AE15)-1),4),AH184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AF18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AF15)-1),4),AI184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AG18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AG15)-1),4),AJ184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AH18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AH15)-1),4),AK184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AI18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AI15)-1),4),AL184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AJ18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AJ15)-1),4),AM184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AK18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AK15)-1),4),AN184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AL18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AL15)-1),4),AO184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AM18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AM15)-1),4),AP184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AN18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AN15)-1),4),AQ184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AO18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AO15)-1),4),AR184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AP18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AP15)-1),4),AS184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AQ18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AQ15)-1),4),AT184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AR18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AR15)-1),4),AU184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AS18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AS15)-1),4),AV184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AT18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AT15)-1),4),AW184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AU18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AU15)-1),4),AX184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AV18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AV15)-1),4),AY184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AW18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AW15)-1),4),AZ184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AX18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AX15)-1),4),BA184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AY18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AY15)-1),4),BB184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!AZ18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!AZ15)-1),4),BC184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BA18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BA15)-1),4),BD184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BB18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BB15)-1),4),BE184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BC18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BC15)-1),4),BF184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BD18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BD15)-1),4),BG184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BE18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BE15)-1),4),BH184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BF18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BF15)-1),4),BI184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BG18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BG15)-1),4),BJ184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BH18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BH15)-1),4),BK184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BI18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BI15)-1),4),BL184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BJ18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BJ15)-1),4),BM184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BK18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BK15)-1),4),BN184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BL18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BL15)-1),4),BO184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BM18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BM15)-1),4),BP184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BN18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BN15)-1),4),BQ184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BO18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BO15)-1),4),BR184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BP18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BP15)-1),4),BS184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BQ18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BQ15)-1),4),BT184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BR18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BR15)-1),4),BU184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BS18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BS15)-1),4),BV184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BT18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BT15)-1),4),BW184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BU18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BU15)-1),4),BX184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BV18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BV15)-1),4),BY184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BW18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BW15)-1),4),BZ184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BX18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BX15)-1),4),CA184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BY18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BY15)-1),4),CB184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!BZ18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!BZ15)-1),4),CC184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!CA18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!CA15)-1),4),CD184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!CB18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!CB15)-1),4),CE184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!CC18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!CC15)-1),4),CF184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!CD18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!CD15)-1),4),CG184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!CE18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!CE15)-1),4),CH184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!CF18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!CF15)-1),4),CI184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!CG18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!CG15)-1),4),CJ184))))","v":8.687197235444799E-2},{"$f":"(IF($E$184=\"\",\"\",IF($E$184=\"DTF\",NOMINAL(((1-(($F$184+Variables!CH18)/4))^-4-1),4),IF($E$184=\"IPC\",NOMINAL(((1+$F$184)*(1+Variables!CH15)-1),4),CK184))))","v":8.687197235444799E-2}]
[null,48,"DTF + 1.60% T.V.",12500000,"DTF",1.6E-2,{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!C18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!C15)-1),4),F185))))","v":9.344996729436339E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!D18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!D15)-1),4),G185))))","v":9.344996729436339E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!E18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!E15)-1),4),H185))))","v":9.344996729436339E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!F18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!F15)-1),4),I185))))","v":9.344996729436339E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!G18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!G15)-1),4),J185))))","v":9.344996729436339E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!H18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!H15)-1),4),K185))))","v":9.344996729436339E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!I18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!I15)-1),4),L185))))","v":9.344996729436339E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!J18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!J15)-1),4),M185))))","v":9.344996729436339E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!K18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!K15)-1),4),N185))))","v":9.344996729436339E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!L18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!L15)-1),4),O185))))","v":9.344996729436339E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!M18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!M15)-1),4),P185))))","v":9.344996729436339E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!N18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!N15)-1),4),Q185))))","v":9.344996729436339E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!O18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!O15)-1),4),R185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!P18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!P15)-1),4),S185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!Q18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!Q15)-1),4),T185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!R18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!R15)-1),4),U185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!S18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!S15)-1),4),V185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!T18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!T15)-1),4),W185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!U18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!U15)-1),4),X185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!V18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!V15)-1),4),Y185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!W18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!W15)-1),4),Z185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!X18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!X15)-1),4),AA185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!Y18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!Y15)-1),4),AB185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!Z18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!Z15)-1),4),AC185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AA18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AA15)-1),4),AD185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AB18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AB15)-1),4),AE185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AC18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AC15)-1),4),AF185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AD18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AD15)-1),4),AG185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AE18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AE15)-1),4),AH185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AF18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AF15)-1),4),AI185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AG18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AG15)-1),4),AJ185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AH18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AH15)-1),4),AK185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AI18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AI15)-1),4),AL185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AJ18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AJ15)-1),4),AM185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AK18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AK15)-1),4),AN185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AL18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AL15)-1),4),AO185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AM18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AM15)-1),4),AP185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AN18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AN15)-1),4),AQ185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AO18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AO15)-1),4),AR185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AP18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AP15)-1),4),AS185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AQ18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AQ15)-1),4),AT185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AR18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AR15)-1),4),AU185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AS18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AS15)-1),4),AV185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AT18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AT15)-1),4),AW185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AU18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AU15)-1),4),AX185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AV18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AV15)-1),4),AY185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AW18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AW15)-1),4),AZ185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AX18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AX15)-1),4),BA185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AY18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AY15)-1),4),BB185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!AZ18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!AZ15)-1),4),BC185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BA18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BA15)-1),4),BD185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BB18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BB15)-1),4),BE185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BC18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BC15)-1),4),BF185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BD18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BD15)-1),4),BG185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BE18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BE15)-1),4),BH185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BF18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BF15)-1),4),BI185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BG18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BG15)-1),4),BJ185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BH18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BH15)-1),4),BK185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BI18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BI15)-1),4),BL185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BJ18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BJ15)-1),4),BM185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BK18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BK15)-1),4),BN185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BL18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BL15)-1),4),BO185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BM18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BM15)-1),4),BP185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BN18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BN15)-1),4),BQ185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BO18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BO15)-1),4),BR185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BP18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BP15)-1),4),BS185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BQ18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BQ15)-1),4),BT185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BR18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BR15)-1),4),BU185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BS18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BS15)-1),4),BV185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BT18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BT15)-1),4),BW185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BU18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BU15)-1),4),BX185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BV18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BV15)-1),4),BY185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BW18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BW15)-1),4),BZ185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BX18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BX15)-1),4),CA185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BY18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BY15)-1),4),CB185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!BZ18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!BZ15)-1),4),CC185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!CA18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!CA15)-1),4),CD185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!CB18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!CB15)-1),4),CE185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!CC18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!CC15)-1),4),CF185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!CD18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!CD15)-1),4),CG185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!CE18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!CE15)-1),4),CH185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!CF18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!CF15)-1),4),CI185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!CG18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!CG15)-1),4),CJ185))))","v":9.4401955823010475E-2},{"$f":"(IF($E$185=\"\",\"\",IF($E$185=\"DTF\",NOMINAL(((1-(($F$185+Variables!CH18)/4))^-4-1),4),IF($E$185=\"IPC\",NOMINAL(((1+$F$185)*(1+Variables!CH15)-1),4),CK185))))","v":9.4401955823010475E-2}]
[null,49,"DTF + 1.60% T.V.",2960000,"DTF",1.6E-2,{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!C18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!C15)-1),4),F186))))","v":9.344996729436339E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!D18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!D15)-1),4),G186))))","v":9.344996729436339E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!E18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!E15)-1),4),H186))))","v":9.344996729436339E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!F18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!F15)-1),4),I186))))","v":9.344996729436339E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!G18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!G15)-1),4),J186))))","v":9.344996729436339E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!H18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!H15)-1),4),K186))))","v":9.344996729436339E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!I18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!I15)-1),4),L186))))","v":9.344996729436339E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!J18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!J15)-1),4),M186))))","v":9.344996729436339E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!K18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!K15)-1),4),N186))))","v":9.344996729436339E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!L18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!L15)-1),4),O186))))","v":9.344996729436339E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!M18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!M15)-1),4),P186))))","v":9.344996729436339E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!N18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!N15)-1),4),Q186))))","v":9.344996729436339E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!O18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!O15)-1),4),R186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!P18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!P15)-1),4),S186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!Q18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!Q15)-1),4),T186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!R18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!R15)-1),4),U186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!S18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!S15)-1),4),V186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!T18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!T15)-1),4),W186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!U18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!U15)-1),4),X186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!V18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!V15)-1),4),Y186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!W18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!W15)-1),4),Z186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!X18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!X15)-1),4),AA186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!Y18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!Y15)-1),4),AB186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!Z18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!Z15)-1),4),AC186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AA18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AA15)-1),4),AD186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AB18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AB15)-1),4),AE186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AC18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AC15)-1),4),AF186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AD18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AD15)-1),4),AG186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AE18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AE15)-1),4),AH186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AF18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AF15)-1),4),AI186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AG18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AG15)-1),4),AJ186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AH18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AH15)-1),4),AK186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AI18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AI15)-1),4),AL186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AJ18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AJ15)-1),4),AM186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AK18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AK15)-1),4),AN186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AL18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AL15)-1),4),AO186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AM18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AM15)-1),4),AP186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AN18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AN15)-1),4),AQ186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AO18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AO15)-1),4),AR186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AP18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AP15)-1),4),AS186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AQ18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AQ15)-1),4),AT186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AR18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AR15)-1),4),AU186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AS18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AS15)-1),4),AV186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AT18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AT15)-1),4),AW186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AU18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AU15)-1),4),AX186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AV18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AV15)-1),4),AY186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AW18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AW15)-1),4),AZ186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AX18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AX15)-1),4),BA186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AY18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AY15)-1),4),BB186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!AZ18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!AZ15)-1),4),BC186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BA18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BA15)-1),4),BD186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BB18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BB15)-1),4),BE186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BC18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BC15)-1),4),BF186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BD18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BD15)-1),4),BG186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BE18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BE15)-1),4),BH186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BF18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BF15)-1),4),BI186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BG18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BG15)-1),4),BJ186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BH18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BH15)-1),4),BK186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BI18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BI15)-1),4),BL186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BJ18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BJ15)-1),4),BM186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BK18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BK15)-1),4),BN186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BL18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BL15)-1),4),BO186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BM18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BM15)-1),4),BP186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BN18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BN15)-1),4),BQ186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BO18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BO15)-1),4),BR186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BP18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BP15)-1),4),BS186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BQ18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BQ15)-1),4),BT186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BR18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BR15)-1),4),BU186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BS18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BS15)-1),4),BV186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BT18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BT15)-1),4),BW186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BU18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BU15)-1),4),BX186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BV18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BV15)-1),4),BY186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BW18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BW15)-1),4),BZ186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BX18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BX15)-1),4),CA186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BY18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BY15)-1),4),CB186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!BZ18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!BZ15)-1),4),CC186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!CA18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!CA15)-1),4),CD186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!CB18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!CB15)-1),4),CE186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!CC18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!CC15)-1),4),CF186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!CD18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!CD15)-1),4),CG186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!CE18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!CE15)-1),4),CH186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!CF18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!CF15)-1),4),CI186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!CG18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!CG15)-1),4),CJ186))))","v":9.4401955823010475E-2},{"$f":"(IF($E$186=\"\",\"\",IF($E$186=\"DTF\",NOMINAL(((1-(($F$186+Variables!CH18)/4))^-4-1),4),IF($E$186=\"IPC\",NOMINAL(((1+$F$186)*(1+Variables!CH15)-1),4),CK186))))","v":9.4401955823010475E-2}]
[null,50,"DTF + 1.60% T.V.",3000000,"DTF",1.6E-2,{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!C18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!C15)-1),4),F187))))","v":9.344996729436339E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!D18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!D15)-1),4),G187))))","v":9.344996729436339E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!E18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!E15)-1),4),H187))))","v":9.344996729436339E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!F18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!F15)-1),4),I187))))","v":9.344996729436339E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!G18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!G15)-1),4),J187))))","v":9.344996729436339E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!H18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!H15)-1),4),K187))))","v":9.344996729436339E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!I18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!I15)-1),4),L187))))","v":9.344996729436339E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!J18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!J15)-1),4),M187))))","v":9.344996729436339E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!K18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!K15)-1),4),N187))))","v":9.344996729436339E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!L18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!L15)-1),4),O187))))","v":9.344996729436339E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!M18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!M15)-1),4),P187))))","v":9.344996729436339E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!N18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!N15)-1),4),Q187))))","v":9.344996729436339E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!O18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!O15)-1),4),R187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!P18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!P15)-1),4),S187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!Q18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!Q15)-1),4),T187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!R18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!R15)-1),4),U187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!S18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!S15)-1),4),V187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!T18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!T15)-1),4),W187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!U18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!U15)-1),4),X187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!V18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!V15)-1),4),Y187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!W18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!W15)-1),4),Z187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!X18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!X15)-1),4),AA187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!Y18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!Y15)-1),4),AB187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!Z18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!Z15)-1),4),AC187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AA18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AA15)-1),4),AD187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AB18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AB15)-1),4),AE187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AC18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AC15)-1),4),AF187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AD18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AD15)-1),4),AG187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AE18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AE15)-1),4),AH187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AF18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AF15)-1),4),AI187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AG18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AG15)-1),4),AJ187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AH18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AH15)-1),4),AK187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AI18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AI15)-1),4),AL187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AJ18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AJ15)-1),4),AM187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AK18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AK15)-1),4),AN187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AL18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AL15)-1),4),AO187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AM18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AM15)-1),4),AP187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AN18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AN15)-1),4),AQ187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AO18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AO15)-1),4),AR187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AP18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AP15)-1),4),AS187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AQ18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AQ15)-1),4),AT187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AR18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AR15)-1),4),AU187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AS18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AS15)-1),4),AV187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AT18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AT15)-1),4),AW187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AU18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AU15)-1),4),AX187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AV18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AV15)-1),4),AY187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AW18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AW15)-1),4),AZ187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AX18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AX15)-1),4),BA187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AY18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AY15)-1),4),BB187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!AZ18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!AZ15)-1),4),BC187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BA18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BA15)-1),4),BD187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BB18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BB15)-1),4),BE187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BC18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BC15)-1),4),BF187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BD18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BD15)-1),4),BG187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BE18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BE15)-1),4),BH187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BF18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BF15)-1),4),BI187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BG18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BG15)-1),4),BJ187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BH18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BH15)-1),4),BK187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BI18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BI15)-1),4),BL187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BJ18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BJ15)-1),4),BM187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BK18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BK15)-1),4),BN187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BL18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BL15)-1),4),BO187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BM18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BM15)-1),4),BP187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BN18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BN15)-1),4),BQ187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BO18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BO15)-1),4),BR187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BP18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BP15)-1),4),BS187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BQ18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BQ15)-1),4),BT187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BR18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BR15)-1),4),BU187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BS18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BS15)-1),4),BV187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BT18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BT15)-1),4),BW187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BU18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BU15)-1),4),BX187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BV18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BV15)-1),4),BY187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BW18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BW15)-1),4),BZ187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BX18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BX15)-1),4),CA187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BY18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BY15)-1),4),CB187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!BZ18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!BZ15)-1),4),CC187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!CA18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!CA15)-1),4),CD187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!CB18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!CB15)-1),4),CE187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!CC18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!CC15)-1),4),CF187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!CD18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!CD15)-1),4),CG187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!CE18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!CE15)-1),4),CH187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!CF18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!CF15)-1),4),CI187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!CG18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!CG15)-1),4),CJ187))))","v":9.4401955823010475E-2},{"$f":"(IF($E$187=\"\",\"\",IF($E$187=\"DTF\",NOMINAL(((1-(($F$187+Variables!CH18)/4))^-4-1),4),IF($E$187=\"IPC\",NOMINAL(((1+$F$187)*(1+Variables!CH15)-1),4),CK187))))","v":9.4401955823010475E-2}]
[null,51,"DTF + 1.50% T.V.",6945000,"DTF",1.4999999999999999E-2,{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!C18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!C15)-1),4),F188))))","v":9.2402964370572604E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!D18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!D15)-1),4),G188))))","v":9.2402964370572604E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!E18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!E15)-1),4),H188))))","v":9.2402964370572604E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!F18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!F15)-1),4),I188))))","v":9.2402964370572604E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!G18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!G15)-1),4),J188))))","v":9.2402964370572604E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!H18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!H15)-1),4),K188))))","v":9.2402964370572604E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!I18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!I15)-1),4),L188))))","v":9.2402964370572604E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!J18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!J15)-1),4),M188))))","v":9.2402964370572604E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!K18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!K15)-1),4),N188))))","v":9.2402964370572604E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!L18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!L15)-1),4),O188))))","v":9.2402964370572604E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!M18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!M15)-1),4),P188))))","v":9.2402964370572604E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!N18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!N15)-1),4),Q188))))","v":9.2402964370572604E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!O18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!O15)-1),4),R188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!P18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!P15)-1),4),S188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!Q18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!Q15)-1),4),T188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!R18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!R15)-1),4),U188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!S18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!S15)-1),4),V188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!T18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!T15)-1),4),W188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!U18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!U15)-1),4),X188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!V18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!V15)-1),4),Y188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!W18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!W15)-1),4),Z188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!X18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!X15)-1),4),AA188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!Y18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!Y15)-1),4),AB188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!Z18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!Z15)-1),4),AC188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AA18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AA15)-1),4),AD188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AB18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AB15)-1),4),AE188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AC18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AC15)-1),4),AF188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AD18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AD15)-1),4),AG188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AE18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AE15)-1),4),AH188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AF18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AF15)-1),4),AI188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AG18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AG15)-1),4),AJ188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AH18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AH15)-1),4),AK188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AI18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AI15)-1),4),AL188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AJ18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AJ15)-1),4),AM188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AK18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AK15)-1),4),AN188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AL18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AL15)-1),4),AO188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AM18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AM15)-1),4),AP188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AN18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AN15)-1),4),AQ188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AO18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AO15)-1),4),AR188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AP18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AP15)-1),4),AS188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AQ18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AQ15)-1),4),AT188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AR18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AR15)-1),4),AU188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AS18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AS15)-1),4),AV188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AT18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AT15)-1),4),AW188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AU18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AU15)-1),4),AX188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AV18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AV15)-1),4),AY188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AW18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AW15)-1),4),AZ188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AX18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AX15)-1),4),BA188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AY18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AY15)-1),4),BB188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!AZ18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!AZ15)-1),4),BC188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BA18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BA15)-1),4),BD188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BB18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BB15)-1),4),BE188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BC18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BC15)-1),4),BF188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BD18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BD15)-1),4),BG188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BE18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BE15)-1),4),BH188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BF18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BF15)-1),4),BI188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BG18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BG15)-1),4),BJ188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BH18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BH15)-1),4),BK188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BI18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BI15)-1),4),BL188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BJ18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BJ15)-1),4),BM188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BK18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BK15)-1),4),BN188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BL18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BL15)-1),4),BO188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BM18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BM15)-1),4),BP188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BN18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BN15)-1),4),BQ188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BO18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BO15)-1),4),BR188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BP18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BP15)-1),4),BS188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BQ18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BQ15)-1),4),BT188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BR18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BR15)-1),4),BU188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BS18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BS15)-1),4),BV188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BT18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BT15)-1),4),BW188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BU18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BU15)-1),4),BX188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BV18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BV15)-1),4),BY188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BW18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BW15)-1),4),BZ188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BX18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BX15)-1),4),CA188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BY18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BY15)-1),4),CB188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!BZ18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!BZ15)-1),4),CC188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!CA18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!CA15)-1),4),CD188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!CB18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!CB15)-1),4),CE188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!CC18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!CC15)-1),4),CF188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!CD18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!CD15)-1),4),CG188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!CE18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!CE15)-1),4),CH188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!CF18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!CF15)-1),4),CI188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!CG18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!CG15)-1),4),CJ188))))","v":9.3354465914815776E-2},{"$f":"(IF($E$188=\"\",\"\",IF($E$188=\"DTF\",NOMINAL(((1-(($F$188+Variables!CH18)/4))^-4-1),4),IF($E$188=\"IPC\",NOMINAL(((1+$F$188)*(1+Variables!CH15)-1),4),CK188))))","v":9.3354465914815776E-2}]
[null,52,"DTF + 2.15% T.V.",100000000,"DTF",2.1499999999999998E-2,{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!C18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!C15)-1),4),F189))))","v":9.9218073074324842E-2},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!D18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!D15)-1),4),G189))))","v":9.9218073074324842E-2},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!E18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!E15)-1),4),H189))))","v":9.9218073074324842E-2},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!F18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!F15)-1),4),I189))))","v":9.9218073074324842E-2},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!G18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!G15)-1),4),J189))))","v":9.9218073074324842E-2},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!H18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!H15)-1),4),K189))))","v":9.9218073074324842E-2},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!I18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!I15)-1),4),L189))))","v":9.9218073074324842E-2},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!J18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!J15)-1),4),M189))))","v":9.9218073074324842E-2},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!K18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!K15)-1),4),N189))))","v":9.9218073074324842E-2},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!L18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!L15)-1),4),O189))))","v":9.9218073074324842E-2},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!M18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!M15)-1),4),P189))))","v":9.9218073074324842E-2},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!N18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!N15)-1),4),Q189))))","v":9.9218073074324842E-2},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!O18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!O15)-1),4),R189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!P18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!P15)-1),4),S189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!Q18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!Q15)-1),4),T189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!R18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!R15)-1),4),U189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!S18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!S15)-1),4),V189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!T18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!T15)-1),4),W189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!U18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!U15)-1),4),X189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!V18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!V15)-1),4),Y189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!W18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!W15)-1),4),Z189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!X18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!X15)-1),4),AA189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!Y18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!Y15)-1),4),AB189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!Z18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!Z15)-1),4),AC189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AA18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AA15)-1),4),AD189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AB18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AB15)-1),4),AE189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AC18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AC15)-1),4),AF189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AD18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AD15)-1),4),AG189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AE18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AE15)-1),4),AH189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AF18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AF15)-1),4),AI189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AG18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AG15)-1),4),AJ189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AH18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AH15)-1),4),AK189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AI18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AI15)-1),4),AL189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AJ18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AJ15)-1),4),AM189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AK18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AK15)-1),4),AN189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AL18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AL15)-1),4),AO189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AM18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AM15)-1),4),AP189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AN18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AN15)-1),4),AQ189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AO18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AO15)-1),4),AR189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AP18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AP15)-1),4),AS189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AQ18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AQ15)-1),4),AT189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AR18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AR15)-1),4),AU189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AS18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AS15)-1),4),AV189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AT18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AT15)-1),4),AW189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AU18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AU15)-1),4),AX189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AV18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AV15)-1),4),AY189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AW18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AW15)-1),4),AZ189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AX18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AX15)-1),4),BA189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AY18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AY15)-1),4),BB189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!AZ18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!AZ15)-1),4),BC189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BA18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BA15)-1),4),BD189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BB18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BB15)-1),4),BE189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BC18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BC15)-1),4),BF189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BD18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BD15)-1),4),BG189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BE18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BE15)-1),4),BH189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BF18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BF15)-1),4),BI189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BG18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BG15)-1),4),BJ189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BH18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BH15)-1),4),BK189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BI18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BI15)-1),4),BL189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BJ18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BJ15)-1),4),BM189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BK18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BK15)-1),4),BN189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BL18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BL15)-1),4),BO189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BM18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BM15)-1),4),BP189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BN18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BN15)-1),4),BQ189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BO18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BO15)-1),4),BR189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BP18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BP15)-1),4),BS189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BQ18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BQ15)-1),4),BT189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BR18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BR15)-1),4),BU189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BS18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BS15)-1),4),BV189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BT18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BT15)-1),4),BW189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BU18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BU15)-1),4),BX189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BV18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BV15)-1),4),BY189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BW18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BW15)-1),4),BZ189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BX18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BX15)-1),4),CA189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BY18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BY15)-1),4),CB189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!BZ18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!BZ15)-1),4),CC189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!CA18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!CA15)-1),4),CD189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!CB18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!CB15)-1),4),CE189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!CC18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!CC15)-1),4),CF189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!CD18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!CD15)-1),4),CG189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!CE18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!CE15)-1),4),CH189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!CF18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!CF15)-1),4),CI189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!CG18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!CG15)-1),4),CJ189))))","v":0.10017274671197463},{"$f":"(IF($E$189=\"\",\"\",IF($E$189=\"DTF\",NOMINAL(((1-(($F$189+Variables!CH18)/4))^-4-1),4),IF($E$189=\"IPC\",NOMINAL(((1+$F$189)*(1+Variables!CH15)-1),4),CK189))))","v":0.10017274671197463}]
[null,53,"IPC + 4,20%",32416000,"IPC",4.2000000000000003E-2,{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!C18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!C15)-1),4),F190))))","v":9.707336706860481E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!D18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!D15)-1),4),G190))))","v":9.707336706860481E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!E18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!E15)-1),4),H190))))","v":9.707336706860481E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!F18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!F15)-1),4),I190))))","v":9.707336706860481E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!G18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!G15)-1),4),J190))))","v":9.707336706860481E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!H18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!H15)-1),4),K190))))","v":9.707336706860481E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!I18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!I15)-1),4),L190))))","v":9.707336706860481E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!J18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!J15)-1),4),M190))))","v":9.707336706860481E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!K18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!K15)-1),4),N190))))","v":9.707336706860481E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!L18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!L15)-1),4),O190))))","v":9.707336706860481E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!M18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!M15)-1),4),P190))))","v":9.707336706860481E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!N18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!N15)-1),4),Q190))))","v":9.707336706860481E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!O18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!O15)-1),4),R190))))","v":9.0950699851529038E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!P18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!P15)-1),4),S190))))","v":9.0950699851529038E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!Q18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!Q15)-1),4),T190))))","v":9.0950699851529038E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!R18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!R15)-1),4),U190))))","v":9.0950699851529038E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!S18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!S15)-1),4),V190))))","v":9.0950699851529038E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!T18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!T15)-1),4),W190))))","v":9.0950699851529038E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!U18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!U15)-1),4),X190))))","v":9.0950699851529038E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!V18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!V15)-1),4),Y190))))","v":9.0950699851529038E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!W18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!W15)-1),4),Z190))))","v":9.0950699851529038E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!X18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!X15)-1),4),AA190))))","v":9.0950699851529038E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!Y18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!Y15)-1),4),AB190))))","v":9.0950699851529038E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!Z18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!Z15)-1),4),AC190))))","v":9.0950699851529038E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AA18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AA15)-1),4),AD190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AB18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AB15)-1),4),AE190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AC18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AC15)-1),4),AF190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AD18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AD15)-1),4),AG190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AE18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AE15)-1),4),AH190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AF18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AF15)-1),4),AI190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AG18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AG15)-1),4),AJ190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AH18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AH15)-1),4),AK190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AI18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AI15)-1),4),AL190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AJ18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AJ15)-1),4),AM190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AK18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AK15)-1),4),AN190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AL18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AL15)-1),4),AO190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AM18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AM15)-1),4),AP190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AN18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AN15)-1),4),AQ190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AO18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AO15)-1),4),AR190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AP18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AP15)-1),4),AS190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AQ18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AQ15)-1),4),AT190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AR18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AR15)-1),4),AU190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AS18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AS15)-1),4),AV190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AT18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AT15)-1),4),AW190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AU18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AU15)-1),4),AX190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AV18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AV15)-1),4),AY190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AW18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AW15)-1),4),AZ190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AX18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AX15)-1),4),BA190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AY18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AY15)-1),4),BB190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!AZ18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!AZ15)-1),4),BC190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BA18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BA15)-1),4),BD190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BB18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BB15)-1),4),BE190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BC18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BC15)-1),4),BF190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BD18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BD15)-1),4),BG190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BE18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BE15)-1),4),BH190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BF18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BF15)-1),4),BI190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BG18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BG15)-1),4),BJ190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BH18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BH15)-1),4),BK190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BI18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BI15)-1),4),BL190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BJ18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BJ15)-1),4),BM190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BK18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BK15)-1),4),BN190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BL18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BL15)-1),4),BO190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BM18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BM15)-1),4),BP190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BN18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BN15)-1),4),BQ190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BO18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BO15)-1),4),BR190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BP18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BP15)-1),4),BS190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BQ18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BQ15)-1),4),BT190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BR18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BR15)-1),4),BU190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BS18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BS15)-1),4),BV190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BT18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BT15)-1),4),BW190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BU18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BU15)-1),4),BX190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BV18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BV15)-1),4),BY190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BW18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BW15)-1),4),BZ190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BX18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BX15)-1),4),CA190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BY18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BY15)-1),4),CB190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!BZ18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!BZ15)-1),4),CC190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!CA18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!CA15)-1),4),CD190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!CB18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!CB15)-1),4),CE190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!CC18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!CC15)-1),4),CF190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!CD18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!CD15)-1),4),CG190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!CE18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!CE15)-1),4),CH190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!CF18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!CF15)-1),4),CI190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!CG18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!CG15)-1),4),CJ190))))","v":8.6071799461000076E-2},{"$f":"(IF($E$190=\"\",\"\",IF($E$190=\"DTF\",NOMINAL(((1-(($F$190+Variables!CH18)/4))^-4-1),4),IF($E$190=\"IPC\",NOMINAL(((1+$F$190)*(1+Variables!CH15)-1),4),CK190))))","v":8.6071799461000076E-2}]
[null,54,"IPC + 4,20%",18000000,"IPC",4.2000000000000003E-2,{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!C18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!C15)-1),4),F191))))","v":9.707336706860481E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!D18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!D15)-1),4),G191))))","v":9.707336706860481E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!E18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!E15)-1),4),H191))))","v":9.707336706860481E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!F18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!F15)-1),4),I191))))","v":9.707336706860481E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!G18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!G15)-1),4),J191))))","v":9.707336706860481E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!H18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!H15)-1),4),K191))))","v":9.707336706860481E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!I18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!I15)-1),4),L191))))","v":9.707336706860481E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!J18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!J15)-1),4),M191))))","v":9.707336706860481E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!K18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!K15)-1),4),N191))))","v":9.707336706860481E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!L18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!L15)-1),4),O191))))","v":9.707336706860481E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!M18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!M15)-1),4),P191))))","v":9.707336706860481E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!N18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!N15)-1),4),Q191))))","v":9.707336706860481E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!O18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!O15)-1),4),R191))))","v":9.0950699851529038E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!P18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!P15)-1),4),S191))))","v":9.0950699851529038E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!Q18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!Q15)-1),4),T191))))","v":9.0950699851529038E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!R18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!R15)-1),4),U191))))","v":9.0950699851529038E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!S18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!S15)-1),4),V191))))","v":9.0950699851529038E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!T18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!T15)-1),4),W191))))","v":9.0950699851529038E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!U18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!U15)-1),4),X191))))","v":9.0950699851529038E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!V18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!V15)-1),4),Y191))))","v":9.0950699851529038E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!W18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!W15)-1),4),Z191))))","v":9.0950699851529038E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!X18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!X15)-1),4),AA191))))","v":9.0950699851529038E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!Y18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!Y15)-1),4),AB191))))","v":9.0950699851529038E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!Z18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!Z15)-1),4),AC191))))","v":9.0950699851529038E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AA18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AA15)-1),4),AD191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AB18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AB15)-1),4),AE191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AC18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AC15)-1),4),AF191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AD18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AD15)-1),4),AG191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AE18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AE15)-1),4),AH191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AF18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AF15)-1),4),AI191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AG18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AG15)-1),4),AJ191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AH18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AH15)-1),4),AK191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AI18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AI15)-1),4),AL191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AJ18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AJ15)-1),4),AM191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AK18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AK15)-1),4),AN191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AL18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AL15)-1),4),AO191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AM18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AM15)-1),4),AP191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AN18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AN15)-1),4),AQ191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AO18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AO15)-1),4),AR191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AP18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AP15)-1),4),AS191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AQ18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AQ15)-1),4),AT191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AR18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AR15)-1),4),AU191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AS18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AS15)-1),4),AV191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AT18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AT15)-1),4),AW191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AU18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AU15)-1),4),AX191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AV18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AV15)-1),4),AY191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AW18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AW15)-1),4),AZ191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AX18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AX15)-1),4),BA191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AY18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AY15)-1),4),BB191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!AZ18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!AZ15)-1),4),BC191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BA18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BA15)-1),4),BD191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BB18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BB15)-1),4),BE191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BC18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BC15)-1),4),BF191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BD18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BD15)-1),4),BG191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BE18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BE15)-1),4),BH191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BF18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BF15)-1),4),BI191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BG18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BG15)-1),4),BJ191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BH18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BH15)-1),4),BK191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BI18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BI15)-1),4),BL191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BJ18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BJ15)-1),4),BM191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BK18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BK15)-1),4),BN191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BL18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BL15)-1),4),BO191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BM18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BM15)-1),4),BP191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BN18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BN15)-1),4),BQ191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BO18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BO15)-1),4),BR191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BP18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BP15)-1),4),BS191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BQ18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BQ15)-1),4),BT191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BR18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BR15)-1),4),BU191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BS18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BS15)-1),4),BV191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BT18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BT15)-1),4),BW191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BU18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BU15)-1),4),BX191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BV18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BV15)-1),4),BY191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BW18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BW15)-1),4),BZ191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BX18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BX15)-1),4),CA191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BY18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BY15)-1),4),CB191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!BZ18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!BZ15)-1),4),CC191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!CA18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!CA15)-1),4),CD191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!CB18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!CB15)-1),4),CE191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!CC18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!CC15)-1),4),CF191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!CD18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!CD15)-1),4),CG191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!CE18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!CE15)-1),4),CH191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!CF18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!CF15)-1),4),CI191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!CG18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!CG15)-1),4),CJ191))))","v":8.6071799461000076E-2},{"$f":"(IF($E$191=\"\",\"\",IF($E$191=\"DTF\",NOMINAL(((1-(($F$191+Variables!CH18)/4))^-4-1),4),IF($E$191=\"IPC\",NOMINAL(((1+$F$191)*(1+Variables!CH15)-1),4),CK191))))","v":8.6071799461000076E-2}]
[null,55,"11.75% E.A.",15000000,"E.A%",0.11749999999999999,{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!C18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!C15)-1),4),F192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!D18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!D15)-1),4),G192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!E18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!E15)-1),4),H192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!F18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!F15)-1),4),I192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!G18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!G15)-1),4),J192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!H18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!H15)-1),4),K192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!I18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!I15)-1),4),L192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!J18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!J15)-1),4),M192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!K18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!K15)-1),4),N192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!L18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!L15)-1),4),O192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!M18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!M15)-1),4),P192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!N18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!N15)-1),4),Q192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!O18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!O15)-1),4),R192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!P18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!P15)-1),4),S192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!Q18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!Q15)-1),4),T192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!R18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!R15)-1),4),U192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!S18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!S15)-1),4),V192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!T18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!T15)-1),4),W192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!U18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!U15)-1),4),X192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!V18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!V15)-1),4),Y192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!W18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!W15)-1),4),Z192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!X18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!X15)-1),4),AA192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!Y18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!Y15)-1),4),AB192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!Z18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!Z15)-1),4),AC192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AA18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AA15)-1),4),AD192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AB18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AB15)-1),4),AE192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AC18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AC15)-1),4),AF192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AD18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AD15)-1),4),AG192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AE18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AE15)-1),4),AH192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AF18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AF15)-1),4),AI192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AG18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AG15)-1),4),AJ192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AH18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AH15)-1),4),AK192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AI18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AI15)-1),4),AL192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AJ18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AJ15)-1),4),AM192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AK18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AK15)-1),4),AN192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AL18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AL15)-1),4),AO192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AM18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AM15)-1),4),AP192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AN18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AN15)-1),4),AQ192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AO18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AO15)-1),4),AR192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AP18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AP15)-1),4),AS192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AQ18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AQ15)-1),4),AT192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AR18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AR15)-1),4),AU192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AS18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AS15)-1),4),AV192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AT18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AT15)-1),4),AW192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AU18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AU15)-1),4),AX192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AV18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AV15)-1),4),AY192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AW18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AW15)-1),4),AZ192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AX18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AX15)-1),4),BA192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AY18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AY15)-1),4),BB192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!AZ18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!AZ15)-1),4),BC192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BA18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BA15)-1),4),BD192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BB18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BB15)-1),4),BE192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BC18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BC15)-1),4),BF192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BD18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BD15)-1),4),BG192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BE18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BE15)-1),4),BH192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BF18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BF15)-1),4),BI192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BG18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BG15)-1),4),BJ192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BH18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BH15)-1),4),BK192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BI18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BI15)-1),4),BL192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BJ18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BJ15)-1),4),BM192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BK18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BK15)-1),4),BN192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BL18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BL15)-1),4),BO192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BM18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BM15)-1),4),BP192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BN18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BN15)-1),4),BQ192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BO18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BO15)-1),4),BR192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BP18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BP15)-1),4),BS192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BQ18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BQ15)-1),4),BT192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BR18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BR15)-1),4),BU192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BS18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BS15)-1),4),BV192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BT18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BT15)-1),4),BW192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BU18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BU15)-1),4),BX192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BV18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BV15)-1),4),BY192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BW18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BW15)-1),4),BZ192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BX18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BX15)-1),4),CA192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BY18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BY15)-1),4),CB192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!BZ18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!BZ15)-1),4),CC192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!CA18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!CA15)-1),4),CD192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!CB18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!CB15)-1),4),CE192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!CC18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!CC15)-1),4),CF192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!CD18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!CD15)-1),4),CG192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!CE18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!CE15)-1),4),CH192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!CF18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!CF15)-1),4),CI192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!CG18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!CG15)-1),4),CJ192))))","v":0.11749999999999999},{"$f":"(IF($E$192=\"\",\"\",IF($E$192=\"DTF\",NOMINAL(((1-(($F$192+Variables!CH18)/4))^-4-1),4),IF($E$192=\"IPC\",NOMINAL(((1+$F$192)*(1+Variables!CH15)-1),4),CK192))))","v":0.11749999999999999}]
[null,56,"DTF + 2.20% T.V.",2000000,"DTF",2.1999999999999999E-2,{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!C18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!C15)-1),4),F193))))","v":9.9743252500437585E-2},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!D18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!D15)-1),4),G193))))","v":9.9743252500437585E-2},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!E18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!E15)-1),4),H193))))","v":9.9743252500437585E-2},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!F18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!F15)-1),4),I193))))","v":9.9743252500437585E-2},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!G18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!G15)-1),4),J193))))","v":9.9743252500437585E-2},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!H18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!H15)-1),4),K193))))","v":9.9743252500437585E-2},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!I18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!I15)-1),4),L193))))","v":9.9743252500437585E-2},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!J18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!J15)-1),4),M193))))","v":9.9743252500437585E-2},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!K18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!K15)-1),4),N193))))","v":9.9743252500437585E-2},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!L18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!L15)-1),4),O193))))","v":9.9743252500437585E-2},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!M18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!M15)-1),4),P193))))","v":9.9743252500437585E-2},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!N18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!N15)-1),4),Q193))))","v":9.9743252500437585E-2},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!O18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!O15)-1),4),R193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!P18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!P15)-1),4),S193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!Q18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!Q15)-1),4),T193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!R18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!R15)-1),4),U193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!S18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!S15)-1),4),V193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!T18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!T15)-1),4),W193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!U18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!U15)-1),4),X193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!V18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!V15)-1),4),Y193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!W18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!W15)-1),4),Z193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!X18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!X15)-1),4),AA193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!Y18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!Y15)-1),4),AB193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!Z18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!Z15)-1),4),AC193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AA18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AA15)-1),4),AD193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AB18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AB15)-1),4),AE193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AC18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AC15)-1),4),AF193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AD18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AD15)-1),4),AG193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AE18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AE15)-1),4),AH193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AF18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AF15)-1),4),AI193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AG18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AG15)-1),4),AJ193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AH18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AH15)-1),4),AK193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AI18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AI15)-1),4),AL193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AJ18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AJ15)-1),4),AM193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AK18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AK15)-1),4),AN193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AL18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AL15)-1),4),AO193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AM18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AM15)-1),4),AP193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AN18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AN15)-1),4),AQ193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AO18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AO15)-1),4),AR193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AP18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AP15)-1),4),AS193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AQ18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AQ15)-1),4),AT193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AR18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AR15)-1),4),AU193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AS18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AS15)-1),4),AV193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AT18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AT15)-1),4),AW193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AU18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AU15)-1),4),AX193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AV18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AV15)-1),4),AY193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AW18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AW15)-1),4),AZ193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AX18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AX15)-1),4),BA193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AY18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AY15)-1),4),BB193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!AZ18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!AZ15)-1),4),BC193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BA18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BA15)-1),4),BD193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BB18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BB15)-1),4),BE193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BC18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BC15)-1),4),BF193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BD18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BD15)-1),4),BG193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BE18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BE15)-1),4),BH193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BF18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BF15)-1),4),BI193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BG18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BG15)-1),4),BJ193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BH18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BH15)-1),4),BK193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BI18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BI15)-1),4),BL193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BJ18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BJ15)-1),4),BM193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BK18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BK15)-1),4),BN193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BL18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BL15)-1),4),BO193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BM18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BM15)-1),4),BP193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BN18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BN15)-1),4),BQ193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BO18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BO15)-1),4),BR193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BP18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BP15)-1),4),BS193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BQ18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BQ15)-1),4),BT193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BR18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BR15)-1),4),BU193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BS18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BS15)-1),4),BV193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BT18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BT15)-1),4),BW193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BU18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BU15)-1),4),BX193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BV18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BV15)-1),4),BY193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BW18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BW15)-1),4),BZ193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BX18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BX15)-1),4),CA193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BY18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BY15)-1),4),CB193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!BZ18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!BZ15)-1),4),CC193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!CA18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!CA15)-1),4),CD193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!CB18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!CB15)-1),4),CE193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!CC18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!CC15)-1),4),CF193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!CD18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!CD15)-1),4),CG193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!CE18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!CE15)-1),4),CH193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!CF18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!CF15)-1),4),CI193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!CG18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!CG15)-1),4),CJ193))))","v":0.10069817080204935},{"$f":"(IF($E$193=\"\",\"\",IF($E$193=\"DTF\",NOMINAL(((1-(($F$193+Variables!CH18)/4))^-4-1),4),IF($E$193=\"IPC\",NOMINAL(((1+$F$193)*(1+Variables!CH15)-1),4),CK193))))","v":0.10069817080204935}]
[null,57,"DTF + 2.20% T.V.",32500000,"DTF",2.1999999999999999E-2,{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!C18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!C15)-1),4),F194))))","v":9.9743252500437585E-2},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!D18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!D15)-1),4),G194))))","v":9.9743252500437585E-2},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!E18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!E15)-1),4),H194))))","v":9.9743252500437585E-2},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!F18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!F15)-1),4),I194))))","v":9.9743252500437585E-2},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!G18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!G15)-1),4),J194))))","v":9.9743252500437585E-2},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!H18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!H15)-1),4),K194))))","v":9.9743252500437585E-2},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!I18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!I15)-1),4),L194))))","v":9.9743252500437585E-2},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!J18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!J15)-1),4),M194))))","v":9.9743252500437585E-2},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!K18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!K15)-1),4),N194))))","v":9.9743252500437585E-2},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!L18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!L15)-1),4),O194))))","v":9.9743252500437585E-2},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!M18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!M15)-1),4),P194))))","v":9.9743252500437585E-2},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!N18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!N15)-1),4),Q194))))","v":9.9743252500437585E-2},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!O18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!O15)-1),4),R194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!P18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!P15)-1),4),S194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!Q18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!Q15)-1),4),T194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!R18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!R15)-1),4),U194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!S18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!S15)-1),4),V194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!T18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!T15)-1),4),W194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!U18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!U15)-1),4),X194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!V18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!V15)-1),4),Y194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!W18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!W15)-1),4),Z194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!X18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!X15)-1),4),AA194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!Y18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!Y15)-1),4),AB194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!Z18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!Z15)-1),4),AC194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AA18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AA15)-1),4),AD194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AB18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AB15)-1),4),AE194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AC18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AC15)-1),4),AF194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AD18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AD15)-1),4),AG194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AE18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AE15)-1),4),AH194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AF18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AF15)-1),4),AI194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AG18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AG15)-1),4),AJ194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AH18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AH15)-1),4),AK194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AI18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AI15)-1),4),AL194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AJ18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AJ15)-1),4),AM194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AK18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AK15)-1),4),AN194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AL18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AL15)-1),4),AO194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AM18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AM15)-1),4),AP194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AN18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AN15)-1),4),AQ194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AO18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AO15)-1),4),AR194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AP18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AP15)-1),4),AS194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AQ18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AQ15)-1),4),AT194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AR18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AR15)-1),4),AU194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AS18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AS15)-1),4),AV194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AT18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AT15)-1),4),AW194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AU18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AU15)-1),4),AX194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AV18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AV15)-1),4),AY194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AW18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AW15)-1),4),AZ194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AX18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AX15)-1),4),BA194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AY18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AY15)-1),4),BB194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!AZ18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!AZ15)-1),4),BC194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BA18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BA15)-1),4),BD194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BB18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BB15)-1),4),BE194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BC18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BC15)-1),4),BF194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BD18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BD15)-1),4),BG194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BE18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BE15)-1),4),BH194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BF18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BF15)-1),4),BI194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BG18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BG15)-1),4),BJ194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BH18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BH15)-1),4),BK194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BI18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BI15)-1),4),BL194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BJ18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BJ15)-1),4),BM194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BK18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BK15)-1),4),BN194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BL18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BL15)-1),4),BO194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BM18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BM15)-1),4),BP194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BN18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BN15)-1),4),BQ194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BO18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BO15)-1),4),BR194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BP18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BP15)-1),4),BS194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BQ18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BQ15)-1),4),BT194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BR18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BR15)-1),4),BU194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BS18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BS15)-1),4),BV194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BT18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BT15)-1),4),BW194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BU18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BU15)-1),4),BX194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BV18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BV15)-1),4),BY194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BW18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BW15)-1),4),BZ194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BX18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BX15)-1),4),CA194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BY18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BY15)-1),4),CB194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!BZ18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!BZ15)-1),4),CC194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!CA18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!CA15)-1),4),CD194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!CB18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!CB15)-1),4),CE194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!CC18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!CC15)-1),4),CF194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!CD18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!CD15)-1),4),CG194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!CE18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!CE15)-1),4),CH194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!CF18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!CF15)-1),4),CI194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!CG18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!CG15)-1),4),CJ194))))","v":0.10069817080204935},{"$f":"(IF($E$194=\"\",\"\",IF($E$194=\"DTF\",NOMINAL(((1-(($F$194+Variables!CH18)/4))^-4-1),4),IF($E$194=\"IPC\",NOMINAL(((1+$F$194)*(1+Variables!CH15)-1),4),CK194))))","v":0.10069817080204935}]
[null,58,"DTF + 2.30% T.V.",40000000,"DTF",2.3E-2,{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!C18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!C15)-1),4),F195))))","v":0.10079401516253483},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!D18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!D15)-1),4),G195))))","v":0.10079401516253483},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!E18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!E15)-1),4),H195))))","v":0.10079401516253483},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!F18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!F15)-1),4),I195))))","v":0.10079401516253483},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!G18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!G15)-1),4),J195))))","v":0.10079401516253483},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!H18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!H15)-1),4),K195))))","v":0.10079401516253483},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!I18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!I15)-1),4),L195))))","v":0.10079401516253483},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!J18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!J15)-1),4),M195))))","v":0.10079401516253483},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!K18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!K15)-1),4),N195))))","v":0.10079401516253483},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!L18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!L15)-1),4),O195))))","v":0.10079401516253483},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!M18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!M15)-1),4),P195))))","v":0.10079401516253483},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!N18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!N15)-1),4),Q195))))","v":0.10079401516253483},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!O18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!O15)-1),4),R195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!P18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!P15)-1),4),S195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!Q18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!Q15)-1),4),T195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!R18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!R15)-1),4),U195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!S18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!S15)-1),4),V195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!T18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!T15)-1),4),W195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!U18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!U15)-1),4),X195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!V18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!V15)-1),4),Y195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!W18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!W15)-1),4),Z195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!X18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!X15)-1),4),AA195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!Y18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!Y15)-1),4),AB195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!Z18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!Z15)-1),4),AC195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AA18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AA15)-1),4),AD195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AB18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AB15)-1),4),AE195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AC18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AC15)-1),4),AF195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AD18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AD15)-1),4),AG195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AE18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AE15)-1),4),AH195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AF18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AF15)-1),4),AI195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AG18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AG15)-1),4),AJ195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AH18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AH15)-1),4),AK195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AI18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AI15)-1),4),AL195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AJ18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AJ15)-1),4),AM195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AK18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AK15)-1),4),AN195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AL18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AL15)-1),4),AO195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AM18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AM15)-1),4),AP195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AN18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AN15)-1),4),AQ195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AO18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AO15)-1),4),AR195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AP18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AP15)-1),4),AS195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AQ18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AQ15)-1),4),AT195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AR18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AR15)-1),4),AU195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AS18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AS15)-1),4),AV195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AT18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AT15)-1),4),AW195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AU18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AU15)-1),4),AX195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AV18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AV15)-1),4),AY195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AW18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AW15)-1),4),AZ195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AX18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AX15)-1),4),BA195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AY18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AY15)-1),4),BB195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!AZ18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AZ15)-1),4),BC195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BA18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BA15)-1),4),BD195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BB18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BB15)-1),4),BE195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BC18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BC15)-1),4),BF195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BD18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BD15)-1),4),BG195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BE18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BE15)-1),4),BH195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BF18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BF15)-1),4),BI195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BG18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BG15)-1),4),BJ195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BH18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BH15)-1),4),BK195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BI18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BI15)-1),4),BL195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BJ18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BJ15)-1),4),BM195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BK18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BK15)-1),4),BN195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BL18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BL15)-1),4),BO195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BM18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BM15)-1),4),BP195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BN18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BN15)-1),4),BQ195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BO18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BO15)-1),4),BR195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BP18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BP15)-1),4),BS195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BQ18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BQ15)-1),4),BT195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BR18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BR15)-1),4),BU195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BS18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BS15)-1),4),BV195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BT18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BT15)-1),4),BW195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BU18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BU15)-1),4),BX195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BV18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BV15)-1),4),BY195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BW18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BW15)-1),4),BZ195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BX18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BX15)-1),4),CA195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BY18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BY15)-1),4),CB195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!BZ18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BZ15)-1),4),CC195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!CA18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!CA15)-1),4),CD195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!CB18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!CB15)-1),4),CE195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!CC18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!CC15)-1),4),CF195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!CD18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!CD15)-1),4),CG195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!CE18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!CE15)-1),4),CH195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!CF18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!CF15)-1),4),CI195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!CG18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!CG15)-1),4),CJ195))))","v":0.10174942307431856},{"$f":"(IF($E$195=\"\",\"\",IF($E$195=\"DTF\",NOMINAL(((1-(($F$195+Variables!CH18)/4))^-4-1),4),IF($E$195=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!CH15)-1),4),CK195))))","v":0.10174942307431856}]
[null,59,"DTF + 2.30% T.V.",59700000,"DTF",2.3E-2,{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!C18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!C15)-1),4),F196))))","v":0.10079401516253483},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!D18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!D15)-1),4),G196))))","v":0.10079401516253483},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!E18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!E15)-1),4),H196))))","v":0.10079401516253483},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!F18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!F15)-1),4),I196))))","v":0.10079401516253483},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!G18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!G15)-1),4),J196))))","v":0.10079401516253483},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!H18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!H15)-1),4),K196))))","v":0.10079401516253483},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!I18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!I15)-1),4),L196))))","v":0.10079401516253483},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!J18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!J15)-1),4),M196))))","v":0.10079401516253483},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!K18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!K15)-1),4),N196))))","v":0.10079401516253483},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!L18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!L15)-1),4),O196))))","v":0.10079401516253483},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!M18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!M15)-1),4),P196))))","v":0.10079401516253483},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!N18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!N15)-1),4),Q196))))","v":0.10079401516253483},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!O18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!O15)-1),4),R196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!P18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!P15)-1),4),S196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!Q18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!Q15)-1),4),T196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!R18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!R15)-1),4),U196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!S18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!S15)-1),4),V196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!T18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!T15)-1),4),W196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!U18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!U15)-1),4),X196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!V18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!V15)-1),4),Y196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!W18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!W15)-1),4),Z196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!X18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!X15)-1),4),AA196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!Y18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!Y15)-1),4),AB196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!Z18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!Z15)-1),4),AC196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AA18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AA15)-1),4),AD196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AB18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AB15)-1),4),AE196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AC18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AC15)-1),4),AF196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AD18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AD15)-1),4),AG196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AE18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AE15)-1),4),AH196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AF18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AF15)-1),4),AI196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AG18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AG15)-1),4),AJ196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AH18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AH15)-1),4),AK196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AI18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AI15)-1),4),AL196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AJ18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AJ15)-1),4),AM196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AK18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AK15)-1),4),AN196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AL18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AL15)-1),4),AO196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AM18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AM15)-1),4),AP196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AN18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AN15)-1),4),AQ196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AO18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AO15)-1),4),AR196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AP18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AP15)-1),4),AS196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AQ18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AQ15)-1),4),AT196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AR18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AR15)-1),4),AU196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AS18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AS15)-1),4),AV196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AT18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AT15)-1),4),AW196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AU18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AU15)-1),4),AX196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AV18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AV15)-1),4),AY196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AW18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AW15)-1),4),AZ196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AX18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AX15)-1),4),BA196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AY18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AY15)-1),4),BB196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!AZ18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!AZ15)-1),4),BC196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BA18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BA15)-1),4),BD196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BB18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BB15)-1),4),BE196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BC18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BC15)-1),4),BF196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BD18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BD15)-1),4),BG196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BE18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BE15)-1),4),BH196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BF18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BF15)-1),4),BI196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BG18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BG15)-1),4),BJ196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BH18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BH15)-1),4),BK196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BI18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BI15)-1),4),BL196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BJ18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BJ15)-1),4),BM196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BK18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BK15)-1),4),BN196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BL18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BL15)-1),4),BO196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BM18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BM15)-1),4),BP196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BN18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BN15)-1),4),BQ196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BO18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BO15)-1),4),BR196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BP18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BP15)-1),4),BS196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BQ18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BQ15)-1),4),BT196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BR18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BR15)-1),4),BU196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BS18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BS15)-1),4),BV196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BT18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BT15)-1),4),BW196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BU18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BU15)-1),4),BX196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BV18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BV15)-1),4),BY196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BW18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BW15)-1),4),BZ196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BX18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BX15)-1),4),CA196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BY18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BY15)-1),4),CB196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!BZ18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!BZ15)-1),4),CC196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!CA18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!CA15)-1),4),CD196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!CB18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!CB15)-1),4),CE196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!CC18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!CC15)-1),4),CF196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!CD18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!CD15)-1),4),CG196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!CE18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!CE15)-1),4),CH196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!CF18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!CF15)-1),4),CI196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!CG18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!CG15)-1),4),CJ196))))","v":0.10174942307431856},{"$f":"(IF($E$196=\"\",\"\",IF($E$196=\"DTF\",NOMINAL(((1-(($F$195+Variables!CH18)/4))^-4-1),4),IF($E$196=\"IPC\",NOMINAL(((1+$F$195)*(1+Variables!CH15)-1),4),CK196))))","v":0.10174942307431856}]
[null,60,"DTF + 2.20% T.V.",2000000,"DTF",2.1999999999999999E-2,{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!C18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!C15)-1),4),F197))))","v":9.9743252500437585E-2},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!D18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!D15)-1),4),G197))))","v":9.9743252500437585E-2},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!E18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!E15)-1),4),H197))))","v":9.9743252500437585E-2},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!F18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!F15)-1),4),I197))))","v":9.9743252500437585E-2},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!G18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!G15)-1),4),J197))))","v":9.9743252500437585E-2},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!H18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!H15)-1),4),K197))))","v":9.9743252500437585E-2},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!I18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!I15)-1),4),L197))))","v":9.9743252500437585E-2},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!J18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!J15)-1),4),M197))))","v":9.9743252500437585E-2},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!K18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!K15)-1),4),N197))))","v":9.9743252500437585E-2},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!L18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!L15)-1),4),O197))))","v":9.9743252500437585E-2},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!M18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!M15)-1),4),P197))))","v":9.9743252500437585E-2},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!N18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!N15)-1),4),Q197))))","v":9.9743252500437585E-2},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!O18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!O15)-1),4),R197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!P18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!P15)-1),4),S197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!Q18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!Q15)-1),4),T197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!R18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!R15)-1),4),U197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!S18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!S15)-1),4),V197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!T18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!T15)-1),4),W197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!U18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!U15)-1),4),X197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!V18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!V15)-1),4),Y197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!W18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!W15)-1),4),Z197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!X18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!X15)-1),4),AA197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!Y18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!Y15)-1),4),AB197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!Z18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!Z15)-1),4),AC197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AA18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AA15)-1),4),AD197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AB18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AB15)-1),4),AE197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AC18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AC15)-1),4),AF197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AD18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AD15)-1),4),AG197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AE18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AE15)-1),4),AH197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AF18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AF15)-1),4),AI197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AG18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AG15)-1),4),AJ197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AH18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AH15)-1),4),AK197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AI18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AI15)-1),4),AL197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AJ18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AJ15)-1),4),AM197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AK18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AK15)-1),4),AN197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AL18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AL15)-1),4),AO197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AM18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AM15)-1),4),AP197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AN18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AN15)-1),4),AQ197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AO18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AO15)-1),4),AR197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AP18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AP15)-1),4),AS197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AQ18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AQ15)-1),4),AT197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AR18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AR15)-1),4),AU197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AS18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AS15)-1),4),AV197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AT18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AT15)-1),4),AW197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AU18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AU15)-1),4),AX197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AV18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AV15)-1),4),AY197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AW18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AW15)-1),4),AZ197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AX18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AX15)-1),4),BA197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AY18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AY15)-1),4),BB197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!AZ18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!AZ15)-1),4),BC197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BA18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BA15)-1),4),BD197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BB18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BB15)-1),4),BE197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BC18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BC15)-1),4),BF197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BD18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BD15)-1),4),BG197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BE18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BE15)-1),4),BH197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BF18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BF15)-1),4),BI197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BG18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BG15)-1),4),BJ197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BH18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BH15)-1),4),BK197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BI18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BI15)-1),4),BL197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BJ18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BJ15)-1),4),BM197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BK18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BK15)-1),4),BN197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BL18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BL15)-1),4),BO197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BM18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BM15)-1),4),BP197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BN18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BN15)-1),4),BQ197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BO18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BO15)-1),4),BR197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BP18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BP15)-1),4),BS197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BQ18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BQ15)-1),4),BT197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BR18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BR15)-1),4),BU197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BS18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BS15)-1),4),BV197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BT18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BT15)-1),4),BW197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BU18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BU15)-1),4),BX197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BV18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BV15)-1),4),BY197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BW18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BW15)-1),4),BZ197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BX18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BX15)-1),4),CA197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BY18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BY15)-1),4),CB197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!BZ18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!BZ15)-1),4),CC197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!CA18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!CA15)-1),4),CD197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!CB18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!CB15)-1),4),CE197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!CC18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!CC15)-1),4),CF197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!CD18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!CD15)-1),4),CG197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!CE18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!CE15)-1),4),CH197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!CF18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!CF15)-1),4),CI197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!CG18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!CG15)-1),4),CJ197))))","v":0.10069817080204935},{"$f":"(IF($E$197=\"\",\"\",IF($E$197=\"DTF\",NOMINAL(((1-(($F$197+Variables!CH18)/4))^-4-1),4),IF($E$197=\"IPC\",NOMINAL(((1+$F$197)*(1+Variables!CH15)-1),4),CK197))))","v":0.10069817080204935}]
[null,61,{"$f":"IF(C72=\"\",\"\",C72)","v":"DTF + 2.24% T.V."},5000000,"DTF",2.24E-2,{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!C18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!C15)-1),4),F198))))","v":0.10016349294079596},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!D18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!D15)-1),4),G198))))","v":0.10016349294079596},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!E18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!E15)-1),4),H198))))","v":0.10016349294079596},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!F18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!F15)-1),4),I198))))","v":0.10016349294079596},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!G18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!G15)-1),4),J198))))","v":0.10016349294079596},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!H18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!H15)-1),4),K198))))","v":0.10016349294079596},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!I18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!I15)-1),4),L198))))","v":0.10016349294079596},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!J18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!J15)-1),4),M198))))","v":0.10016349294079596},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!K18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!K15)-1),4),N198))))","v":0.10016349294079596},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!L18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!L15)-1),4),O198))))","v":0.10016349294079596},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!M18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!M15)-1),4),P198))))","v":0.10016349294079596},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!N18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!N15)-1),4),Q198))))","v":0.10016349294079596},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!O18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!O15)-1),4),R198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!P18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!P15)-1),4),S198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!Q18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!Q15)-1),4),T198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!R18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!R15)-1),4),U198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!S18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!S15)-1),4),V198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!T18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!T15)-1),4),W198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!U18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!U15)-1),4),X198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!V18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!V15)-1),4),Y198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!W18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!W15)-1),4),Z198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!X18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!X15)-1),4),AA198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!Y18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!Y15)-1),4),AB198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!Z18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!Z15)-1),4),AC198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AA18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AA15)-1),4),AD198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AB18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AB15)-1),4),AE198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AC18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AC15)-1),4),AF198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AD18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AD15)-1),4),AG198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AE18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AE15)-1),4),AH198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AF18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AF15)-1),4),AI198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AG18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AG15)-1),4),AJ198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AH18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AH15)-1),4),AK198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AI18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AI15)-1),4),AL198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AJ18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AJ15)-1),4),AM198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AK18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AK15)-1),4),AN198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AL18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AL15)-1),4),AO198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AM18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AM15)-1),4),AP198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AN18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AN15)-1),4),AQ198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AO18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AO15)-1),4),AR198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AP18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AP15)-1),4),AS198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AQ18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AQ15)-1),4),AT198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AR18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AR15)-1),4),AU198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AS18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AS15)-1),4),AV198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AT18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AT15)-1),4),AW198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AU18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AU15)-1),4),AX198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AV18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AV15)-1),4),AY198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AW18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AW15)-1),4),AZ198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AX18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AX15)-1),4),BA198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AY18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AY15)-1),4),BB198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!AZ18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!AZ15)-1),4),BC198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BA18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BA15)-1),4),BD198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BB18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BB15)-1),4),BE198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BC18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BC15)-1),4),BF198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BD18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BD15)-1),4),BG198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BE18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BE15)-1),4),BH198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BF18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BF15)-1),4),BI198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BG18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BG15)-1),4),BJ198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BH18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BH15)-1),4),BK198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BI18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BI15)-1),4),BL198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BJ18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BJ15)-1),4),BM198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BK18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BK15)-1),4),BN198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BL18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BL15)-1),4),BO198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BM18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BM15)-1),4),BP198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BN18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BN15)-1),4),BQ198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BO18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BO15)-1),4),BR198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BP18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BP15)-1),4),BS198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BQ18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BQ15)-1),4),BT198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BR18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BR15)-1),4),BU198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BS18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BS15)-1),4),BV198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BT18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BT15)-1),4),BW198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BU18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BU15)-1),4),BX198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BV18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BV15)-1),4),BY198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BW18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BW15)-1),4),BZ198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BX18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BX15)-1),4),CA198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BY18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BY15)-1),4),CB198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!BZ18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!BZ15)-1),4),CC198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!CA18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!CA15)-1),4),CD198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!CB18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!CB15)-1),4),CE198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!CC18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!CC15)-1),4),CF198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!CD18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!CD15)-1),4),CG198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!CE18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!CE15)-1),4),CH198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!CF18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!CF15)-1),4),CI198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!CG18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!CG15)-1),4),CJ198))))","v":0.10111860704130393},{"$f":"(IF($E$198=\"\",\"\",IF($E$198=\"DTF\",NOMINAL(((1-(($F$198+Variables!CH18)/4))^-4-1),4),IF($E$198=\"IPC\",NOMINAL(((1+$F$198)*(1+Variables!CH15)-1),4),CK198))))","v":0.10111860704130393}]
[null,62,"DTF + 2.24% T.V.",92000000,"DTF",2.24E-2,{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!C18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!C15)-1),4),F199))))","v":0.10016349294079596},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!D18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!D15)-1),4),G199))))","v":0.10016349294079596},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!E18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!E15)-1),4),H199))))","v":0.10016349294079596},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!F18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!F15)-1),4),I199))))","v":0.10016349294079596},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!G18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!G15)-1),4),J199))))","v":0.10016349294079596},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!H18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!H15)-1),4),K199))))","v":0.10016349294079596},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!I18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!I15)-1),4),L199))))","v":0.10016349294079596},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!J18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!J15)-1),4),M199))))","v":0.10016349294079596},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!K18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!K15)-1),4),N199))))","v":0.10016349294079596},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!L18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!L15)-1),4),O199))))","v":0.10016349294079596},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!M18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!M15)-1),4),P199))))","v":0.10016349294079596},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!N18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!N15)-1),4),Q199))))","v":0.10016349294079596},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!O18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!O15)-1),4),R199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!P18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!P15)-1),4),S199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!Q18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!Q15)-1),4),T199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!R18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!R15)-1),4),U199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!S18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!S15)-1),4),V199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!T18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!T15)-1),4),W199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!U18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!U15)-1),4),X199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!V18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!V15)-1),4),Y199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!W18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!W15)-1),4),Z199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!X18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!X15)-1),4),AA199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!Y18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!Y15)-1),4),AB199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!Z18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!Z15)-1),4),AC199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AA18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AA15)-1),4),AD199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AB18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AB15)-1),4),AE199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AC18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AC15)-1),4),AF199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AD18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AD15)-1),4),AG199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AE18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AE15)-1),4),AH199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AF18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AF15)-1),4),AI199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AG18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AG15)-1),4),AJ199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AH18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AH15)-1),4),AK199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AI18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AI15)-1),4),AL199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AJ18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AJ15)-1),4),AM199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AK18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AK15)-1),4),AN199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AL18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AL15)-1),4),AO199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AM18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AM15)-1),4),AP199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AN18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AN15)-1),4),AQ199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AO18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AO15)-1),4),AR199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AP18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AP15)-1),4),AS199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AQ18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AQ15)-1),4),AT199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AR18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AR15)-1),4),AU199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AS18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AS15)-1),4),AV199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AT18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AT15)-1),4),AW199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AU18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AU15)-1),4),AX199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AV18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AV15)-1),4),AY199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AW18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AW15)-1),4),AZ199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AX18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AX15)-1),4),BA199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AY18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AY15)-1),4),BB199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!AZ18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!AZ15)-1),4),BC199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BA18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BA15)-1),4),BD199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BB18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BB15)-1),4),BE199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BC18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BC15)-1),4),BF199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BD18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BD15)-1),4),BG199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BE18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BE15)-1),4),BH199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BF18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BF15)-1),4),BI199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BG18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BG15)-1),4),BJ199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BH18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BH15)-1),4),BK199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BI18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BI15)-1),4),BL199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BJ18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BJ15)-1),4),BM199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BK18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BK15)-1),4),BN199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BL18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BL15)-1),4),BO199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BM18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BM15)-1),4),BP199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BN18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BN15)-1),4),BQ199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BO18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BO15)-1),4),BR199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BP18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BP15)-1),4),BS199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BQ18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BQ15)-1),4),BT199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BR18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BR15)-1),4),BU199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BS18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BS15)-1),4),BV199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BT18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BT15)-1),4),BW199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BU18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BU15)-1),4),BX199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BV18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BV15)-1),4),BY199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BW18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BW15)-1),4),BZ199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BX18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BX15)-1),4),CA199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BY18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BY15)-1),4),CB199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!BZ18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!BZ15)-1),4),CC199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!CA18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!CA15)-1),4),CD199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!CB18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!CB15)-1),4),CE199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!CC18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!CC15)-1),4),CF199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!CD18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!CD15)-1),4),CG199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!CE18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!CE15)-1),4),CH199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!CF18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!CF15)-1),4),CI199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!CG18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!CG15)-1),4),CJ199))))","v":0.10111860704130393},{"$f":"(IF($E$199=\"\",\"\",IF($E$199=\"DTF\",NOMINAL(((1-(($F$199+Variables!CH18)/4))^-4-1),4),IF($E$199=\"IPC\",NOMINAL(((1+$F$199)*(1+Variables!CH15)-1),4),CK199))))","v":0.10111860704130393}]
[null,63,"DTF + 2.20% T.V.",44520000,"DTF",2.1999999999999999E-2,{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!C18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!C15)-1),4),F200))))","v":9.9743252500437585E-2},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!D18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!D15)-1),4),G200))))","v":9.9743252500437585E-2},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!E18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!E15)-1),4),H200))))","v":9.9743252500437585E-2},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!F18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!F15)-1),4),I200))))","v":9.9743252500437585E-2},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!G18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!G15)-1),4),J200))))","v":9.9743252500437585E-2},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!H18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!H15)-1),4),K200))))","v":9.9743252500437585E-2},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!I18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!I15)-1),4),L200))))","v":9.9743252500437585E-2},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!J18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!J15)-1),4),M200))))","v":9.9743252500437585E-2},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!K18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!K15)-1),4),N200))))","v":9.9743252500437585E-2},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!L18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!L15)-1),4),O200))))","v":9.9743252500437585E-2},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!M18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!M15)-1),4),P200))))","v":9.9743252500437585E-2},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!N18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!N15)-1),4),Q200))))","v":9.9743252500437585E-2},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!O18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!O15)-1),4),R200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!P18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!P15)-1),4),S200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!Q18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!Q15)-1),4),T200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!R18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!R15)-1),4),U200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!S18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!S15)-1),4),V200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!T18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!T15)-1),4),W200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!U18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!U15)-1),4),X200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!V18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!V15)-1),4),Y200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!W18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!W15)-1),4),Z200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!X18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!X15)-1),4),AA200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!Y18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!Y15)-1),4),AB200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!Z18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!Z15)-1),4),AC200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AA18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AA15)-1),4),AD200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AB18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AB15)-1),4),AE200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AC18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AC15)-1),4),AF200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AD18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AD15)-1),4),AG200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AE18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AE15)-1),4),AH200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AF18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AF15)-1),4),AI200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AG18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AG15)-1),4),AJ200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AH18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AH15)-1),4),AK200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AI18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AI15)-1),4),AL200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AJ18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AJ15)-1),4),AM200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AK18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AK15)-1),4),AN200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AL18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AL15)-1),4),AO200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AM18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AM15)-1),4),AP200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AN18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AN15)-1),4),AQ200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AO18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AO15)-1),4),AR200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AP18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AP15)-1),4),AS200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AQ18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AQ15)-1),4),AT200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AR18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AR15)-1),4),AU200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AS18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AS15)-1),4),AV200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AT18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AT15)-1),4),AW200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AU18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AU15)-1),4),AX200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AV18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AV15)-1),4),AY200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AW18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AW15)-1),4),AZ200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AX18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AX15)-1),4),BA200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AY18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AY15)-1),4),BB200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!AZ18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!AZ15)-1),4),BC200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BA18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BA15)-1),4),BD200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BB18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BB15)-1),4),BE200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BC18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BC15)-1),4),BF200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BD18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BD15)-1),4),BG200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BE18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BE15)-1),4),BH200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BF18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BF15)-1),4),BI200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BG18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BG15)-1),4),BJ200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BH18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BH15)-1),4),BK200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BI18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BI15)-1),4),BL200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BJ18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BJ15)-1),4),BM200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BK18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BK15)-1),4),BN200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BL18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BL15)-1),4),BO200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BM18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BM15)-1),4),BP200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BN18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BN15)-1),4),BQ200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BO18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BO15)-1),4),BR200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BP18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BP15)-1),4),BS200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BQ18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BQ15)-1),4),BT200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BR18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BR15)-1),4),BU200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BS18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BS15)-1),4),BV200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BT18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BT15)-1),4),BW200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BU18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BU15)-1),4),BX200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BV18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BV15)-1),4),BY200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BW18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BW15)-1),4),BZ200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BX18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BX15)-1),4),CA200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BY18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BY15)-1),4),CB200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!BZ18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!BZ15)-1),4),CC200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!CA18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!CA15)-1),4),CD200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!CB18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!CB15)-1),4),CE200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!CC18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!CC15)-1),4),CF200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!CD18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!CD15)-1),4),CG200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!CE18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!CE15)-1),4),CH200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!CF18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!CF15)-1),4),CI200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!CG18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!CG15)-1),4),CJ200))))","v":0.10069817080204935},{"$f":"(IF($E$200=\"\",\"\",IF($E$200=\"DTF\",NOMINAL(((1-(($F$200+Variables!CH18)/4))^-4-1),4),IF($E$200=\"IPC\",NOMINAL(((1+$F$200)*(1+Variables!CH15)-1),4),CK200))))","v":0.10069817080204935}]
[null,64,"DTF + 2.21% T.V.",100000000,"DTF",2.2100000000000002E-2,{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!C18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!C15)-1),4),F201))))","v":9.9848304534329912E-2},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!D18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!D15)-1),4),G201))))","v":9.9848304534329912E-2},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!E18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!E15)-1),4),H201))))","v":9.9848304534329912E-2},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!F18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!F15)-1),4),I201))))","v":9.9848304534329912E-2},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!G18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!G15)-1),4),J201))))","v":9.9848304534329912E-2},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!H18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!H15)-1),4),K201))))","v":9.9848304534329912E-2},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!I18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!I15)-1),4),L201))))","v":9.9848304534329912E-2},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!J18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!J15)-1),4),M201))))","v":9.9848304534329912E-2},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!K18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!K15)-1),4),N201))))","v":9.9848304534329912E-2},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!L18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!L15)-1),4),O201))))","v":9.9848304534329912E-2},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!M18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!M15)-1),4),P201))))","v":9.9848304534329912E-2},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!N18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!N15)-1),4),Q201))))","v":9.9848304534329912E-2},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!O18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!O15)-1),4),R201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!P18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!P15)-1),4),S201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!Q18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!Q15)-1),4),T201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!R18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!R15)-1),4),U201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!S18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!S15)-1),4),V201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!T18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!T15)-1),4),W201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!U18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!U15)-1),4),X201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!V18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!V15)-1),4),Y201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!W18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!W15)-1),4),Z201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!X18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!X15)-1),4),AA201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!Y18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!Y15)-1),4),AB201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!Z18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!Z15)-1),4),AC201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AA18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AA15)-1),4),AD201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AB18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AB15)-1),4),AE201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AC18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AC15)-1),4),AF201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AD18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AD15)-1),4),AG201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AE18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AE15)-1),4),AH201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AF18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AF15)-1),4),AI201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AG18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AG15)-1),4),AJ201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AH18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AH15)-1),4),AK201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AI18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AI15)-1),4),AL201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AJ18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AJ15)-1),4),AM201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AK18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AK15)-1),4),AN201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AL18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AL15)-1),4),AO201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AM18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AM15)-1),4),AP201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AN18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AN15)-1),4),AQ201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AO18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AO15)-1),4),AR201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AP18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AP15)-1),4),AS201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AQ18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AQ15)-1),4),AT201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AR18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AR15)-1),4),AU201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AS18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AS15)-1),4),AV201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AT18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AT15)-1),4),AW201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AU18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AU15)-1),4),AX201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AV18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AV15)-1),4),AY201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AW18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AW15)-1),4),AZ201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AX18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AX15)-1),4),BA201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AY18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AY15)-1),4),BB201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!AZ18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!AZ15)-1),4),BC201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BA18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BA15)-1),4),BD201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BB18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BB15)-1),4),BE201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BC18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BC15)-1),4),BF201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BD18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BD15)-1),4),BG201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BE18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BE15)-1),4),BH201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BF18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BF15)-1),4),BI201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BG18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BG15)-1),4),BJ201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BH18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BH15)-1),4),BK201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BI18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BI15)-1),4),BL201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BJ18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BJ15)-1),4),BM201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BK18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BK15)-1),4),BN201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BL18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BL15)-1),4),BO201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BM18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BM15)-1),4),BP201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BN18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BN15)-1),4),BQ201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BO18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BO15)-1),4),BR201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BP18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BP15)-1),4),BS201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BQ18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BQ15)-1),4),BT201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BR18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BR15)-1),4),BU201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BS18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BS15)-1),4),BV201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BT18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BT15)-1),4),BW201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BU18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BU15)-1),4),BX201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BV18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BV15)-1),4),BY201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BW18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BW15)-1),4),BZ201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BX18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BX15)-1),4),CA201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BY18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BY15)-1),4),CB201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!BZ18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!BZ15)-1),4),CC201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!CA18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!CA15)-1),4),CD201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!CB18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!CB15)-1),4),CE201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!CC18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!CC15)-1),4),CF201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!CD18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!CD15)-1),4),CG201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!CE18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!CE15)-1),4),CH201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!CF18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!CF15)-1),4),CI201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!CG18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!CG15)-1),4),CJ201))))","v":0.10080327178002157},{"$f":"(IF($E$201=\"\",\"\",IF($E$201=\"DTF\",NOMINAL(((1-(($F$201+Variables!CH18)/4))^-4-1),4),IF($E$201=\"IPC\",NOMINAL(((1+$F$201)*(1+Variables!CH15)-1),4),CK201))))","v":0.10080327178002157}]
[null,65,"DTF + 2.25% T.V.",35700000,"DTF",2.2499999999999999E-2,{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!C18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!C15)-1),4),F202))))","v":0.10026856651259397},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!D18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!D15)-1),4),G202))))","v":0.10026856651259397},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!E18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!E15)-1),4),H202))))","v":0.10026856651259397},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!F18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!F15)-1),4),I202))))","v":0.10026856651259397},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!G18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!G15)-1),4),J202))))","v":0.10026856651259397},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!H18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!H15)-1),4),K202))))","v":0.10026856651259397},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!I18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!I15)-1),4),L202))))","v":0.10026856651259397},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!J18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!J15)-1),4),M202))))","v":0.10026856651259397},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!K18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!K15)-1),4),N202))))","v":0.10026856651259397},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!L18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!L15)-1),4),O202))))","v":0.10026856651259397},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!M18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!M15)-1),4),P202))))","v":0.10026856651259397},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!N18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!N15)-1),4),Q202))))","v":0.10026856651259397},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!O18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!O15)-1),4),R202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!P18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!P15)-1),4),S202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!Q18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!Q15)-1),4),T202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!R18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!R15)-1),4),U202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!S18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!S15)-1),4),V202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!T18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!T15)-1),4),W202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!U18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!U15)-1),4),X202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!V18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!V15)-1),4),Y202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!W18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!W15)-1),4),Z202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!X18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!X15)-1),4),AA202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!Y18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!Y15)-1),4),AB202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!Z18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!Z15)-1),4),AC202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AA18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AA15)-1),4),AD202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AB18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AB15)-1),4),AE202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AC18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AC15)-1),4),AF202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AD18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AD15)-1),4),AG202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AE18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AE15)-1),4),AH202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AF18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AF15)-1),4),AI202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AG18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AG15)-1),4),AJ202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AH18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AH15)-1),4),AK202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AI18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AI15)-1),4),AL202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AJ18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AJ15)-1),4),AM202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AK18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AK15)-1),4),AN202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AL18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AL15)-1),4),AO202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AM18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AM15)-1),4),AP202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AN18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AN15)-1),4),AQ202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AO18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AO15)-1),4),AR202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AP18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AP15)-1),4),AS202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AQ18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AQ15)-1),4),AT202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AR18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AR15)-1),4),AU202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AS18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AS15)-1),4),AV202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AT18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AT15)-1),4),AW202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AU18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AU15)-1),4),AX202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AV18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AV15)-1),4),AY202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AW18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AW15)-1),4),AZ202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AX18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AX15)-1),4),BA202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AY18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AY15)-1),4),BB202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!AZ18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!AZ15)-1),4),BC202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BA18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BA15)-1),4),BD202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BB18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BB15)-1),4),BE202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BC18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BC15)-1),4),BF202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BD18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BD15)-1),4),BG202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BE18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BE15)-1),4),BH202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BF18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BF15)-1),4),BI202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BG18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BG15)-1),4),BJ202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BH18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BH15)-1),4),BK202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BI18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BI15)-1),4),BL202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BJ18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BJ15)-1),4),BM202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BK18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BK15)-1),4),BN202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BL18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BL15)-1),4),BO202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BM18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BM15)-1),4),BP202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BN18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BN15)-1),4),BQ202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BO18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BO15)-1),4),BR202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BP18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BP15)-1),4),BS202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BQ18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BQ15)-1),4),BT202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BR18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BR15)-1),4),BU202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BS18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BS15)-1),4),BV202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BT18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BT15)-1),4),BW202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BU18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BU15)-1),4),BX202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BV18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BV15)-1),4),BY202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BW18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BW15)-1),4),BZ202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BX18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BX15)-1),4),CA202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BY18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BY15)-1),4),CB202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!BZ18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!BZ15)-1),4),CC202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!CA18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!CA15)-1),4),CD202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!CB18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!CB15)-1),4),CE202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!CC18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!CC15)-1),4),CF202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!CD18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!CD15)-1),4),CG202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!CE18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!CE15)-1),4),CH202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!CF18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!CF15)-1),4),CI202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!CG18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!CG15)-1),4),CJ202))))","v":0.10122372957223469},{"$f":"(IF($E$202=\"\",\"\",IF($E$202=\"DTF\",NOMINAL(((1-(($F$202+Variables!CH18)/4))^-4-1),4),IF($E$202=\"IPC\",NOMINAL(((1+$F$202)*(1+Variables!CH15)-1),4),CK202))))","v":0.10122372957223469}]
[null,66,"DTF + 2.25% T.V.",1000000,"DTF",2.2499999999999999E-2,{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!C18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!C15)-1),4),F203))))","v":0.10026856651259397},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!D18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!D15)-1),4),G203))))","v":0.10026856651259397},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!E18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!E15)-1),4),H203))))","v":0.10026856651259397},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!F18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!F15)-1),4),I203))))","v":0.10026856651259397},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!G18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!G15)-1),4),J203))))","v":0.10026856651259397},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!H18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!H15)-1),4),K203))))","v":0.10026856651259397},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!I18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!I15)-1),4),L203))))","v":0.10026856651259397},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!J18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!J15)-1),4),M203))))","v":0.10026856651259397},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!K18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!K15)-1),4),N203))))","v":0.10026856651259397},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!L18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!L15)-1),4),O203))))","v":0.10026856651259397},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!M18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!M15)-1),4),P203))))","v":0.10026856651259397},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!N18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!N15)-1),4),Q203))))","v":0.10026856651259397},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!O18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!O15)-1),4),R203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!P18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!P15)-1),4),S203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!Q18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!Q15)-1),4),T203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!R18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!R15)-1),4),U203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!S18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!S15)-1),4),V203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!T18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!T15)-1),4),W203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!U18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!U15)-1),4),X203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!V18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!V15)-1),4),Y203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!W18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!W15)-1),4),Z203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!X18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!X15)-1),4),AA203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!Y18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!Y15)-1),4),AB203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!Z18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!Z15)-1),4),AC203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AA18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AA15)-1),4),AD203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AB18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AB15)-1),4),AE203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AC18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AC15)-1),4),AF203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AD18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AD15)-1),4),AG203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AE18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AE15)-1),4),AH203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AF18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AF15)-1),4),AI203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AG18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AG15)-1),4),AJ203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AH18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AH15)-1),4),AK203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AI18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AI15)-1),4),AL203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AJ18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AJ15)-1),4),AM203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AK18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AK15)-1),4),AN203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AL18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AL15)-1),4),AO203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AM18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AM15)-1),4),AP203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AN18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AN15)-1),4),AQ203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AO18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AO15)-1),4),AR203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AP18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AP15)-1),4),AS203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AQ18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AQ15)-1),4),AT203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AR18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AR15)-1),4),AU203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AS18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AS15)-1),4),AV203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AT18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AT15)-1),4),AW203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AU18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AU15)-1),4),AX203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AV18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AV15)-1),4),AY203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AW18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AW15)-1),4),AZ203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AX18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AX15)-1),4),BA203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AY18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AY15)-1),4),BB203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!AZ18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!AZ15)-1),4),BC203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BA18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BA15)-1),4),BD203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BB18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BB15)-1),4),BE203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BC18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BC15)-1),4),BF203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BD18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BD15)-1),4),BG203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BE18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BE15)-1),4),BH203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BF18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BF15)-1),4),BI203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BG18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BG15)-1),4),BJ203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BH18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BH15)-1),4),BK203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BI18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BI15)-1),4),BL203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BJ18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BJ15)-1),4),BM203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BK18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BK15)-1),4),BN203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BL18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BL15)-1),4),BO203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BM18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BM15)-1),4),BP203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BN18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BN15)-1),4),BQ203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BO18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BO15)-1),4),BR203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BP18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BP15)-1),4),BS203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BQ18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BQ15)-1),4),BT203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BR18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BR15)-1),4),BU203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BS18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BS15)-1),4),BV203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BT18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BT15)-1),4),BW203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BU18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BU15)-1),4),BX203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BV18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BV15)-1),4),BY203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BW18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BW15)-1),4),BZ203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BX18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BX15)-1),4),CA203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BY18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BY15)-1),4),CB203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!BZ18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!BZ15)-1),4),CC203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!CA18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!CA15)-1),4),CD203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!CB18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!CB15)-1),4),CE203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!CC18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!CC15)-1),4),CF203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!CD18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!CD15)-1),4),CG203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!CE18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!CE15)-1),4),CH203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!CF18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!CF15)-1),4),CI203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!CG18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!CG15)-1),4),CJ203))))","v":0.10122372957223469},{"$f":"(IF($E$203=\"\",\"\",IF($E$203=\"DTF\",NOMINAL(((1-(($F$203+Variables!CH18)/4))^-4-1),4),IF($E$203=\"IPC\",NOMINAL(((1+$F$203)*(1+Variables!CH15)-1),4),CK203))))","v":0.10122372957223469}]
[null,67,"DTF + 1,90% T.V.",5000000,"DTF",1.9E-2,{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!C18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!C15)-1),4),F204))))","v":9.6594192925310018E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!D18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!D15)-1),4),G204))))","v":9.6594192925310018E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!E18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!E15)-1),4),H204))))","v":9.6594192925310018E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!F18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!F15)-1),4),I204))))","v":9.6594192925310018E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!G18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!G15)-1),4),J204))))","v":9.6594192925310018E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!H18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!H15)-1),4),K204))))","v":9.6594192925310018E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!I18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!I15)-1),4),L204))))","v":9.6594192925310018E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!J18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!J15)-1),4),M204))))","v":9.6594192925310018E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!K18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!K15)-1),4),N204))))","v":9.6594192925310018E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!L18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!L15)-1),4),O204))))","v":9.6594192925310018E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!M18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!M15)-1),4),P204))))","v":9.6594192925310018E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!N18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!N15)-1),4),Q204))))","v":9.6594192925310018E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!O18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!O15)-1),4),R204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!P18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!P15)-1),4),S204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!Q18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!Q15)-1),4),T204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!R18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!R15)-1),4),U204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!S18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!S15)-1),4),V204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!T18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!T15)-1),4),W204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!U18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!U15)-1),4),X204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!V18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!V15)-1),4),Y204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!W18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!W15)-1),4),Z204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!X18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!X15)-1),4),AA204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!Y18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!Y15)-1),4),AB204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!Z18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!Z15)-1),4),AC204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AA18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AA15)-1),4),AD204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AB18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AB15)-1),4),AE204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AC18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AC15)-1),4),AF204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AD18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AD15)-1),4),AG204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AE18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AE15)-1),4),AH204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AF18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AF15)-1),4),AI204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AG18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AG15)-1),4),AJ204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AH18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AH15)-1),4),AK204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AI18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AI15)-1),4),AL204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AJ18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AJ15)-1),4),AM204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AK18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AK15)-1),4),AN204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AL18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AL15)-1),4),AO204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AM18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AM15)-1),4),AP204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AN18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AN15)-1),4),AQ204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AO18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AO15)-1),4),AR204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AP18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AP15)-1),4),AS204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AQ18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AQ15)-1),4),AT204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AR18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AR15)-1),4),AU204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AS18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AS15)-1),4),AV204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AT18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AT15)-1),4),AW204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AU18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AU15)-1),4),AX204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AV18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AV15)-1),4),AY204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AW18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AW15)-1),4),AZ204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AX18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AX15)-1),4),BA204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AY18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AY15)-1),4),BB204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!AZ18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AZ15)-1),4),BC204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BA18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BA15)-1),4),BD204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BB18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BB15)-1),4),BE204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BC18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BC15)-1),4),BF204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BD18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BD15)-1),4),BG204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BE18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BE15)-1),4),BH204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BF18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BF15)-1),4),BI204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BG18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BG15)-1),4),BJ204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BH18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BH15)-1),4),BK204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BI18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BI15)-1),4),BL204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BJ18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BJ15)-1),4),BM204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BK18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BK15)-1),4),BN204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BL18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BL15)-1),4),BO204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BM18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BM15)-1),4),BP204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BN18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BN15)-1),4),BQ204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BO18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BO15)-1),4),BR204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BP18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BP15)-1),4),BS204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BQ18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BQ15)-1),4),BT204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BR18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BR15)-1),4),BU204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BS18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BS15)-1),4),BV204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BT18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BT15)-1),4),BW204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BU18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BU15)-1),4),BX204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BV18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BV15)-1),4),BY204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BW18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BW15)-1),4),BZ204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BX18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BX15)-1),4),CA204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BY18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BY15)-1),4),CB204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!BZ18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BZ15)-1),4),CC204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!CA18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!CA15)-1),4),CD204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!CB18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!CB15)-1),4),CE204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!CC18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!CC15)-1),4),CF204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!CD18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!CD15)-1),4),CG204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!CE18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!CE15)-1),4),CH204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!CF18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!CF15)-1),4),CI204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!CG18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!CG15)-1),4),CJ204))))","v":9.7547644652450138E-2},{"$f":"(IF($E$204=\"\",\"\",IF($E$204=\"DTF\",NOMINAL(((1-(($F$204+Variables!CH18)/4))^-4-1),4),IF($E$204=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!CH15)-1),4),CK204))))","v":9.7547644652450138E-2}]
[null,68,"DTF + 1,90% T.V.",5000000,"DTF",1.9E-2,{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!C18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!C15)-1),4),F205))))","v":9.6594192925310018E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!D18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!D15)-1),4),G205))))","v":9.6594192925310018E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!E18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!E15)-1),4),H205))))","v":9.6594192925310018E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!F18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!F15)-1),4),I205))))","v":9.6594192925310018E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!G18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!G15)-1),4),J205))))","v":9.6594192925310018E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!H18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!H15)-1),4),K205))))","v":9.6594192925310018E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!I18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!I15)-1),4),L205))))","v":9.6594192925310018E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!J18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!J15)-1),4),M205))))","v":9.6594192925310018E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!K18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!K15)-1),4),N205))))","v":9.6594192925310018E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!L18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!L15)-1),4),O205))))","v":9.6594192925310018E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!M18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!M15)-1),4),P205))))","v":9.6594192925310018E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!N18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!N15)-1),4),Q205))))","v":9.6594192925310018E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!O18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!O15)-1),4),R205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!P18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!P15)-1),4),S205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!Q18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!Q15)-1),4),T205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!R18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!R15)-1),4),U205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!S18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!S15)-1),4),V205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!T18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!T15)-1),4),W205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!U18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!U15)-1),4),X205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!V18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!V15)-1),4),Y205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!W18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!W15)-1),4),Z205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!X18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!X15)-1),4),AA205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!Y18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!Y15)-1),4),AB205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!Z18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!Z15)-1),4),AC205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AA18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AA15)-1),4),AD205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AB18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AB15)-1),4),AE205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AC18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AC15)-1),4),AF205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AD18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AD15)-1),4),AG205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AE18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AE15)-1),4),AH205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AF18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AF15)-1),4),AI205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AG18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AG15)-1),4),AJ205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AH18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AH15)-1),4),AK205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AI18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AI15)-1),4),AL205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AJ18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AJ15)-1),4),AM205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AK18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AK15)-1),4),AN205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AL18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AL15)-1),4),AO205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AM18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AM15)-1),4),AP205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AN18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AN15)-1),4),AQ205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AO18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AO15)-1),4),AR205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AP18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AP15)-1),4),AS205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AQ18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AQ15)-1),4),AT205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AR18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AR15)-1),4),AU205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AS18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AS15)-1),4),AV205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AT18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AT15)-1),4),AW205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AU18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AU15)-1),4),AX205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AV18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AV15)-1),4),AY205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AW18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AW15)-1),4),AZ205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AX18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AX15)-1),4),BA205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AY18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AY15)-1),4),BB205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!AZ18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!AZ15)-1),4),BC205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BA18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BA15)-1),4),BD205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BB18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BB15)-1),4),BE205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BC18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BC15)-1),4),BF205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BD18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BD15)-1),4),BG205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BE18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BE15)-1),4),BH205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BF18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BF15)-1),4),BI205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BG18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BG15)-1),4),BJ205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BH18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BH15)-1),4),BK205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BI18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BI15)-1),4),BL205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BJ18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BJ15)-1),4),BM205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BK18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BK15)-1),4),BN205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BL18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BL15)-1),4),BO205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BM18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BM15)-1),4),BP205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BN18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BN15)-1),4),BQ205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BO18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BO15)-1),4),BR205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BP18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BP15)-1),4),BS205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BQ18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BQ15)-1),4),BT205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BR18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BR15)-1),4),BU205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BS18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BS15)-1),4),BV205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BT18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BT15)-1),4),BW205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BU18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BU15)-1),4),BX205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BV18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BV15)-1),4),BY205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BW18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BW15)-1),4),BZ205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BX18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BX15)-1),4),CA205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BY18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BY15)-1),4),CB205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!BZ18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!BZ15)-1),4),CC205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!CA18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!CA15)-1),4),CD205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!CB18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!CB15)-1),4),CE205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!CC18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!CC15)-1),4),CF205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!CD18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!CD15)-1),4),CG205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!CE18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!CE15)-1),4),CH205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!CF18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!CF15)-1),4),CI205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!CG18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!CG15)-1),4),CJ205))))","v":9.7547644652450138E-2},{"$f":"(IF($E$205=\"\",\"\",IF($E$205=\"DTF\",NOMINAL(((1-(($F$204+Variables!CH18)/4))^-4-1),4),IF($E$205=\"IPC\",NOMINAL(((1+$F$204)*(1+Variables!CH15)-1),4),CK205))))","v":9.7547644652450138E-2}]
[null,69,"DTF + 2.20% T.V.",8000000,"DTF",2.1999999999999999E-2,{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!C18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!C15)-1),4),F206))))","v":9.9743252500437585E-2},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!D18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!D15)-1),4),G206))))","v":9.9743252500437585E-2},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!E18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!E15)-1),4),H206))))","v":9.9743252500437585E-2},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!F18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!F15)-1),4),I206))))","v":9.9743252500437585E-2},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!G18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!G15)-1),4),J206))))","v":9.9743252500437585E-2},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!H18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!H15)-1),4),K206))))","v":9.9743252500437585E-2},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!I18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!I15)-1),4),L206))))","v":9.9743252500437585E-2},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!J18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!J15)-1),4),M206))))","v":9.9743252500437585E-2},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!K18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!K15)-1),4),N206))))","v":9.9743252500437585E-2},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!L18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!L15)-1),4),O206))))","v":9.9743252500437585E-2},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!M18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!M15)-1),4),P206))))","v":9.9743252500437585E-2},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!N18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!N15)-1),4),Q206))))","v":9.9743252500437585E-2},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!O18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!O15)-1),4),R206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!P18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!P15)-1),4),S206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!Q18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!Q15)-1),4),T206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!R18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!R15)-1),4),U206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!S18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!S15)-1),4),V206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!T18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!T15)-1),4),W206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!U18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!U15)-1),4),X206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!V18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!V15)-1),4),Y206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!W18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!W15)-1),4),Z206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!X18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!X15)-1),4),AA206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!Y18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!Y15)-1),4),AB206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!Z18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!Z15)-1),4),AC206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AA18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AA15)-1),4),AD206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AB18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AB15)-1),4),AE206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AC18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AC15)-1),4),AF206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AD18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AD15)-1),4),AG206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AE18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AE15)-1),4),AH206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AF18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AF15)-1),4),AI206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AG18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AG15)-1),4),AJ206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AH18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AH15)-1),4),AK206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AI18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AI15)-1),4),AL206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AJ18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AJ15)-1),4),AM206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AK18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AK15)-1),4),AN206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AL18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AL15)-1),4),AO206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AM18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AM15)-1),4),AP206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AN18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AN15)-1),4),AQ206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AO18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AO15)-1),4),AR206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AP18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AP15)-1),4),AS206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AQ18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AQ15)-1),4),AT206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AR18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AR15)-1),4),AU206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AS18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AS15)-1),4),AV206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AT18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AT15)-1),4),AW206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AU18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AU15)-1),4),AX206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AV18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AV15)-1),4),AY206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AW18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AW15)-1),4),AZ206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AX18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AX15)-1),4),BA206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AY18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AY15)-1),4),BB206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!AZ18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!AZ15)-1),4),BC206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BA18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BA15)-1),4),BD206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BB18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BB15)-1),4),BE206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BC18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BC15)-1),4),BF206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BD18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BD15)-1),4),BG206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BE18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BE15)-1),4),BH206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BF18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BF15)-1),4),BI206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BG18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BG15)-1),4),BJ206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BH18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BH15)-1),4),BK206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BI18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BI15)-1),4),BL206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BJ18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BJ15)-1),4),BM206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BK18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BK15)-1),4),BN206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BL18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BL15)-1),4),BO206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BM18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BM15)-1),4),BP206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BN18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BN15)-1),4),BQ206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BO18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BO15)-1),4),BR206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BP18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BP15)-1),4),BS206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BQ18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BQ15)-1),4),BT206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BR18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BR15)-1),4),BU206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BS18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BS15)-1),4),BV206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BT18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BT15)-1),4),BW206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BU18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BU15)-1),4),BX206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BV18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BV15)-1),4),BY206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BW18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BW15)-1),4),BZ206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BX18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BX15)-1),4),CA206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BY18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BY15)-1),4),CB206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!BZ18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!BZ15)-1),4),CC206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!CA18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!CA15)-1),4),CD206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!CB18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!CB15)-1),4),CE206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!CC18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!CC15)-1),4),CF206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!CD18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!CD15)-1),4),CG206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!CE18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!CE15)-1),4),CH206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!CF18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!CF15)-1),4),CI206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!CG18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!CG15)-1),4),CJ206))))","v":0.10069817080204935},{"$f":"(IF($E$206=\"\",\"\",IF($E$206=\"DTF\",NOMINAL(((1-(($F$206+Variables!CH18)/4))^-4-1),4),IF($E$206=\"IPC\",NOMINAL(((1+$F$206)*(1+Variables!CH15)-1),4),CK206))))","v":0.10069817080204935}]
[null,70,"DTF + 1.85% T.V.",2000000,"DTF",1.8499999999999999E-2,{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!C18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!C15)-1),4),F207))))","v":9.6069819930368006E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!D18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!D15)-1),4),G207))))","v":9.6069819930368006E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!E18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!E15)-1),4),H207))))","v":9.6069819930368006E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!F18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!F15)-1),4),I207))))","v":9.6069819930368006E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!G18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!G15)-1),4),J207))))","v":9.6069819930368006E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!H18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!H15)-1),4),K207))))","v":9.6069819930368006E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!I18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!I15)-1),4),L207))))","v":9.6069819930368006E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!J18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!J15)-1),4),M207))))","v":9.6069819930368006E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!K18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!K15)-1),4),N207))))","v":9.6069819930368006E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!L18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!L15)-1),4),O207))))","v":9.6069819930368006E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!M18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!M15)-1),4),P207))))","v":9.6069819930368006E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!N18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!N15)-1),4),Q207))))","v":9.6069819930368006E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!O18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!O15)-1),4),R207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!P18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!P15)-1),4),S207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!Q18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!Q15)-1),4),T207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!R18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!R15)-1),4),U207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!S18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!S15)-1),4),V207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!T18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!T15)-1),4),W207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!U18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!U15)-1),4),X207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!V18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!V15)-1),4),Y207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!W18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!W15)-1),4),Z207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!X18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!X15)-1),4),AA207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!Y18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!Y15)-1),4),AB207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!Z18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!Z15)-1),4),AC207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AA18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AA15)-1),4),AD207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AB18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AB15)-1),4),AE207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AC18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AC15)-1),4),AF207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AD18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AD15)-1),4),AG207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AE18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AE15)-1),4),AH207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AF18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AF15)-1),4),AI207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AG18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AG15)-1),4),AJ207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AH18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AH15)-1),4),AK207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AI18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AI15)-1),4),AL207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AJ18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AJ15)-1),4),AM207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AK18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AK15)-1),4),AN207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AL18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AL15)-1),4),AO207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AM18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AM15)-1),4),AP207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AN18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AN15)-1),4),AQ207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AO18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AO15)-1),4),AR207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AP18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AP15)-1),4),AS207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AQ18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AQ15)-1),4),AT207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AR18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AR15)-1),4),AU207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AS18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AS15)-1),4),AV207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AT18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AT15)-1),4),AW207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AU18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AU15)-1),4),AX207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AV18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AV15)-1),4),AY207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AW18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AW15)-1),4),AZ207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AX18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AX15)-1),4),BA207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AY18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AY15)-1),4),BB207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!AZ18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!AZ15)-1),4),BC207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BA18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BA15)-1),4),BD207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BB18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BB15)-1),4),BE207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BC18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BC15)-1),4),BF207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BD18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BD15)-1),4),BG207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BE18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BE15)-1),4),BH207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BF18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BF15)-1),4),BI207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BG18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BG15)-1),4),BJ207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BH18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BH15)-1),4),BK207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BI18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BI15)-1),4),BL207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BJ18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BJ15)-1),4),BM207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BK18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BK15)-1),4),BN207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BL18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BL15)-1),4),BO207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BM18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BM15)-1),4),BP207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BN18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BN15)-1),4),BQ207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BO18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BO15)-1),4),BR207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BP18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BP15)-1),4),BS207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BQ18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BQ15)-1),4),BT207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BR18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BR15)-1),4),BU207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BS18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BS15)-1),4),BV207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BT18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BT15)-1),4),BW207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BU18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BU15)-1),4),BX207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BV18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BV15)-1),4),BY207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BW18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BW15)-1),4),BZ207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BX18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BX15)-1),4),CA207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BY18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BY15)-1),4),CB207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!BZ18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!BZ15)-1),4),CC207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!CA18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!CA15)-1),4),CD207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!CB18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!CB15)-1),4),CE207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!CC18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!CC15)-1),4),CF207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!CD18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!CD15)-1),4),CG207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!CE18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!CE15)-1),4),CH207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!CF18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!CF15)-1),4),CI207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!CG18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!CG15)-1),4),CJ207))))","v":9.7023027556929264E-2},{"$f":"(IF($E$207=\"\",\"\",IF($E$207=\"DTF\",NOMINAL(((1-(($F$207+Variables!CH18)/4))^-4-1),4),IF($E$207=\"IPC\",NOMINAL(((1+$F$207)*(1+Variables!CH15)-1),4),CK207))))","v":9.7023027556929264E-2}]
[null,71,"DTF + 1,90% T.V.",10700000,"DTF",1.9E-2,{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!C18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!C15)-1),4),F208))))","v":9.6594192925310018E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!D18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!D15)-1),4),G208))))","v":9.6594192925310018E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!E18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!E15)-1),4),H208))))","v":9.6594192925310018E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!F18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!F15)-1),4),I208))))","v":9.6594192925310018E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!G18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!G15)-1),4),J208))))","v":9.6594192925310018E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!H18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!H15)-1),4),K208))))","v":9.6594192925310018E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!I18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!I15)-1),4),L208))))","v":9.6594192925310018E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!J18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!J15)-1),4),M208))))","v":9.6594192925310018E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!K18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!K15)-1),4),N208))))","v":9.6594192925310018E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!L18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!L15)-1),4),O208))))","v":9.6594192925310018E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!M18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!M15)-1),4),P208))))","v":9.6594192925310018E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!N18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!N15)-1),4),Q208))))","v":9.6594192925310018E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!O18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!O15)-1),4),R208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!P18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!P15)-1),4),S208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!Q18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!Q15)-1),4),T208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!R18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!R15)-1),4),U208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!S18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!S15)-1),4),V208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!T18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!T15)-1),4),W208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!U18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!U15)-1),4),X208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!V18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!V15)-1),4),Y208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!W18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!W15)-1),4),Z208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!X18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!X15)-1),4),AA208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!Y18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!Y15)-1),4),AB208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!Z18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!Z15)-1),4),AC208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AA18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AA15)-1),4),AD208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AB18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AB15)-1),4),AE208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AC18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AC15)-1),4),AF208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AD18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AD15)-1),4),AG208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AE18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AE15)-1),4),AH208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AF18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AF15)-1),4),AI208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AG18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AG15)-1),4),AJ208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AH18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AH15)-1),4),AK208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AI18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AI15)-1),4),AL208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AJ18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AJ15)-1),4),AM208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AK18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AK15)-1),4),AN208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AL18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AL15)-1),4),AO208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AM18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AM15)-1),4),AP208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AN18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AN15)-1),4),AQ208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AO18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AO15)-1),4),AR208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AP18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AP15)-1),4),AS208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AQ18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AQ15)-1),4),AT208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AR18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AR15)-1),4),AU208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AS18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AS15)-1),4),AV208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AT18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AT15)-1),4),AW208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AU18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AU15)-1),4),AX208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AV18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AV15)-1),4),AY208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AW18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AW15)-1),4),AZ208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AX18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AX15)-1),4),BA208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AY18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AY15)-1),4),BB208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!AZ18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!AZ15)-1),4),BC208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BA18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BA15)-1),4),BD208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BB18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BB15)-1),4),BE208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BC18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BC15)-1),4),BF208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BD18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BD15)-1),4),BG208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BE18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BE15)-1),4),BH208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BF18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BF15)-1),4),BI208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BG18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BG15)-1),4),BJ208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BH18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BH15)-1),4),BK208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BI18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BI15)-1),4),BL208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BJ18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BJ15)-1),4),BM208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BK18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BK15)-1),4),BN208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BL18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BL15)-1),4),BO208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BM18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BM15)-1),4),BP208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BN18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BN15)-1),4),BQ208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BO18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BO15)-1),4),BR208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BP18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BP15)-1),4),BS208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BQ18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BQ15)-1),4),BT208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BR18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BR15)-1),4),BU208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BS18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BS15)-1),4),BV208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BT18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BT15)-1),4),BW208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BU18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BU15)-1),4),BX208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BV18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BV15)-1),4),BY208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BW18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BW15)-1),4),BZ208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BX18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BX15)-1),4),CA208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BY18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BY15)-1),4),CB208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!BZ18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!BZ15)-1),4),CC208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!CA18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!CA15)-1),4),CD208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!CB18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!CB15)-1),4),CE208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!CC18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!CC15)-1),4),CF208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!CD18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!CD15)-1),4),CG208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!CE18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!CE15)-1),4),CH208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!CF18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!CF15)-1),4),CI208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!CG18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!CG15)-1),4),CJ208))))","v":9.7547644652450138E-2},{"$f":"(IF($E$208=\"\",\"\",IF($E$208=\"DTF\",NOMINAL(((1-(($F$208+Variables!CH18)/4))^-4-1),4),IF($E$208=\"IPC\",NOMINAL(((1+$F$208)*(1+Variables!CH15)-1),4),CK208))))","v":9.7547644652450138E-2}]
[null,72,"DTF + 2.10% T.V.",62700000,"DTF",2.1000000000000001E-2,{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!C18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!C15)-1),4),F209))))","v":9.8693028182539777E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!D18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!D15)-1),4),G209))))","v":9.8693028182539777E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!E18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!E15)-1),4),H209))))","v":9.8693028182539777E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!F18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!F15)-1),4),I209))))","v":9.8693028182539777E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!G18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!G15)-1),4),J209))))","v":9.8693028182539777E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!H18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!H15)-1),4),K209))))","v":9.8693028182539777E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!I18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!I15)-1),4),L209))))","v":9.8693028182539777E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!J18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!J15)-1),4),M209))))","v":9.8693028182539777E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!K18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!K15)-1),4),N209))))","v":9.8693028182539777E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!L18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!L15)-1),4),O209))))","v":9.8693028182539777E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!M18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!M15)-1),4),P209))))","v":9.8693028182539777E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!N18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!N15)-1),4),Q209))))","v":9.8693028182539777E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!O18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!O15)-1),4),R209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!P18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!P15)-1),4),S209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!Q18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!Q15)-1),4),T209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!R18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!R15)-1),4),U209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!S18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!S15)-1),4),V209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!T18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!T15)-1),4),W209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!U18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!U15)-1),4),X209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!V18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!V15)-1),4),Y209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!W18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!W15)-1),4),Z209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!X18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!X15)-1),4),AA209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!Y18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!Y15)-1),4),AB209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!Z18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!Z15)-1),4),AC209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AA18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AA15)-1),4),AD209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AB18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AB15)-1),4),AE209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AC18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AC15)-1),4),AF209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AD18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AD15)-1),4),AG209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AE18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AE15)-1),4),AH209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AF18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AF15)-1),4),AI209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AG18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AG15)-1),4),AJ209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AH18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AH15)-1),4),AK209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AI18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AI15)-1),4),AL209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AJ18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AJ15)-1),4),AM209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AK18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AK15)-1),4),AN209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AL18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AL15)-1),4),AO209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AM18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AM15)-1),4),AP209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AN18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AN15)-1),4),AQ209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AO18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AO15)-1),4),AR209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AP18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AP15)-1),4),AS209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AQ18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AQ15)-1),4),AT209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AR18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AR15)-1),4),AU209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AS18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AS15)-1),4),AV209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AT18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AT15)-1),4),AW209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AU18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AU15)-1),4),AX209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AV18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AV15)-1),4),AY209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AW18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AW15)-1),4),AZ209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AX18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AX15)-1),4),BA209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AY18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AY15)-1),4),BB209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!AZ18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!AZ15)-1),4),BC209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BA18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BA15)-1),4),BD209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BB18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BB15)-1),4),BE209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BC18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BC15)-1),4),BF209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BD18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BD15)-1),4),BG209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BE18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BE15)-1),4),BH209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BF18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BF15)-1),4),BI209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BG18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BG15)-1),4),BJ209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BH18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BH15)-1),4),BK209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BI18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BI15)-1),4),BL209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BJ18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BJ15)-1),4),BM209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BK18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BK15)-1),4),BN209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BL18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BL15)-1),4),BO209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BM18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BM15)-1),4),BP209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BN18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BN15)-1),4),BQ209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BO18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BO15)-1),4),BR209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BP18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BP15)-1),4),BS209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BQ18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BQ15)-1),4),BT209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BR18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BR15)-1),4),BU209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BS18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BS15)-1),4),BV209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BT18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BT15)-1),4),BW209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BU18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BU15)-1),4),BX209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BV18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BV15)-1),4),BY209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BW18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BW15)-1),4),BZ209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BX18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BX15)-1),4),CA209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BY18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BY15)-1),4),CB209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!BZ18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!BZ15)-1),4),CC209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!CA18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!CA15)-1),4),CD209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!CB18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!CB15)-1),4),CE209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!CC18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!CC15)-1),4),CF209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!CD18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!CD15)-1),4),CG209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!CE18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!CE15)-1),4),CH209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!CF18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!CF15)-1),4),CI209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!CG18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!CG15)-1),4),CJ209))))","v":9.964745725024482E-2},{"$f":"(IF($E$209=\"\",\"\",IF($E$209=\"DTF\",NOMINAL(((1-(($F$209+Variables!CH18)/4))^-4-1),4),IF($E$209=\"IPC\",NOMINAL(((1+$F$209)*(1+Variables!CH15)-1),4),CK209))))","v":9.964745725024482E-2}]
[null,73,"DTF + 2.34% T.V.",120000000,"DTF",2.3400000000000001E-2,{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!C18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!C15)-1),4),F210))))","v":0.10121447105647974},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!D18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!D15)-1),4),G210))))","v":0.10121447105647974},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!E18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!E15)-1),4),H210))))","v":0.10121447105647974},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!F18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!F15)-1),4),I210))))","v":0.10121447105647974},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!G18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!G15)-1),4),J210))))","v":0.10121447105647974},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!H18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!H15)-1),4),K210))))","v":0.10121447105647974},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!I18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!I15)-1),4),L210))))","v":0.10121447105647974},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!J18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!J15)-1),4),M210))))","v":0.10121447105647974},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!K18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!K15)-1),4),N210))))","v":0.10121447105647974},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!L18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!L15)-1),4),O210))))","v":0.10121447105647974},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!M18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!M15)-1),4),P210))))","v":0.10121447105647974},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!N18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!N15)-1),4),Q210))))","v":0.10121447105647974},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!O18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!O15)-1),4),R210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!P18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!P15)-1),4),S210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!Q18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!Q15)-1),4),T210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!R18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!R15)-1),4),U210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!S18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!S15)-1),4),V210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!T18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!T15)-1),4),W210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!U18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!U15)-1),4),X210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!V18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!V15)-1),4),Y210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!W18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!W15)-1),4),Z210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!X18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!X15)-1),4),AA210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!Y18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!Y15)-1),4),AB210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!Z18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!Z15)-1),4),AC210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AA18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AA15)-1),4),AD210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AB18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AB15)-1),4),AE210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AC18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AC15)-1),4),AF210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AD18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AD15)-1),4),AG210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AE18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AE15)-1),4),AH210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AF18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AF15)-1),4),AI210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AG18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AG15)-1),4),AJ210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AH18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AH15)-1),4),AK210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AI18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AI15)-1),4),AL210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AJ18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AJ15)-1),4),AM210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AK18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AK15)-1),4),AN210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AL18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AL15)-1),4),AO210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AM18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AM15)-1),4),AP210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AN18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AN15)-1),4),AQ210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AO18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AO15)-1),4),AR210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AP18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AP15)-1),4),AS210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AQ18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AQ15)-1),4),AT210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AR18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AR15)-1),4),AU210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AS18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AS15)-1),4),AV210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AT18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AT15)-1),4),AW210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AU18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AU15)-1),4),AX210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AV18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AV15)-1),4),AY210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AW18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AW15)-1),4),AZ210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AX18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AX15)-1),4),BA210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AY18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AY15)-1),4),BB210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!AZ18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!AZ15)-1),4),BC210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BA18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BA15)-1),4),BD210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BB18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BB15)-1),4),BE210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BC18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BC15)-1),4),BF210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BD18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BD15)-1),4),BG210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BE18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BE15)-1),4),BH210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BF18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BF15)-1),4),BI210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BG18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BG15)-1),4),BJ210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BH18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BH15)-1),4),BK210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BI18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BI15)-1),4),BL210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BJ18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BJ15)-1),4),BM210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BK18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BK15)-1),4),BN210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BL18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BL15)-1),4),BO210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BM18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BM15)-1),4),BP210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BN18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BN15)-1),4),BQ210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BO18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BO15)-1),4),BR210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BP18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BP15)-1),4),BS210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BQ18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BQ15)-1),4),BT210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BR18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BR15)-1),4),BU210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BS18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BS15)-1),4),BV210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BT18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BT15)-1),4),BW210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BU18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BU15)-1),4),BX210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BV18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BV15)-1),4),BY210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BW18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BW15)-1),4),BZ210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BX18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BX15)-1),4),CA210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BY18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BY15)-1),4),CB210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!BZ18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!BZ15)-1),4),CC210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!CA18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!CA15)-1),4),CD210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!CB18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!CB15)-1),4),CE210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!CC18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!CC15)-1),4),CF210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!CD18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!CD15)-1),4),CG210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!CE18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!CE15)-1),4),CH210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!CF18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!CF15)-1),4),CI210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!CG18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!CG15)-1),4),CJ210))))","v":0.10217007491777164},{"$f":"(IF($E$210=\"\",\"\",IF($E$210=\"DTF\",NOMINAL(((1-(($F$210+Variables!CH18)/4))^-4-1),4),IF($E$210=\"IPC\",NOMINAL(((1+$F$210)*(1+Variables!CH15)-1),4),CK210))))","v":0.10217007491777164}]
[null,74,"DTF + 2.05% T.V.",1000000,"DTF",2.0500000000000001E-2,{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!C18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!C15)-1),4),F211))))","v":9.8168117773394847E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!D18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!D15)-1),4),G211))))","v":9.8168117773394847E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!E18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!E15)-1),4),H211))))","v":9.8168117773394847E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!F18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!F15)-1),4),I211))))","v":9.8168117773394847E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!G18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!G15)-1),4),J211))))","v":9.8168117773394847E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!H18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!H15)-1),4),K211))))","v":9.8168117773394847E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!I18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!I15)-1),4),L211))))","v":9.8168117773394847E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!J18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!J15)-1),4),M211))))","v":9.8168117773394847E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!K18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!K15)-1),4),N211))))","v":9.8168117773394847E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!L18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!L15)-1),4),O211))))","v":9.8168117773394847E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!M18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!M15)-1),4),P211))))","v":9.8168117773394847E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!N18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!N15)-1),4),Q211))))","v":9.8168117773394847E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!O18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!O15)-1),4),R211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!P18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!P15)-1),4),S211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!Q18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!Q15)-1),4),T211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!R18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!R15)-1),4),U211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!S18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!S15)-1),4),V211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!T18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!T15)-1),4),W211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!U18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!U15)-1),4),X211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!V18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!V15)-1),4),Y211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!W18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!W15)-1),4),Z211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!X18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!X15)-1),4),AA211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!Y18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!Y15)-1),4),AB211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!Z18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!Z15)-1),4),AC211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AA18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AA15)-1),4),AD211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AB18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AB15)-1),4),AE211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AC18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AC15)-1),4),AF211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AD18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AD15)-1),4),AG211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AE18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AE15)-1),4),AH211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AF18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AF15)-1),4),AI211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AG18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AG15)-1),4),AJ211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AH18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AH15)-1),4),AK211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AI18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AI15)-1),4),AL211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AJ18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AJ15)-1),4),AM211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AK18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AK15)-1),4),AN211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AL18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AL15)-1),4),AO211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AM18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AM15)-1),4),AP211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AN18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AN15)-1),4),AQ211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AO18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AO15)-1),4),AR211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AP18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AP15)-1),4),AS211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AQ18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AQ15)-1),4),AT211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AR18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AR15)-1),4),AU211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AS18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AS15)-1),4),AV211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AT18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AT15)-1),4),AW211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AU18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AU15)-1),4),AX211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AV18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AV15)-1),4),AY211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AW18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AW15)-1),4),AZ211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AX18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AX15)-1),4),BA211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AY18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AY15)-1),4),BB211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!AZ18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!AZ15)-1),4),BC211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BA18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BA15)-1),4),BD211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BB18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BB15)-1),4),BE211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BC18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BC15)-1),4),BF211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BD18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BD15)-1),4),BG211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BE18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BE15)-1),4),BH211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BF18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BF15)-1),4),BI211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BG18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BG15)-1),4),BJ211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BH18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BH15)-1),4),BK211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BI18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BI15)-1),4),BL211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BJ18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BJ15)-1),4),BM211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BK18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BK15)-1),4),BN211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BL18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BL15)-1),4),BO211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BM18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BM15)-1),4),BP211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BN18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BN15)-1),4),BQ211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BO18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BO15)-1),4),BR211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BP18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BP15)-1),4),BS211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BQ18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BQ15)-1),4),BT211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BR18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BR15)-1),4),BU211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BS18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BS15)-1),4),BV211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BT18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BT15)-1),4),BW211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BU18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BU15)-1),4),BX211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BV18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BV15)-1),4),BY211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BW18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BW15)-1),4),BZ211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BX18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BX15)-1),4),CA211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BY18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BY15)-1),4),CB211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!BZ18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!BZ15)-1),4),CC211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!CA18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!CA15)-1),4),CD211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!CB18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!CB15)-1),4),CE211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!CC18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!CC15)-1),4),CF211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!CD18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!CD15)-1),4),CG211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!CE18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!CE15)-1),4),CH211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!CF18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!CF15)-1),4),CI211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!CG18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!CG15)-1),4),CJ211))))","v":9.9122302365124426E-2},{"$f":"(IF($E$211=\"\",\"\",IF($E$211=\"DTF\",NOMINAL(((1-(($F$211+Variables!CH18)/4))^-4-1),4),IF($E$211=\"IPC\",NOMINAL(((1+$F$211)*(1+Variables!CH15)-1),4),CK211))))","v":9.9122302365124426E-2}]
[null,75,"DTF + 2.30% T.V.",30550000,"DTF",2.3E-2,{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!C18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!C15)-1),4),F212))))","v":0.10079401516253483},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!D18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!D15)-1),4),G212))))","v":0.10079401516253483},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!E18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!E15)-1),4),H212))))","v":0.10079401516253483},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!F18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!F15)-1),4),I212))))","v":0.10079401516253483},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!G18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!G15)-1),4),J212))))","v":0.10079401516253483},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!H18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!H15)-1),4),K212))))","v":0.10079401516253483},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!I18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!I15)-1),4),L212))))","v":0.10079401516253483},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!J18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!J15)-1),4),M212))))","v":0.10079401516253483},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!K18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!K15)-1),4),N212))))","v":0.10079401516253483},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!L18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!L15)-1),4),O212))))","v":0.10079401516253483},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!M18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!M15)-1),4),P212))))","v":0.10079401516253483},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!N18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!N15)-1),4),Q212))))","v":0.10079401516253483},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!O18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!O15)-1),4),R212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!P18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!P15)-1),4),S212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!Q18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!Q15)-1),4),T212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!R18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!R15)-1),4),U212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!S18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!S15)-1),4),V212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!T18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!T15)-1),4),W212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!U18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!U15)-1),4),X212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!V18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!V15)-1),4),Y212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!W18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!W15)-1),4),Z212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!X18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!X15)-1),4),AA212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!Y18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!Y15)-1),4),AB212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!Z18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!Z15)-1),4),AC212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AA18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AA15)-1),4),AD212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AB18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AB15)-1),4),AE212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AC18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AC15)-1),4),AF212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AD18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AD15)-1),4),AG212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AE18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AE15)-1),4),AH212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AF18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AF15)-1),4),AI212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AG18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AG15)-1),4),AJ212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AH18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AH15)-1),4),AK212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AI18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AI15)-1),4),AL212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AJ18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AJ15)-1),4),AM212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AK18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AK15)-1),4),AN212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AL18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AL15)-1),4),AO212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AM18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AM15)-1),4),AP212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AN18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AN15)-1),4),AQ212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AO18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AO15)-1),4),AR212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AP18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AP15)-1),4),AS212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AQ18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AQ15)-1),4),AT212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AR18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AR15)-1),4),AU212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AS18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AS15)-1),4),AV212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AT18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AT15)-1),4),AW212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AU18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AU15)-1),4),AX212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AV18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AV15)-1),4),AY212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AW18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AW15)-1),4),AZ212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AX18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AX15)-1),4),BA212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AY18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AY15)-1),4),BB212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!AZ18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!AZ15)-1),4),BC212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BA18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BA15)-1),4),BD212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BB18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BB15)-1),4),BE212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BC18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BC15)-1),4),BF212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BD18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BD15)-1),4),BG212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BE18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BE15)-1),4),BH212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BF18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BF15)-1),4),BI212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BG18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BG15)-1),4),BJ212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BH18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BH15)-1),4),BK212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BI18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BI15)-1),4),BL212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BJ18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BJ15)-1),4),BM212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BK18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BK15)-1),4),BN212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BL18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BL15)-1),4),BO212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BM18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BM15)-1),4),BP212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BN18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BN15)-1),4),BQ212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BO18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BO15)-1),4),BR212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BP18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BP15)-1),4),BS212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BQ18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BQ15)-1),4),BT212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BR18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BR15)-1),4),BU212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BS18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BS15)-1),4),BV212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BT18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BT15)-1),4),BW212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BU18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BU15)-1),4),BX212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BV18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BV15)-1),4),BY212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BW18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BW15)-1),4),BZ212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BX18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BX15)-1),4),CA212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BY18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BY15)-1),4),CB212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!BZ18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!BZ15)-1),4),CC212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!CA18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!CA15)-1),4),CD212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!CB18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!CB15)-1),4),CE212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!CC18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!CC15)-1),4),CF212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!CD18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!CD15)-1),4),CG212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!CE18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!CE15)-1),4),CH212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!CF18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!CF15)-1),4),CI212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!CG18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!CG15)-1),4),CJ212))))","v":0.10174942307431856},{"$f":"(IF($E$212=\"\",\"\",IF($E$212=\"DTF\",NOMINAL(((1-(($F$212+Variables!CH18)/4))^-4-1),4),IF($E$212=\"IPC\",NOMINAL(((1+$F$212)*(1+Variables!CH15)-1),4),CK212))))","v":0.10174942307431856}]
[null,76,"DTF + 2.40% T.V.",100000000,"DTF",2.4E-2,{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!C18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!C15)-1),4),F213))))","v":0.1018453165828701},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!D18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!D15)-1),4),G213))))","v":0.1018453165828701},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!E18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!E15)-1),4),H213))))","v":0.1018453165828701},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!F18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!F15)-1),4),I213))))","v":0.1018453165828701},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!G18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!G15)-1),4),J213))))","v":0.1018453165828701},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!H18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!H15)-1),4),K213))))","v":0.1018453165828701},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!I18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!I15)-1),4),L213))))","v":0.1018453165828701},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!J18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!J15)-1),4),M213))))","v":0.1018453165828701},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!K18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!K15)-1),4),N213))))","v":0.1018453165828701},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!L18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!L15)-1),4),O213))))","v":0.1018453165828701},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!M18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!M15)-1),4),P213))))","v":0.1018453165828701},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!N18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!N15)-1),4),Q213))))","v":0.1018453165828701},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!O18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!O15)-1),4),R213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!P18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!P15)-1),4),S213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!Q18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!Q15)-1),4),T213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!R18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!R15)-1),4),U213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!S18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!S15)-1),4),V213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!T18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!T15)-1),4),W213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!U18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!U15)-1),4),X213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!V18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!V15)-1),4),Y213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!W18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!W15)-1),4),Z213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!X18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!X15)-1),4),AA213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!Y18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!Y15)-1),4),AB213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!Z18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!Z15)-1),4),AC213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AA18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AA15)-1),4),AD213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AB18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AB15)-1),4),AE213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AC18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AC15)-1),4),AF213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AD18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AD15)-1),4),AG213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AE18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AE15)-1),4),AH213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AF18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AF15)-1),4),AI213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AG18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AG15)-1),4),AJ213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AH18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AH15)-1),4),AK213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AI18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AI15)-1),4),AL213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AJ18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AJ15)-1),4),AM213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AK18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AK15)-1),4),AN213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AL18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AL15)-1),4),AO213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AM18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AM15)-1),4),AP213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AN18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AN15)-1),4),AQ213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AO18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AO15)-1),4),AR213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AP18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AP15)-1),4),AS213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AQ18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AQ15)-1),4),AT213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AR18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AR15)-1),4),AU213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AS18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AS15)-1),4),AV213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AT18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AT15)-1),4),AW213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AU18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AU15)-1),4),AX213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AV18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AV15)-1),4),AY213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AW18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AW15)-1),4),AZ213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AX18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AX15)-1),4),BA213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AY18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AY15)-1),4),BB213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!AZ18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!AZ15)-1),4),BC213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BA18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BA15)-1),4),BD213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BB18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BB15)-1),4),BE213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BC18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BC15)-1),4),BF213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BD18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BD15)-1),4),BG213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BE18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BE15)-1),4),BH213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BF18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BF15)-1),4),BI213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BG18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BG15)-1),4),BJ213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BH18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BH15)-1),4),BK213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BI18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BI15)-1),4),BL213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BJ18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BJ15)-1),4),BM213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BK18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BK15)-1),4),BN213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BL18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BL15)-1),4),BO213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BM18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BM15)-1),4),BP213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BN18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BN15)-1),4),BQ213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BO18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BO15)-1),4),BR213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BP18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BP15)-1),4),BS213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BQ18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BQ15)-1),4),BT213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BR18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BR15)-1),4),BU213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BS18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BS15)-1),4),BV213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BT18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BT15)-1),4),BW213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BU18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BU15)-1),4),BX213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BV18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BV15)-1),4),BY213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BW18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BW15)-1),4),BZ213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BX18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BX15)-1),4),CA213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BY18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BY15)-1),4),CB213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!BZ18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!BZ15)-1),4),CC213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!CA18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!CA15)-1),4),CD213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!CB18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!CB15)-1),4),CE213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!CC18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!CC15)-1),4),CF213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!CD18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!CD15)-1),4),CG213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!CE18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!CE15)-1),4),CH213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!CF18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!CF15)-1),4),CI213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!CG18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!CG15)-1),4),CJ213))))","v":0.10280121448147383},{"$f":"(IF($E$213=\"\",\"\",IF($E$213=\"DTF\",NOMINAL(((1-(($F$213+Variables!CH18)/4))^-4-1),4),IF($E$213=\"IPC\",NOMINAL(((1+$F$213)*(1+Variables!CH15)-1),4),CK213))))","v":0.10280121448147383}]
[null,77,"DTF + 2.43% T.V.",62900000,"DTF",2.4299999999999999E-2,{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!C18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!C15)-1),4),F214))))","v":0.10216081212877892},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!D18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!D15)-1),4),G214))))","v":0.10216081212877892},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!E18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!E15)-1),4),H214))))","v":0.10216081212877892},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!F18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!F15)-1),4),I214))))","v":0.10216081212877892},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!G18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!G15)-1),4),J214))))","v":0.10216081212877892},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!H18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!H15)-1),4),K214))))","v":0.10216081212877892},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!I18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!I15)-1),4),L214))))","v":0.10216081212877892},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!J18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!J15)-1),4),M214))))","v":0.10216081212877892},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!K18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!K15)-1),4),N214))))","v":0.10216081212877892},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!L18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!L15)-1),4),O214))))","v":0.10216081212877892},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!M18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!M15)-1),4),P214))))","v":0.10216081212877892},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!N18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!N15)-1),4),Q214))))","v":0.10216081212877892},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!O18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!O15)-1),4),R214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!P18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!P15)-1),4),S214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!Q18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!Q15)-1),4),T214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!R18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!R15)-1),4),U214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!S18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!S15)-1),4),V214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!T18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!T15)-1),4),W214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!U18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!U15)-1),4),X214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!V18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!V15)-1),4),Y214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!W18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!W15)-1),4),Z214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!X18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!X15)-1),4),AA214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!Y18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!Y15)-1),4),AB214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!Z18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!Z15)-1),4),AC214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AA18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AA15)-1),4),AD214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AB18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AB15)-1),4),AE214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AC18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AC15)-1),4),AF214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AD18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AD15)-1),4),AG214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AE18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AE15)-1),4),AH214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AF18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AF15)-1),4),AI214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AG18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AG15)-1),4),AJ214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AH18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AH15)-1),4),AK214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AI18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AI15)-1),4),AL214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AJ18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AJ15)-1),4),AM214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AK18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AK15)-1),4),AN214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AL18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AL15)-1),4),AO214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AM18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AM15)-1),4),AP214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AN18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AN15)-1),4),AQ214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AO18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AO15)-1),4),AR214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AP18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AP15)-1),4),AS214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AQ18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AQ15)-1),4),AT214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AR18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AR15)-1),4),AU214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AS18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AS15)-1),4),AV214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AT18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AT15)-1),4),AW214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AU18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AU15)-1),4),AX214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AV18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AV15)-1),4),AY214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AW18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AW15)-1),4),AZ214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AX18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AX15)-1),4),BA214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AY18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AY15)-1),4),BB214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!AZ18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!AZ15)-1),4),BC214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BA18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BA15)-1),4),BD214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BB18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BB15)-1),4),BE214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BC18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BC15)-1),4),BF214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BD18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BD15)-1),4),BG214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BE18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BE15)-1),4),BH214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BF18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BF15)-1),4),BI214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BG18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BG15)-1),4),BJ214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BH18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BH15)-1),4),BK214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BI18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BI15)-1),4),BL214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BJ18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BJ15)-1),4),BM214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BK18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BK15)-1),4),BN214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BL18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BL15)-1),4),BO214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BM18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BM15)-1),4),BP214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BN18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BN15)-1),4),BQ214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BO18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BO15)-1),4),BR214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BP18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BP15)-1),4),BS214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BQ18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BQ15)-1),4),BT214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BR18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BR15)-1),4),BU214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BS18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BS15)-1),4),BV214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BT18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BT15)-1),4),BW214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BU18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BU15)-1),4),BX214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BV18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BV15)-1),4),BY214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BW18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BW15)-1),4),BZ214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BX18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BX15)-1),4),CA214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BY18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BY15)-1),4),CB214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!BZ18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!BZ15)-1),4),CC214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!CA18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!CA15)-1),4),CD214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!CB18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!CB15)-1),4),CE214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!CC18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!CC15)-1),4),CF214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!CD18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!CD15)-1),4),CG214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!CE18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!CE15)-1),4),CH214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!CF18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!CF15)-1),4),CI214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!CG18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!CG15)-1),4),CJ214))))","v":0.10311685709693208},{"$f":"(IF($E$214=\"\",\"\",IF($E$214=\"DTF\",NOMINAL(((1-(($F$214+Variables!CH18)/4))^-4-1),4),IF($E$214=\"IPC\",NOMINAL(((1+$F$214)*(1+Variables!CH15)-1),4),CK214))))","v":0.10311685709693208}]
[null,78,"DTF + 2.40% T.V.",38319000,"DTF",2.4E-2,{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!C18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!C15)-1),4),F215))))","v":0.1018453165828701},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!D18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!D15)-1),4),G215))))","v":0.1018453165828701},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!E18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!E15)-1),4),H215))))","v":0.1018453165828701},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!F18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!F15)-1),4),I215))))","v":0.1018453165828701},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!G18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!G15)-1),4),J215))))","v":0.1018453165828701},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!H18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!H15)-1),4),K215))))","v":0.1018453165828701},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!I18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!I15)-1),4),L215))))","v":0.1018453165828701},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!J18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!J15)-1),4),M215))))","v":0.1018453165828701},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!K18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!K15)-1),4),N215))))","v":0.1018453165828701},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!L18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!L15)-1),4),O215))))","v":0.1018453165828701},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!M18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!M15)-1),4),P215))))","v":0.1018453165828701},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!N18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!N15)-1),4),Q215))))","v":0.1018453165828701},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!O18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!O15)-1),4),R215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!P18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!P15)-1),4),S215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!Q18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!Q15)-1),4),T215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!R18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!R15)-1),4),U215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!S18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!S15)-1),4),V215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!T18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!T15)-1),4),W215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!U18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!U15)-1),4),X215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!V18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!V15)-1),4),Y215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!W18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!W15)-1),4),Z215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!X18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!X15)-1),4),AA215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!Y18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!Y15)-1),4),AB215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!Z18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!Z15)-1),4),AC215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AA18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AA15)-1),4),AD215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AB18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AB15)-1),4),AE215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AC18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AC15)-1),4),AF215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AD18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AD15)-1),4),AG215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AE18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AE15)-1),4),AH215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AF18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AF15)-1),4),AI215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AG18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AG15)-1),4),AJ215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AH18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AH15)-1),4),AK215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AI18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AI15)-1),4),AL215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AJ18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AJ15)-1),4),AM215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AK18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AK15)-1),4),AN215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AL18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AL15)-1),4),AO215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AM18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AM15)-1),4),AP215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AN18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AN15)-1),4),AQ215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AO18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AO15)-1),4),AR215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AP18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AP15)-1),4),AS215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AQ18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AQ15)-1),4),AT215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AR18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AR15)-1),4),AU215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AS18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AS15)-1),4),AV215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AT18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AT15)-1),4),AW215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AU18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AU15)-1),4),AX215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AV18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AV15)-1),4),AY215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AW18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AW15)-1),4),AZ215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AX18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AX15)-1),4),BA215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AY18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AY15)-1),4),BB215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!AZ18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!AZ15)-1),4),BC215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BA18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BA15)-1),4),BD215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BB18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BB15)-1),4),BE215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BC18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BC15)-1),4),BF215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BD18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BD15)-1),4),BG215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BE18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BE15)-1),4),BH215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BF18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BF15)-1),4),BI215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BG18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BG15)-1),4),BJ215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BH18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BH15)-1),4),BK215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BI18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BI15)-1),4),BL215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BJ18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BJ15)-1),4),BM215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BK18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BK15)-1),4),BN215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BL18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BL15)-1),4),BO215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BM18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BM15)-1),4),BP215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BN18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BN15)-1),4),BQ215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BO18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BO15)-1),4),BR215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BP18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BP15)-1),4),BS215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BQ18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BQ15)-1),4),BT215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BR18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BR15)-1),4),BU215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BS18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BS15)-1),4),BV215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BT18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BT15)-1),4),BW215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BU18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BU15)-1),4),BX215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BV18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BV15)-1),4),BY215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BW18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BW15)-1),4),BZ215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BX18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BX15)-1),4),CA215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BY18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BY15)-1),4),CB215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!BZ18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!BZ15)-1),4),CC215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!CA18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!CA15)-1),4),CD215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!CB18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!CB15)-1),4),CE215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!CC18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!CC15)-1),4),CF215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!CD18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!CD15)-1),4),CG215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!CE18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!CE15)-1),4),CH215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!CF18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!CF15)-1),4),CI215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!CG18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!CG15)-1),4),CJ215))))","v":0.10280121448147383},{"$f":"(IF($E$215=\"\",\"\",IF($E$215=\"DTF\",NOMINAL(((1-(($F$215+Variables!CH18)/4))^-4-1),4),IF($E$215=\"IPC\",NOMINAL(((1+$F$215)*(1+Variables!CH15)-1),4),CK215))))","v":0.10280121448147383}]
[null,79,"DTF + 2.40% T.V.",2000000,"DTF",2.4E-2,{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!C18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!C15)-1),4),F216))))","v":0.1018453165828701},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!D18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!D15)-1),4),G216))))","v":0.1018453165828701},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!E18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!E15)-1),4),H216))))","v":0.1018453165828701},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!F18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!F15)-1),4),I216))))","v":0.1018453165828701},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!G18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!G15)-1),4),J216))))","v":0.1018453165828701},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!H18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!H15)-1),4),K216))))","v":0.1018453165828701},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!I18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!I15)-1),4),L216))))","v":0.1018453165828701},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!J18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!J15)-1),4),M216))))","v":0.1018453165828701},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!K18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!K15)-1),4),N216))))","v":0.1018453165828701},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!L18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!L15)-1),4),O216))))","v":0.1018453165828701},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!M18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!M15)-1),4),P216))))","v":0.1018453165828701},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!N18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!N15)-1),4),Q216))))","v":0.1018453165828701},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!O18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!O15)-1),4),R216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!P18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!P15)-1),4),S216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!Q18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!Q15)-1),4),T216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!R18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!R15)-1),4),U216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!S18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!S15)-1),4),V216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!T18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!T15)-1),4),W216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!U18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!U15)-1),4),X216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!V18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!V15)-1),4),Y216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!W18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!W15)-1),4),Z216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!X18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!X15)-1),4),AA216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!Y18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!Y15)-1),4),AB216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!Z18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!Z15)-1),4),AC216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AA18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AA15)-1),4),AD216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AB18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AB15)-1),4),AE216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AC18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AC15)-1),4),AF216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AD18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AD15)-1),4),AG216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AE18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AE15)-1),4),AH216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AF18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AF15)-1),4),AI216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AG18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AG15)-1),4),AJ216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AH18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AH15)-1),4),AK216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AI18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AI15)-1),4),AL216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AJ18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AJ15)-1),4),AM216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AK18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AK15)-1),4),AN216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AL18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AL15)-1),4),AO216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AM18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AM15)-1),4),AP216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AN18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AN15)-1),4),AQ216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AO18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AO15)-1),4),AR216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AP18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AP15)-1),4),AS216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AQ18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AQ15)-1),4),AT216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AR18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AR15)-1),4),AU216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AS18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AS15)-1),4),AV216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AT18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AT15)-1),4),AW216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AU18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AU15)-1),4),AX216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AV18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AV15)-1),4),AY216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AW18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AW15)-1),4),AZ216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AX18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AX15)-1),4),BA216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AY18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AY15)-1),4),BB216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!AZ18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!AZ15)-1),4),BC216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BA18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BA15)-1),4),BD216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BB18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BB15)-1),4),BE216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BC18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BC15)-1),4),BF216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BD18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BD15)-1),4),BG216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BE18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BE15)-1),4),BH216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BF18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BF15)-1),4),BI216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BG18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BG15)-1),4),BJ216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BH18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BH15)-1),4),BK216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BI18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BI15)-1),4),BL216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BJ18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BJ15)-1),4),BM216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BK18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BK15)-1),4),BN216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BL18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BL15)-1),4),BO216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BM18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BM15)-1),4),BP216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BN18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BN15)-1),4),BQ216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BO18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BO15)-1),4),BR216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BP18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BP15)-1),4),BS216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BQ18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BQ15)-1),4),BT216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BR18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BR15)-1),4),BU216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BS18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BS15)-1),4),BV216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BT18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BT15)-1),4),BW216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BU18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BU15)-1),4),BX216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BV18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BV15)-1),4),BY216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BW18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BW15)-1),4),BZ216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BX18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BX15)-1),4),CA216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BY18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BY15)-1),4),CB216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!BZ18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!BZ15)-1),4),CC216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!CA18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!CA15)-1),4),CD216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!CB18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!CB15)-1),4),CE216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!CC18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!CC15)-1),4),CF216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!CD18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!CD15)-1),4),CG216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!CE18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!CE15)-1),4),CH216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!CF18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!CF15)-1),4),CI216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!CG18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!CG15)-1),4),CJ216))))","v":0.10280121448147383},{"$f":"(IF($E$216=\"\",\"\",IF($E$216=\"DTF\",NOMINAL(((1-(($F$216+Variables!CH18)/4))^-4-1),4),IF($E$216=\"IPC\",NOMINAL(((1+$F$216)*(1+Variables!CH15)-1),4),CK216))))","v":0.10280121448147383}]
[null,80,"DTF + 2.40% T.V.",5000000,"DTF",2.4E-2,{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!C18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!C15)-1),4),F217))))","v":0.1018453165828701},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!D18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!D15)-1),4),G217))))","v":0.1018453165828701},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!E18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!E15)-1),4),H217))))","v":0.1018453165828701},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!F18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!F15)-1),4),I217))))","v":0.1018453165828701},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!G18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!G15)-1),4),J217))))","v":0.1018453165828701},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!H18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!H15)-1),4),K217))))","v":0.1018453165828701},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!I18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!I15)-1),4),L217))))","v":0.1018453165828701},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!J18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!J15)-1),4),M217))))","v":0.1018453165828701},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!K18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!K15)-1),4),N217))))","v":0.1018453165828701},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!L18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!L15)-1),4),O217))))","v":0.1018453165828701},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!M18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!M15)-1),4),P217))))","v":0.1018453165828701},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!N18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!N15)-1),4),Q217))))","v":0.1018453165828701},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!O18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!O15)-1),4),R217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!P18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!P15)-1),4),S217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!Q18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!Q15)-1),4),T217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!R18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!R15)-1),4),U217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!S18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!S15)-1),4),V217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!T18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!T15)-1),4),W217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!U18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!U15)-1),4),X217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!V18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!V15)-1),4),Y217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!W18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!W15)-1),4),Z217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!X18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!X15)-1),4),AA217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!Y18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!Y15)-1),4),AB217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!Z18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!Z15)-1),4),AC217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AA18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AA15)-1),4),AD217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AB18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AB15)-1),4),AE217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AC18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AC15)-1),4),AF217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AD18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AD15)-1),4),AG217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AE18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AE15)-1),4),AH217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AF18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AF15)-1),4),AI217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AG18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AG15)-1),4),AJ217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AH18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AH15)-1),4),AK217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AI18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AI15)-1),4),AL217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AJ18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AJ15)-1),4),AM217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AK18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AK15)-1),4),AN217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AL18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AL15)-1),4),AO217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AM18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AM15)-1),4),AP217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AN18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AN15)-1),4),AQ217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AO18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AO15)-1),4),AR217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AP18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AP15)-1),4),AS217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AQ18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AQ15)-1),4),AT217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AR18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AR15)-1),4),AU217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AS18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AS15)-1),4),AV217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AT18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AT15)-1),4),AW217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AU18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AU15)-1),4),AX217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AV18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AV15)-1),4),AY217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AW18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AW15)-1),4),AZ217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AX18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AX15)-1),4),BA217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AY18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AY15)-1),4),BB217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!AZ18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!AZ15)-1),4),BC217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BA18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BA15)-1),4),BD217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BB18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BB15)-1),4),BE217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BC18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BC15)-1),4),BF217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BD18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BD15)-1),4),BG217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BE18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BE15)-1),4),BH217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BF18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BF15)-1),4),BI217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BG18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BG15)-1),4),BJ217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BH18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BH15)-1),4),BK217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BI18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BI15)-1),4),BL217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BJ18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BJ15)-1),4),BM217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BK18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BK15)-1),4),BN217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BL18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BL15)-1),4),BO217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BM18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BM15)-1),4),BP217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BN18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BN15)-1),4),BQ217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BO18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BO15)-1),4),BR217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BP18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BP15)-1),4),BS217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BQ18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BQ15)-1),4),BT217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BR18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BR15)-1),4),BU217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BS18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BS15)-1),4),BV217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BT18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BT15)-1),4),BW217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BU18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BU15)-1),4),BX217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BV18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BV15)-1),4),BY217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BW18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BW15)-1),4),BZ217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BX18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BX15)-1),4),CA217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BY18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BY15)-1),4),CB217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!BZ18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!BZ15)-1),4),CC217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!CA18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!CA15)-1),4),CD217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!CB18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!CB15)-1),4),CE217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!CC18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!CC15)-1),4),CF217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!CD18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!CD15)-1),4),CG217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!CE18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!CE15)-1),4),CH217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!CF18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!CF15)-1),4),CI217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!CG18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!CG15)-1),4),CJ217))))","v":0.10280121448147383},{"$f":"(IF($E$217=\"\",\"\",IF($E$217=\"DTF\",NOMINAL(((1-(($F$217+Variables!CH18)/4))^-4-1),4),IF($E$217=\"IPC\",NOMINAL(((1+$F$217)*(1+Variables!CH15)-1),4),CK217))))","v":0.10280121448147383}]
[null,81,{"$f":"IF(C92=\"\",\"\",C92)","v":"DTF + 2.25% T.V."},4000000,"DTF",2.2499999999999999E-2,{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!C18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!C15)-1),4),F218))))","v":0.10026856651259397},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!D18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!D15)-1),4),G218))))","v":0.10026856651259397},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!E18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!E15)-1),4),H218))))","v":0.10026856651259397},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!F18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!F15)-1),4),I218))))","v":0.10026856651259397},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!G18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!G15)-1),4),J218))))","v":0.10026856651259397},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!H18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!H15)-1),4),K218))))","v":0.10026856651259397},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!I18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!I15)-1),4),L218))))","v":0.10026856651259397},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!J18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!J15)-1),4),M218))))","v":0.10026856651259397},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!K18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!K15)-1),4),N218))))","v":0.10026856651259397},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!L18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!L15)-1),4),O218))))","v":0.10026856651259397},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!M18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!M15)-1),4),P218))))","v":0.10026856651259397},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!N18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!N15)-1),4),Q218))))","v":0.10026856651259397},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!O18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!O15)-1),4),R218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!P18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!P15)-1),4),S218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!Q18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!Q15)-1),4),T218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!R18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!R15)-1),4),U218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!S18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!S15)-1),4),V218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!T18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!T15)-1),4),W218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!U18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!U15)-1),4),X218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!V18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!V15)-1),4),Y218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!W18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!W15)-1),4),Z218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!X18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!X15)-1),4),AA218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!Y18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!Y15)-1),4),AB218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!Z18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!Z15)-1),4),AC218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AA18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AA15)-1),4),AD218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AB18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AB15)-1),4),AE218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AC18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AC15)-1),4),AF218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AD18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AD15)-1),4),AG218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AE18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AE15)-1),4),AH218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AF18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AF15)-1),4),AI218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AG18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AG15)-1),4),AJ218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AH18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AH15)-1),4),AK218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AI18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AI15)-1),4),AL218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AJ18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AJ15)-1),4),AM218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AK18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AK15)-1),4),AN218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AL18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AL15)-1),4),AO218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AM18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AM15)-1),4),AP218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AN18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AN15)-1),4),AQ218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AO18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AO15)-1),4),AR218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AP18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AP15)-1),4),AS218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AQ18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AQ15)-1),4),AT218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AR18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AR15)-1),4),AU218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AS18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AS15)-1),4),AV218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AT18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AT15)-1),4),AW218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AU18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AU15)-1),4),AX218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AV18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AV15)-1),4),AY218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AW18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AW15)-1),4),AZ218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AX18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AX15)-1),4),BA218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AY18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AY15)-1),4),BB218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!AZ18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!AZ15)-1),4),BC218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BA18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BA15)-1),4),BD218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BB18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BB15)-1),4),BE218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BC18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BC15)-1),4),BF218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BD18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BD15)-1),4),BG218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BE18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BE15)-1),4),BH218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BF18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BF15)-1),4),BI218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BG18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BG15)-1),4),BJ218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BH18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BH15)-1),4),BK218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BI18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BI15)-1),4),BL218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BJ18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BJ15)-1),4),BM218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BK18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BK15)-1),4),BN218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BL18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BL15)-1),4),BO218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BM18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BM15)-1),4),BP218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BN18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BN15)-1),4),BQ218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BO18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BO15)-1),4),BR218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BP18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BP15)-1),4),BS218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BQ18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BQ15)-1),4),BT218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BR18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BR15)-1),4),BU218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BS18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BS15)-1),4),BV218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BT18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BT15)-1),4),BW218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BU18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BU15)-1),4),BX218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BV18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BV15)-1),4),BY218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BW18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BW15)-1),4),BZ218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BX18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BX15)-1),4),CA218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BY18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BY15)-1),4),CB218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!BZ18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!BZ15)-1),4),CC218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!CA18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!CA15)-1),4),CD218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!CB18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!CB15)-1),4),CE218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!CC18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!CC15)-1),4),CF218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!CD18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!CD15)-1),4),CG218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!CE18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!CE15)-1),4),CH218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!CF18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!CF15)-1),4),CI218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!CG18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!CG15)-1),4),CJ218))))","v":0.10122372957223469},{"$f":"(IF($E$218=\"\",\"\",IF($E$218=\"DTF\",NOMINAL(((1-(($F$218+Variables!CH18)/4))^-4-1),4),IF($E$218=\"IPC\",NOMINAL(((1+$F$218)*(1+Variables!CH15)-1),4),CK218))))","v":0.10122372957223469}]
[null,82,"DTF + 2.30% T.V.",11000000,"DTF",2.3E-2,{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!C18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!C15)-1),4),F219))))","v":0.10079401516253483},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!D18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!D15)-1),4),G219))))","v":0.10079401516253483},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!E18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!E15)-1),4),H219))))","v":0.10079401516253483},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!F18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!F15)-1),4),I219))))","v":0.10079401516253483},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!G18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!G15)-1),4),J219))))","v":0.10079401516253483},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!H18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!H15)-1),4),K219))))","v":0.10079401516253483},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!I18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!I15)-1),4),L219))))","v":0.10079401516253483},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!J18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!J15)-1),4),M219))))","v":0.10079401516253483},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!K18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!K15)-1),4),N219))))","v":0.10079401516253483},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!L18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!L15)-1),4),O219))))","v":0.10079401516253483},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!M18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!M15)-1),4),P219))))","v":0.10079401516253483},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!N18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!N15)-1),4),Q219))))","v":0.10079401516253483},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!O18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!O15)-1),4),R219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!P18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!P15)-1),4),S219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!Q18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!Q15)-1),4),T219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!R18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!R15)-1),4),U219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!S18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!S15)-1),4),V219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!T18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!T15)-1),4),W219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!U18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!U15)-1),4),X219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!V18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!V15)-1),4),Y219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!W18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!W15)-1),4),Z219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!X18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!X15)-1),4),AA219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!Y18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!Y15)-1),4),AB219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!Z18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!Z15)-1),4),AC219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AA18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AA15)-1),4),AD219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AB18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AB15)-1),4),AE219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AC18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AC15)-1),4),AF219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AD18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AD15)-1),4),AG219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AE18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AE15)-1),4),AH219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AF18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AF15)-1),4),AI219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AG18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AG15)-1),4),AJ219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AH18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AH15)-1),4),AK219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AI18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AI15)-1),4),AL219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AJ18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AJ15)-1),4),AM219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AK18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AK15)-1),4),AN219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AL18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AL15)-1),4),AO219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AM18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AM15)-1),4),AP219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AN18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AN15)-1),4),AQ219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AO18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AO15)-1),4),AR219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AP18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AP15)-1),4),AS219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AQ18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AQ15)-1),4),AT219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AR18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AR15)-1),4),AU219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AS18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AS15)-1),4),AV219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AT18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AT15)-1),4),AW219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AU18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AU15)-1),4),AX219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AV18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AV15)-1),4),AY219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AW18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AW15)-1),4),AZ219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AX18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AX15)-1),4),BA219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AY18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AY15)-1),4),BB219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!AZ18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!AZ15)-1),4),BC219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BA18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BA15)-1),4),BD219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BB18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BB15)-1),4),BE219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BC18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BC15)-1),4),BF219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BD18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BD15)-1),4),BG219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BE18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BE15)-1),4),BH219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BF18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BF15)-1),4),BI219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BG18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BG15)-1),4),BJ219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BH18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BH15)-1),4),BK219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BI18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BI15)-1),4),BL219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BJ18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BJ15)-1),4),BM219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BK18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BK15)-1),4),BN219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BL18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BL15)-1),4),BO219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BM18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BM15)-1),4),BP219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BN18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BN15)-1),4),BQ219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BO18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BO15)-1),4),BR219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BP18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BP15)-1),4),BS219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BQ18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BQ15)-1),4),BT219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BR18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BR15)-1),4),BU219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BS18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BS15)-1),4),BV219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BT18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BT15)-1),4),BW219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BU18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BU15)-1),4),BX219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BV18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BV15)-1),4),BY219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BW18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BW15)-1),4),BZ219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BX18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BX15)-1),4),CA219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BY18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BY15)-1),4),CB219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!BZ18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!BZ15)-1),4),CC219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!CA18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!CA15)-1),4),CD219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!CB18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!CB15)-1),4),CE219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!CC18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!CC15)-1),4),CF219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!CD18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!CD15)-1),4),CG219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!CE18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!CE15)-1),4),CH219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!CF18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!CF15)-1),4),CI219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!CG18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!CG15)-1),4),CJ219))))","v":0.10174942307431856},{"$f":"(IF($E$219=\"\",\"\",IF($E$219=\"DTF\",NOMINAL(((1-(($F$219+Variables!CH18)/4))^-4-1),4),IF($E$219=\"IPC\",NOMINAL(((1+$F$219)*(1+Variables!CH15)-1),4),CK219))))","v":0.10174942307431856}]
[null,83,"DTF + 2.25% T.V.",10000000,"DTF",2.2499999999999999E-2,{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!C18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!C15)-1),4),F220))))","v":0.10026856651259397},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!D18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!D15)-1),4),G220))))","v":0.10026856651259397},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!E18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!E15)-1),4),H220))))","v":0.10026856651259397},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!F18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!F15)-1),4),I220))))","v":0.10026856651259397},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!G18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!G15)-1),4),J220))))","v":0.10026856651259397},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!H18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!H15)-1),4),K220))))","v":0.10026856651259397},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!I18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!I15)-1),4),L220))))","v":0.10026856651259397},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!J18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!J15)-1),4),M220))))","v":0.10026856651259397},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!K18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!K15)-1),4),N220))))","v":0.10026856651259397},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!L18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!L15)-1),4),O220))))","v":0.10026856651259397},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!M18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!M15)-1),4),P220))))","v":0.10026856651259397},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!N18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!N15)-1),4),Q220))))","v":0.10026856651259397},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!O18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!O15)-1),4),R220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!P18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!P15)-1),4),S220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!Q18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!Q15)-1),4),T220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!R18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!R15)-1),4),U220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!S18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!S15)-1),4),V220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!T18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!T15)-1),4),W220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!U18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!U15)-1),4),X220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!V18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!V15)-1),4),Y220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!W18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!W15)-1),4),Z220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!X18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!X15)-1),4),AA220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!Y18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!Y15)-1),4),AB220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!Z18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!Z15)-1),4),AC220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AA18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AA15)-1),4),AD220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AB18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AB15)-1),4),AE220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AC18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AC15)-1),4),AF220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AD18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AD15)-1),4),AG220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AE18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AE15)-1),4),AH220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AF18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AF15)-1),4),AI220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AG18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AG15)-1),4),AJ220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AH18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AH15)-1),4),AK220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AI18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AI15)-1),4),AL220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AJ18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AJ15)-1),4),AM220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AK18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AK15)-1),4),AN220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AL18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AL15)-1),4),AO220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AM18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AM15)-1),4),AP220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AN18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AN15)-1),4),AQ220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AO18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AO15)-1),4),AR220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AP18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AP15)-1),4),AS220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AQ18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AQ15)-1),4),AT220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AR18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AR15)-1),4),AU220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AS18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AS15)-1),4),AV220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AT18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AT15)-1),4),AW220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AU18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AU15)-1),4),AX220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AV18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AV15)-1),4),AY220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AW18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AW15)-1),4),AZ220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AX18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AX15)-1),4),BA220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AY18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AY15)-1),4),BB220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!AZ18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!AZ15)-1),4),BC220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BA18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BA15)-1),4),BD220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BB18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BB15)-1),4),BE220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BC18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BC15)-1),4),BF220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BD18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BD15)-1),4),BG220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BE18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BE15)-1),4),BH220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BF18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BF15)-1),4),BI220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BG18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BG15)-1),4),BJ220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BH18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BH15)-1),4),BK220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BI18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BI15)-1),4),BL220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BJ18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BJ15)-1),4),BM220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BK18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BK15)-1),4),BN220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BL18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BL15)-1),4),BO220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BM18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BM15)-1),4),BP220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BN18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BN15)-1),4),BQ220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BO18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BO15)-1),4),BR220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BP18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BP15)-1),4),BS220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BQ18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BQ15)-1),4),BT220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BR18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BR15)-1),4),BU220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BS18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BS15)-1),4),BV220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BT18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BT15)-1),4),BW220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BU18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BU15)-1),4),BX220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BV18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BV15)-1),4),BY220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BW18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BW15)-1),4),BZ220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BX18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BX15)-1),4),CA220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BY18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BY15)-1),4),CB220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!BZ18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!BZ15)-1),4),CC220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!CA18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!CA15)-1),4),CD220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!CB18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!CB15)-1),4),CE220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!CC18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!CC15)-1),4),CF220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!CD18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!CD15)-1),4),CG220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!CE18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!CE15)-1),4),CH220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!CF18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!CF15)-1),4),CI220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!CG18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!CG15)-1),4),CJ220))))","v":0.10122372957223469},{"$f":"(IF($E$220=\"\",\"\",IF($E$220=\"DTF\",NOMINAL(((1-(($F$220+Variables!CH18)/4))^-4-1),4),IF($E$220=\"IPC\",NOMINAL(((1+$F$220)*(1+Variables!CH15)-1),4),CK220))))","v":0.10122372957223469}]
[null,84,"DTF + 2.30% T.V.",3000000,"DTF",2.3E-2,{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!C18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!C15)-1),4),F221))))","v":0.10079401516253483},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!D18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!D15)-1),4),G221))))","v":0.10079401516253483},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!E18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!E15)-1),4),H221))))","v":0.10079401516253483},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!F18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!F15)-1),4),I221))))","v":0.10079401516253483},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!G18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!G15)-1),4),J221))))","v":0.10079401516253483},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!H18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!H15)-1),4),K221))))","v":0.10079401516253483},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!I18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!I15)-1),4),L221))))","v":0.10079401516253483},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!J18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!J15)-1),4),M221))))","v":0.10079401516253483},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!K18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!K15)-1),4),N221))))","v":0.10079401516253483},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!L18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!L15)-1),4),O221))))","v":0.10079401516253483},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!M18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!M15)-1),4),P221))))","v":0.10079401516253483},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!N18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!N15)-1),4),Q221))))","v":0.10079401516253483},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!O18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!O15)-1),4),R221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!P18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!P15)-1),4),S221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!Q18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!Q15)-1),4),T221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!R18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!R15)-1),4),U221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!S18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!S15)-1),4),V221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!T18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!T15)-1),4),W221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!U18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!U15)-1),4),X221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!V18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!V15)-1),4),Y221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!W18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!W15)-1),4),Z221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!X18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!X15)-1),4),AA221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!Y18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!Y15)-1),4),AB221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!Z18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!Z15)-1),4),AC221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AA18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AA15)-1),4),AD221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AB18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AB15)-1),4),AE221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AC18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AC15)-1),4),AF221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AD18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AD15)-1),4),AG221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AE18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AE15)-1),4),AH221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AF18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AF15)-1),4),AI221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AG18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AG15)-1),4),AJ221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AH18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AH15)-1),4),AK221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AI18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AI15)-1),4),AL221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AJ18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AJ15)-1),4),AM221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AK18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AK15)-1),4),AN221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AL18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AL15)-1),4),AO221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AM18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AM15)-1),4),AP221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AN18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AN15)-1),4),AQ221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AO18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AO15)-1),4),AR221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AP18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AP15)-1),4),AS221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AQ18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AQ15)-1),4),AT221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AR18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AR15)-1),4),AU221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AS18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AS15)-1),4),AV221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AT18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AT15)-1),4),AW221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AU18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AU15)-1),4),AX221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AV18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AV15)-1),4),AY221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AW18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AW15)-1),4),AZ221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AX18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AX15)-1),4),BA221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AY18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AY15)-1),4),BB221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!AZ18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!AZ15)-1),4),BC221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BA18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BA15)-1),4),BD221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BB18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BB15)-1),4),BE221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BC18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BC15)-1),4),BF221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BD18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BD15)-1),4),BG221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BE18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BE15)-1),4),BH221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BF18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BF15)-1),4),BI221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BG18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BG15)-1),4),BJ221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BH18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BH15)-1),4),BK221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BI18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BI15)-1),4),BL221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BJ18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BJ15)-1),4),BM221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BK18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BK15)-1),4),BN221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BL18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BL15)-1),4),BO221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BM18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BM15)-1),4),BP221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BN18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BN15)-1),4),BQ221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BO18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BO15)-1),4),BR221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BP18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BP15)-1),4),BS221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BQ18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BQ15)-1),4),BT221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BR18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BR15)-1),4),BU221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BS18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BS15)-1),4),BV221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BT18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BT15)-1),4),BW221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BU18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BU15)-1),4),BX221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BV18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BV15)-1),4),BY221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BW18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BW15)-1),4),BZ221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BX18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BX15)-1),4),CA221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BY18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BY15)-1),4),CB221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!BZ18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!BZ15)-1),4),CC221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!CA18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!CA15)-1),4),CD221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!CB18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!CB15)-1),4),CE221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!CC18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!CC15)-1),4),CF221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!CD18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!CD15)-1),4),CG221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!CE18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!CE15)-1),4),CH221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!CF18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!CF15)-1),4),CI221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!CG18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!CG15)-1),4),CJ221))))","v":0.10174942307431856},{"$f":"(IF($E$221=\"\",\"\",IF($E$221=\"DTF\",NOMINAL(((1-(($F$221+Variables!CH18)/4))^-4-1),4),IF($E$221=\"IPC\",NOMINAL(((1+$F$221)*(1+Variables!CH15)-1),4),CK221))))","v":0.10174942307431856}]
[null,85,"DTF + 2.40% T.V.",5000000,"DTF",2.4E-2,{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!C18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!C15)-1),4),F222))))","v":0.1018453165828701},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!D18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!D15)-1),4),G222))))","v":0.1018453165828701},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!E18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!E15)-1),4),H222))))","v":0.1018453165828701},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!F18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!F15)-1),4),I222))))","v":0.1018453165828701},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!G18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!G15)-1),4),J222))))","v":0.1018453165828701},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!H18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!H15)-1),4),K222))))","v":0.1018453165828701},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!I18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!I15)-1),4),L222))))","v":0.1018453165828701},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!J18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!J15)-1),4),M222))))","v":0.1018453165828701},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!K18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!K15)-1),4),N222))))","v":0.1018453165828701},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!L18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!L15)-1),4),O222))))","v":0.1018453165828701},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!M18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!M15)-1),4),P222))))","v":0.1018453165828701},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!N18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!N15)-1),4),Q222))))","v":0.1018453165828701},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!O18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!O15)-1),4),R222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!P18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!P15)-1),4),S222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!Q18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!Q15)-1),4),T222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!R18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!R15)-1),4),U222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!S18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!S15)-1),4),V222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!T18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!T15)-1),4),W222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!U18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!U15)-1),4),X222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!V18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!V15)-1),4),Y222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!W18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!W15)-1),4),Z222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!X18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!X15)-1),4),AA222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!Y18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!Y15)-1),4),AB222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!Z18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!Z15)-1),4),AC222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AA18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AA15)-1),4),AD222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AB18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AB15)-1),4),AE222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AC18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AC15)-1),4),AF222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AD18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AD15)-1),4),AG222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AE18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AE15)-1),4),AH222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AF18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AF15)-1),4),AI222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AG18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AG15)-1),4),AJ222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AH18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AH15)-1),4),AK222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AI18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AI15)-1),4),AL222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AJ18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AJ15)-1),4),AM222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AK18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AK15)-1),4),AN222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AL18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AL15)-1),4),AO222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AM18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AM15)-1),4),AP222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AN18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AN15)-1),4),AQ222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AO18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AO15)-1),4),AR222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AP18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AP15)-1),4),AS222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AQ18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AQ15)-1),4),AT222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AR18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AR15)-1),4),AU222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AS18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AS15)-1),4),AV222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AT18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AT15)-1),4),AW222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AU18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AU15)-1),4),AX222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AV18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AV15)-1),4),AY222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AW18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AW15)-1),4),AZ222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AX18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AX15)-1),4),BA222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AY18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AY15)-1),4),BB222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!AZ18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!AZ15)-1),4),BC222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BA18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BA15)-1),4),BD222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BB18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BB15)-1),4),BE222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BC18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BC15)-1),4),BF222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BD18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BD15)-1),4),BG222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BE18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BE15)-1),4),BH222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BF18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BF15)-1),4),BI222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BG18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BG15)-1),4),BJ222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BH18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BH15)-1),4),BK222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BI18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BI15)-1),4),BL222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BJ18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BJ15)-1),4),BM222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BK18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BK15)-1),4),BN222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BL18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BL15)-1),4),BO222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BM18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BM15)-1),4),BP222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BN18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BN15)-1),4),BQ222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BO18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BO15)-1),4),BR222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BP18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BP15)-1),4),BS222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BQ18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BQ15)-1),4),BT222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BR18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BR15)-1),4),BU222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BS18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BS15)-1),4),BV222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BT18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BT15)-1),4),BW222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BU18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BU15)-1),4),BX222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BV18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BV15)-1),4),BY222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BW18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BW15)-1),4),BZ222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BX18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BX15)-1),4),CA222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BY18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BY15)-1),4),CB222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!BZ18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!BZ15)-1),4),CC222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!CA18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!CA15)-1),4),CD222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!CB18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!CB15)-1),4),CE222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!CC18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!CC15)-1),4),CF222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!CD18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!CD15)-1),4),CG222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!CE18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!CE15)-1),4),CH222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!CF18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!CF15)-1),4),CI222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!CG18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!CG15)-1),4),CJ222))))","v":0.10280121448147383},{"$f":"(IF($E$222=\"\",\"\",IF($E$222=\"DTF\",NOMINAL(((1-(($F$222+Variables!CH18)/4))^-4-1),4),IF($E$222=\"IPC\",NOMINAL(((1+$F$222)*(1+Variables!CH15)-1),4),CK222))))","v":0.10280121448147383}]
[null,86,"DTF + 2.33% T.V.",50300000,"DTF",2.3300000000000001E-2,{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!C18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!C15)-1),4),F223))))","v":0.10110934900017021},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!D18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!D15)-1),4),G223))))","v":0.10110934900017021},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!E18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!E15)-1),4),H223))))","v":0.10110934900017021},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!F18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!F15)-1),4),I223))))","v":0.10110934900017021},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!G18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!G15)-1),4),J223))))","v":0.10110934900017021},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!H18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!H15)-1),4),K223))))","v":0.10110934900017021},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!I18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!I15)-1),4),L223))))","v":0.10110934900017021},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!J18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!J15)-1),4),M223))))","v":0.10110934900017021},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!K18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!K15)-1),4),N223))))","v":0.10110934900017021},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!L18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!L15)-1),4),O223))))","v":0.10110934900017021},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!M18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!M15)-1),4),P223))))","v":0.10110934900017021},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!N18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!N15)-1),4),Q223))))","v":0.10110934900017021},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!O18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!O15)-1),4),R223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!P18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!P15)-1),4),S223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!Q18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!Q15)-1),4),T223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!R18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!R15)-1),4),U223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!S18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!S15)-1),4),V223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!T18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!T15)-1),4),W223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!U18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!U15)-1),4),X223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!V18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!V15)-1),4),Y223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!W18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!W15)-1),4),Z223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!X18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!X15)-1),4),AA223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!Y18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!Y15)-1),4),AB223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!Z18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!Z15)-1),4),AC223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AA18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AA15)-1),4),AD223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AB18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AB15)-1),4),AE223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AC18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AC15)-1),4),AF223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AD18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AD15)-1),4),AG223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AE18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AE15)-1),4),AH223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AF18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AF15)-1),4),AI223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AG18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AG15)-1),4),AJ223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AH18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AH15)-1),4),AK223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AI18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AI15)-1),4),AL223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AJ18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AJ15)-1),4),AM223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AK18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AK15)-1),4),AN223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AL18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AL15)-1),4),AO223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AM18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AM15)-1),4),AP223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AN18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AN15)-1),4),AQ223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AO18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AO15)-1),4),AR223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AP18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AP15)-1),4),AS223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AQ18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AQ15)-1),4),AT223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AR18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AR15)-1),4),AU223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AS18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AS15)-1),4),AV223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AT18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AT15)-1),4),AW223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AU18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AU15)-1),4),AX223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AV18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AV15)-1),4),AY223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AW18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AW15)-1),4),AZ223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AX18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AX15)-1),4),BA223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AY18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AY15)-1),4),BB223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!AZ18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!AZ15)-1),4),BC223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BA18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BA15)-1),4),BD223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BB18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BB15)-1),4),BE223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BC18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BC15)-1),4),BF223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BD18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BD15)-1),4),BG223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BE18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BE15)-1),4),BH223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BF18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BF15)-1),4),BI223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BG18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BG15)-1),4),BJ223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BH18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BH15)-1),4),BK223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BI18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BI15)-1),4),BL223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BJ18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BJ15)-1),4),BM223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BK18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BK15)-1),4),BN223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BL18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BL15)-1),4),BO223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BM18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BM15)-1),4),BP223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BN18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BN15)-1),4),BQ223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BO18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BO15)-1),4),BR223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BP18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BP15)-1),4),BS223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BQ18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BQ15)-1),4),BT223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BR18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BR15)-1),4),BU223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BS18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BS15)-1),4),BV223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BT18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BT15)-1),4),BW223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BU18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BU15)-1),4),BX223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BV18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BV15)-1),4),BY223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BW18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BW15)-1),4),BZ223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BX18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BX15)-1),4),CA223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BY18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BY15)-1),4),CB223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!BZ18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!BZ15)-1),4),CC223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!CA18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!CA15)-1),4),CD223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!CB18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!CB15)-1),4),CE223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!CC18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!CC15)-1),4),CF223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!CD18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!CD15)-1),4),CG223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!CE18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!CE15)-1),4),CH223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!CF18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!CF15)-1),4),CI223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!CG18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!CG15)-1),4),CJ223))))","v":0.10206490386843381},{"$f":"(IF($E$223=\"\",\"\",IF($E$223=\"DTF\",NOMINAL(((1-(($F$223+Variables!CH18)/4))^-4-1),4),IF($E$223=\"IPC\",NOMINAL(((1+$F$223)*(1+Variables!CH15)-1),4),CK223))))","v":0.10206490386843381}]
[null,87,"DTF + 2.54% T.V.",55850000,"DTF",2.5399999999999999E-2,{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!C18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!C15)-1),4),F224))))","v":0.10331804447439819},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!D18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!D15)-1),4),G224))))","v":0.10331804447439819},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!E18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!E15)-1),4),H224))))","v":0.10331804447439819},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!F18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!F15)-1),4),I224))))","v":0.10331804447439819},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!G18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!G15)-1),4),J224))))","v":0.10331804447439819},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!H18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!H15)-1),4),K224))))","v":0.10331804447439819},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!I18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!I15)-1),4),L224))))","v":0.10331804447439819},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!J18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!J15)-1),4),M224))))","v":0.10331804447439819},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!K18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!K15)-1),4),N224))))","v":0.10331804447439819},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!L18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!L15)-1),4),O224))))","v":0.10331804447439819},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!M18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!M15)-1),4),P224))))","v":0.10331804447439819},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!N18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!N15)-1),4),Q224))))","v":0.10331804447439819},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!O18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!O15)-1),4),R224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!P18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!P15)-1),4),S224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!Q18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!Q15)-1),4),T224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!R18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!R15)-1),4),U224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!S18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!S15)-1),4),V224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!T18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!T15)-1),4),W224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!U18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!U15)-1),4),X224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!V18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!V15)-1),4),Y224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!W18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!W15)-1),4),Z224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!X18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!X15)-1),4),AA224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!Y18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!Y15)-1),4),AB224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!Z18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!Z15)-1),4),AC224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AA18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AA15)-1),4),AD224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AB18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AB15)-1),4),AE224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AC18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AC15)-1),4),AF224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AD18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AD15)-1),4),AG224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AE18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AE15)-1),4),AH224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AF18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AF15)-1),4),AI224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AG18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AG15)-1),4),AJ224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AH18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AH15)-1),4),AK224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AI18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AI15)-1),4),AL224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AJ18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AJ15)-1),4),AM224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AK18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AK15)-1),4),AN224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AL18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AL15)-1),4),AO224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AM18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AM15)-1),4),AP224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AN18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AN15)-1),4),AQ224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AO18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AO15)-1),4),AR224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AP18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AP15)-1),4),AS224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AQ18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AQ15)-1),4),AT224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AR18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AR15)-1),4),AU224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AS18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AS15)-1),4),AV224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AT18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AT15)-1),4),AW224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AU18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AU15)-1),4),AX224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AV18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AV15)-1),4),AY224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AW18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AW15)-1),4),AZ224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AX18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AX15)-1),4),BA224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AY18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AY15)-1),4),BB224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!AZ18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!AZ15)-1),4),BC224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BA18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BA15)-1),4),BD224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BB18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BB15)-1),4),BE224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BC18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BC15)-1),4),BF224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BD18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BD15)-1),4),BG224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BE18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BE15)-1),4),BH224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BF18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BF15)-1),4),BI224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BG18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BG15)-1),4),BJ224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BH18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BH15)-1),4),BK224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BI18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BI15)-1),4),BL224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BJ18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BJ15)-1),4),BM224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BK18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BK15)-1),4),BN224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BL18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BL15)-1),4),BO224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BM18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BM15)-1),4),BP224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BN18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BN15)-1),4),BQ224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BO18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BO15)-1),4),BR224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BP18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BP15)-1),4),BS224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BQ18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BQ15)-1),4),BT224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BR18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BR15)-1),4),BU224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BS18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BS15)-1),4),BV224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BT18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BT15)-1),4),BW224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BU18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BU15)-1),4),BX224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BV18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BV15)-1),4),BY224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BW18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BW15)-1),4),BZ224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BX18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BX15)-1),4),CA224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BY18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BY15)-1),4),CB224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!BZ18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!BZ15)-1),4),CC224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!CA18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!CA15)-1),4),CD224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!CB18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!CB15)-1),4),CE224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!CC18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!CC15)-1),4),CF224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!CD18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!CD15)-1),4),CG224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!CE18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!CE15)-1),4),CH224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!CF18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!CF15)-1),4),CI224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!CG18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!CG15)-1),4),CJ224))))","v":0.10427462898805651},{"$f":"(IF($E$224=\"\",\"\",IF($E$224=\"DTF\",NOMINAL(((1-(($F$224+Variables!CH18)/4))^-4-1),4),IF($E$224=\"IPC\",NOMINAL(((1+$F$224)*(1+Variables!CH15)-1),4),CK224))))","v":0.10427462898805651}]
[null,88,"DTF + 2.54% T.V.",2350000,"DTF",2.5399999999999999E-2,{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!C18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!C15)-1),4),F225))))","v":0.10331804447439819},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!D18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!D15)-1),4),G225))))","v":0.10331804447439819},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!E18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!E15)-1),4),H225))))","v":0.10331804447439819},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!F18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!F15)-1),4),I225))))","v":0.10331804447439819},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!G18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!G15)-1),4),J225))))","v":0.10331804447439819},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!H18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!H15)-1),4),K225))))","v":0.10331804447439819},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!I18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!I15)-1),4),L225))))","v":0.10331804447439819},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!J18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!J15)-1),4),M225))))","v":0.10331804447439819},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!K18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!K15)-1),4),N225))))","v":0.10331804447439819},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!L18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!L15)-1),4),O225))))","v":0.10331804447439819},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!M18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!M15)-1),4),P225))))","v":0.10331804447439819},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!N18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!N15)-1),4),Q225))))","v":0.10331804447439819},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!O18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!O15)-1),4),R225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!P18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!P15)-1),4),S225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!Q18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!Q15)-1),4),T225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!R18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!R15)-1),4),U225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!S18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!S15)-1),4),V225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!T18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!T15)-1),4),W225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!U18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!U15)-1),4),X225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!V18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!V15)-1),4),Y225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!W18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!W15)-1),4),Z225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!X18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!X15)-1),4),AA225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!Y18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!Y15)-1),4),AB225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!Z18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!Z15)-1),4),AC225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AA18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AA15)-1),4),AD225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AB18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AB15)-1),4),AE225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AC18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AC15)-1),4),AF225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AD18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AD15)-1),4),AG225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AE18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AE15)-1),4),AH225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AF18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AF15)-1),4),AI225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AG18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AG15)-1),4),AJ225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AH18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AH15)-1),4),AK225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AI18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AI15)-1),4),AL225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AJ18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AJ15)-1),4),AM225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AK18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AK15)-1),4),AN225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AL18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AL15)-1),4),AO225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AM18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AM15)-1),4),AP225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AN18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AN15)-1),4),AQ225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AO18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AO15)-1),4),AR225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AP18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AP15)-1),4),AS225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AQ18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AQ15)-1),4),AT225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AR18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AR15)-1),4),AU225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AS18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AS15)-1),4),AV225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AT18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AT15)-1),4),AW225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AU18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AU15)-1),4),AX225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AV18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AV15)-1),4),AY225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AW18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AW15)-1),4),AZ225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AX18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AX15)-1),4),BA225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AY18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AY15)-1),4),BB225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!AZ18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!AZ15)-1),4),BC225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BA18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BA15)-1),4),BD225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BB18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BB15)-1),4),BE225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BC18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BC15)-1),4),BF225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BD18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BD15)-1),4),BG225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BE18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BE15)-1),4),BH225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BF18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BF15)-1),4),BI225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BG18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BG15)-1),4),BJ225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BH18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BH15)-1),4),BK225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BI18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BI15)-1),4),BL225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BJ18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BJ15)-1),4),BM225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BK18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BK15)-1),4),BN225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BL18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BL15)-1),4),BO225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BM18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BM15)-1),4),BP225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BN18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BN15)-1),4),BQ225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BO18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BO15)-1),4),BR225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BP18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BP15)-1),4),BS225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BQ18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BQ15)-1),4),BT225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BR18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BR15)-1),4),BU225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BS18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BS15)-1),4),BV225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BT18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BT15)-1),4),BW225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BU18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BU15)-1),4),BX225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BV18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BV15)-1),4),BY225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BW18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BW15)-1),4),BZ225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BX18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BX15)-1),4),CA225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BY18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BY15)-1),4),CB225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!BZ18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!BZ15)-1),4),CC225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!CA18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!CA15)-1),4),CD225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!CB18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!CB15)-1),4),CE225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!CC18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!CC15)-1),4),CF225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!CD18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!CD15)-1),4),CG225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!CE18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!CE15)-1),4),CH225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!CF18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!CF15)-1),4),CI225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!CG18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!CG15)-1),4),CJ225))))","v":0.10427462898805651},{"$f":"(IF($E$225=\"\",\"\",IF($E$225=\"DTF\",NOMINAL(((1-(($F$225+Variables!CH18)/4))^-4-1),4),IF($E$225=\"IPC\",NOMINAL(((1+$F$225)*(1+Variables!CH15)-1),4),CK225))))","v":0.10427462898805651}]
[null,89,"IPC",37790000,"IPC",0,{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!C18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!C15)-1),4),F226))))","v":5.5148953081014973E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!D18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!D15)-1),4),G226))))","v":5.5148953081014973E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!E18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!E15)-1),4),H226))))","v":5.5148953081014973E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!F18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!F15)-1),4),I226))))","v":5.5148953081014973E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!G18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!G15)-1),4),J226))))","v":5.5148953081014973E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!H18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!H15)-1),4),K226))))","v":5.5148953081014973E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!I18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!I15)-1),4),L226))))","v":5.5148953081014973E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!J18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!J15)-1),4),M226))))","v":5.5148953081014973E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!K18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!K15)-1),4),N226))))","v":5.5148953081014973E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!L18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!L15)-1),4),O226))))","v":5.5148953081014973E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!M18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!M15)-1),4),P226))))","v":5.5148953081014973E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!N18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!N15)-1),4),Q226))))","v":5.5148953081014973E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!O18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!O15)-1),4),R226))))","v":4.908893771615741E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!P18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!P15)-1),4),S226))))","v":4.908893771615741E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!Q18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!Q15)-1),4),T226))))","v":4.908893771615741E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!R18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!R15)-1),4),U226))))","v":4.908893771615741E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!S18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!S15)-1),4),V226))))","v":4.908893771615741E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!T18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!T15)-1),4),W226))))","v":4.908893771615741E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!U18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!U15)-1),4),X226))))","v":4.908893771615741E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!V18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!V15)-1),4),Y226))))","v":4.908893771615741E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!W18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!W15)-1),4),Z226))))","v":4.908893771615741E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!X18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!X15)-1),4),AA226))))","v":4.908893771615741E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!Y18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!Y15)-1),4),AB226))))","v":4.908893771615741E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!Z18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!Z15)-1),4),AC226))))","v":4.908893771615741E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AA18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AA15)-1),4),AD226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AB18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AB15)-1),4),AE226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AC18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AC15)-1),4),AF226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AD18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AD15)-1),4),AG226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AE18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AE15)-1),4),AH226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AF18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AF15)-1),4),AI226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AG18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AG15)-1),4),AJ226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AH18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AH15)-1),4),AK226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AI18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AI15)-1),4),AL226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AJ18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AJ15)-1),4),AM226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AK18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AK15)-1),4),AN226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AL18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AL15)-1),4),AO226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AM18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AM15)-1),4),AP226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AN18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AN15)-1),4),AQ226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AO18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AO15)-1),4),AR226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AP18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AP15)-1),4),AS226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AQ18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AQ15)-1),4),AT226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AR18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AR15)-1),4),AU226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AS18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AS15)-1),4),AV226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AT18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AT15)-1),4),AW226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AU18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AU15)-1),4),AX226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AV18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AV15)-1),4),AY226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AW18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AW15)-1),4),AZ226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AX18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AX15)-1),4),BA226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AY18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AY15)-1),4),BB226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!AZ18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!AZ15)-1),4),BC226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BA18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BA15)-1),4),BD226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BB18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BB15)-1),4),BE226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BC18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BC15)-1),4),BF226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BD18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BD15)-1),4),BG226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BE18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BE15)-1),4),BH226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BF18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BF15)-1),4),BI226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BG18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BG15)-1),4),BJ226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BH18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BH15)-1),4),BK226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BI18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BI15)-1),4),BL226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BJ18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BJ15)-1),4),BM226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BK18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BK15)-1),4),BN226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BL18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BL15)-1),4),BO226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BM18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BM15)-1),4),BP226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BN18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BN15)-1),4),BQ226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BO18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BO15)-1),4),BR226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BP18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BP15)-1),4),BS226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BQ18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BQ15)-1),4),BT226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BR18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BR15)-1),4),BU226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BS18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BS15)-1),4),BV226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BT18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BT15)-1),4),BW226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BU18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BU15)-1),4),BX226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BV18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BV15)-1),4),BY226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BW18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BW15)-1),4),BZ226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BX18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BX15)-1),4),CA226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BY18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BY15)-1),4),CB226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!BZ18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!BZ15)-1),4),CC226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!CA18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!CA15)-1),4),CD226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!CB18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!CB15)-1),4),CE226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!CC18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!CC15)-1),4),CF226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!CD18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!CD15)-1),4),CG226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!CE18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!CE15)-1),4),CH226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!CF18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!CF15)-1),4),CI226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!CG18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!CG15)-1),4),CJ226))))","v":4.4259961996594654E-2},{"$f":"(IF($E$226=\"\",\"\",IF($E$226=\"DTF\",NOMINAL(((1-(($F$226+Variables!CH18)/4))^-4-1),4),IF($E$226=\"IPC\",NOMINAL(((1+$F$226)*(1+Variables!CH15)-1),4),CK226))))","v":4.4259961996594654E-2}]
[null,90,"DTF + 2.20% T.V.",75000000,"DTF",2.1999999999999999E-2,{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!C18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!C15)-1),4),F227))))","v":9.9743252500437585E-2},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!D18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!D15)-1),4),G227))))","v":9.9743252500437585E-2},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!E18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!E15)-1),4),H227))))","v":9.9743252500437585E-2},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!F18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!F15)-1),4),I227))))","v":9.9743252500437585E-2},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!G18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!G15)-1),4),J227))))","v":9.9743252500437585E-2},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!H18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!H15)-1),4),K227))))","v":9.9743252500437585E-2},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!I18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!I15)-1),4),L227))))","v":9.9743252500437585E-2},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!J18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!J15)-1),4),M227))))","v":9.9743252500437585E-2},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!K18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!K15)-1),4),N227))))","v":9.9743252500437585E-2},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!L18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!L15)-1),4),O227))))","v":9.9743252500437585E-2},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!M18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!M15)-1),4),P227))))","v":9.9743252500437585E-2},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!N18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!N15)-1),4),Q227))))","v":9.9743252500437585E-2},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!O18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!O15)-1),4),R227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!P18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!P15)-1),4),S227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!Q18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!Q15)-1),4),T227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!R18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!R15)-1),4),U227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!S18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!S15)-1),4),V227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!T18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!T15)-1),4),W227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!U18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!U15)-1),4),X227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!V18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!V15)-1),4),Y227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!W18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!W15)-1),4),Z227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!X18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!X15)-1),4),AA227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!Y18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!Y15)-1),4),AB227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!Z18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!Z15)-1),4),AC227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AA18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AA15)-1),4),AD227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AB18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AB15)-1),4),AE227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AC18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AC15)-1),4),AF227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AD18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AD15)-1),4),AG227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AE18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AE15)-1),4),AH227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AF18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AF15)-1),4),AI227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AG18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AG15)-1),4),AJ227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AH18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AH15)-1),4),AK227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AI18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AI15)-1),4),AL227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AJ18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AJ15)-1),4),AM227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AK18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AK15)-1),4),AN227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AL18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AL15)-1),4),AO227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AM18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AM15)-1),4),AP227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AN18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AN15)-1),4),AQ227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AO18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AO15)-1),4),AR227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AP18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AP15)-1),4),AS227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AQ18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AQ15)-1),4),AT227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AR18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AR15)-1),4),AU227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AS18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AS15)-1),4),AV227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AT18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AT15)-1),4),AW227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AU18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AU15)-1),4),AX227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AV18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AV15)-1),4),AY227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AW18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AW15)-1),4),AZ227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AX18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AX15)-1),4),BA227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AY18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AY15)-1),4),BB227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!AZ18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!AZ15)-1),4),BC227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BA18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BA15)-1),4),BD227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BB18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BB15)-1),4),BE227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BC18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BC15)-1),4),BF227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BD18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BD15)-1),4),BG227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BE18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BE15)-1),4),BH227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BF18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BF15)-1),4),BI227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BG18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BG15)-1),4),BJ227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BH18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BH15)-1),4),BK227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BI18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BI15)-1),4),BL227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BJ18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BJ15)-1),4),BM227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BK18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BK15)-1),4),BN227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BL18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BL15)-1),4),BO227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BM18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BM15)-1),4),BP227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BN18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BN15)-1),4),BQ227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BO18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BO15)-1),4),BR227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BP18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BP15)-1),4),BS227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BQ18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BQ15)-1),4),BT227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BR18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BR15)-1),4),BU227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BS18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BS15)-1),4),BV227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BT18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BT15)-1),4),BW227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BU18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BU15)-1),4),BX227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BV18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BV15)-1),4),BY227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BW18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BW15)-1),4),BZ227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BX18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BX15)-1),4),CA227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BY18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BY15)-1),4),CB227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!BZ18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!BZ15)-1),4),CC227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!CA18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!CA15)-1),4),CD227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!CB18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!CB15)-1),4),CE227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!CC18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!CC15)-1),4),CF227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!CD18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!CD15)-1),4),CG227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!CE18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!CE15)-1),4),CH227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!CF18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!CF15)-1),4),CI227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!CG18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!CG15)-1),4),CJ227))))","v":0.10069817080204935},{"$f":"(IF($E$227=\"\",\"\",IF($E$227=\"DTF\",NOMINAL(((1-(($F$227+Variables!CH18)/4))^-4-1),4),IF($E$227=\"IPC\",NOMINAL(((1+$F$227)*(1+Variables!CH15)-1),4),CK227))))","v":0.10069817080204935}]
[null,91,"DTF + 2.52% T.V.",100000000,"DTF",2.52E-2,{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!C18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!C15)-1),4),F228))))","v":0.10310759003174041},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!D18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!D15)-1),4),G228))))","v":0.10310759003174041},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!E18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!E15)-1),4),H228))))","v":0.10310759003174041},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!F18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!F15)-1),4),I228))))","v":0.10310759003174041},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!G18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!G15)-1),4),J228))))","v":0.10310759003174041},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!H18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!H15)-1),4),K228))))","v":0.10310759003174041},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!I18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!I15)-1),4),L228))))","v":0.10310759003174041},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!J18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!J15)-1),4),M228))))","v":0.10310759003174041},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!K18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!K15)-1),4),N228))))","v":0.10310759003174041},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!L18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!L15)-1),4),O228))))","v":0.10310759003174041},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!M18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!M15)-1),4),P228))))","v":0.10310759003174041},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!N18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!N15)-1),4),Q228))))","v":0.10310759003174041},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!O18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!O15)-1),4),R228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!P18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!P15)-1),4),S228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!Q18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!Q15)-1),4),T228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!R18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!R15)-1),4),U228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!S18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!S15)-1),4),V228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!T18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!T15)-1),4),W228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!U18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!U15)-1),4),X228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!V18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!V15)-1),4),Y228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!W18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!W15)-1),4),Z228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!X18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!X15)-1),4),AA228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!Y18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!Y15)-1),4),AB228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!Z18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!Z15)-1),4),AC228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AA18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AA15)-1),4),AD228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AB18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AB15)-1),4),AE228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AC18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AC15)-1),4),AF228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AD18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AD15)-1),4),AG228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AE18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AE15)-1),4),AH228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AF18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AF15)-1),4),AI228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AG18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AG15)-1),4),AJ228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AH18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AH15)-1),4),AK228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AI18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AI15)-1),4),AL228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AJ18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AJ15)-1),4),AM228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AK18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AK15)-1),4),AN228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AL18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AL15)-1),4),AO228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AM18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AM15)-1),4),AP228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AN18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AN15)-1),4),AQ228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AO18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AO15)-1),4),AR228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AP18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AP15)-1),4),AS228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AQ18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AQ15)-1),4),AT228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AR18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AR15)-1),4),AU228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AS18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AS15)-1),4),AV228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AT18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AT15)-1),4),AW228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AU18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AU15)-1),4),AX228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AV18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AV15)-1),4),AY228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AW18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AW15)-1),4),AZ228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AX18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AX15)-1),4),BA228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AY18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AY15)-1),4),BB228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!AZ18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!AZ15)-1),4),BC228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BA18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BA15)-1),4),BD228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BB18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BB15)-1),4),BE228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BC18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BC15)-1),4),BF228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BD18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BD15)-1),4),BG228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BE18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BE15)-1),4),BH228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BF18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BF15)-1),4),BI228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BG18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BG15)-1),4),BJ228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BH18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BH15)-1),4),BK228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BI18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BI15)-1),4),BL228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BJ18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BJ15)-1),4),BM228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BK18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BK15)-1),4),BN228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BL18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BL15)-1),4),BO228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BM18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BM15)-1),4),BP228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BN18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BN15)-1),4),BQ228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BO18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BO15)-1),4),BR228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BP18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BP15)-1),4),BS228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BQ18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BQ15)-1),4),BT228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BR18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BR15)-1),4),BU228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BS18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BS15)-1),4),BV228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BT18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BT15)-1),4),BW228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BU18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BU15)-1),4),BX228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BV18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BV15)-1),4),BY228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BW18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BW15)-1),4),BZ228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BX18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BX15)-1),4),CA228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BY18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BY15)-1),4),CB228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!BZ18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!BZ15)-1),4),CC228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!CA18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!CA15)-1),4),CD228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!CB18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!CB15)-1),4),CE228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!CC18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!CC15)-1),4),CF228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!CD18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!CD15)-1),4),CG228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!CE18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!CE15)-1),4),CH228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!CF18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!CF15)-1),4),CI228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!CG18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!CG15)-1),4),CJ228))))","v":0.10406407641224913},{"$f":"(IF($E$228=\"\",\"\",IF($E$228=\"DTF\",NOMINAL(((1-(($F$228+Variables!CH18)/4))^-4-1),4),IF($E$228=\"IPC\",NOMINAL(((1+$F$228)*(1+Variables!CH15)-1),4),CK228))))","v":0.10406407641224913}]
[null,92,"DTF + 2.52% T.V.",9000000,"DTF",2.52E-2,{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!C18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!C15)-1),4),F229))))","v":0.10310759003174041},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!D18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!D15)-1),4),G229))))","v":0.10310759003174041},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!E18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!E15)-1),4),H229))))","v":0.10310759003174041},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!F18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!F15)-1),4),I229))))","v":0.10310759003174041},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!G18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!G15)-1),4),J229))))","v":0.10310759003174041},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!H18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!H15)-1),4),K229))))","v":0.10310759003174041},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!I18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!I15)-1),4),L229))))","v":0.10310759003174041},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!J18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!J15)-1),4),M229))))","v":0.10310759003174041},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!K18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!K15)-1),4),N229))))","v":0.10310759003174041},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!L18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!L15)-1),4),O229))))","v":0.10310759003174041},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!M18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!M15)-1),4),P229))))","v":0.10310759003174041},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!N18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!N15)-1),4),Q229))))","v":0.10310759003174041},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!O18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!O15)-1),4),R229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!P18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!P15)-1),4),S229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!Q18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!Q15)-1),4),T229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!R18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!R15)-1),4),U229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!S18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!S15)-1),4),V229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!T18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!T15)-1),4),W229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!U18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!U15)-1),4),X229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!V18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!V15)-1),4),Y229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!W18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!W15)-1),4),Z229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!X18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!X15)-1),4),AA229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!Y18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!Y15)-1),4),AB229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!Z18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!Z15)-1),4),AC229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AA18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AA15)-1),4),AD229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AB18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AB15)-1),4),AE229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AC18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AC15)-1),4),AF229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AD18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AD15)-1),4),AG229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AE18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AE15)-1),4),AH229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AF18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AF15)-1),4),AI229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AG18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AG15)-1),4),AJ229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AH18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AH15)-1),4),AK229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AI18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AI15)-1),4),AL229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AJ18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AJ15)-1),4),AM229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AK18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AK15)-1),4),AN229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AL18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AL15)-1),4),AO229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AM18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AM15)-1),4),AP229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AN18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AN15)-1),4),AQ229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AO18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AO15)-1),4),AR229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AP18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AP15)-1),4),AS229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AQ18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AQ15)-1),4),AT229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AR18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AR15)-1),4),AU229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AS18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AS15)-1),4),AV229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AT18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AT15)-1),4),AW229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AU18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AU15)-1),4),AX229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AV18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AV15)-1),4),AY229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AW18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AW15)-1),4),AZ229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AX18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AX15)-1),4),BA229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AY18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AY15)-1),4),BB229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!AZ18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!AZ15)-1),4),BC229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BA18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BA15)-1),4),BD229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BB18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BB15)-1),4),BE229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BC18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BC15)-1),4),BF229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BD18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BD15)-1),4),BG229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BE18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BE15)-1),4),BH229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BF18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BF15)-1),4),BI229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BG18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BG15)-1),4),BJ229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BH18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BH15)-1),4),BK229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BI18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BI15)-1),4),BL229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BJ18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BJ15)-1),4),BM229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BK18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BK15)-1),4),BN229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BL18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BL15)-1),4),BO229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BM18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BM15)-1),4),BP229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BN18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BN15)-1),4),BQ229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BO18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BO15)-1),4),BR229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BP18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BP15)-1),4),BS229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BQ18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BQ15)-1),4),BT229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BR18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BR15)-1),4),BU229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BS18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BS15)-1),4),BV229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BT18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BT15)-1),4),BW229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BU18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BU15)-1),4),BX229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BV18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BV15)-1),4),BY229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BW18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BW15)-1),4),BZ229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BX18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BX15)-1),4),CA229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BY18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BY15)-1),4),CB229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!BZ18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!BZ15)-1),4),CC229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!CA18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!CA15)-1),4),CD229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!CB18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!CB15)-1),4),CE229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!CC18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!CC15)-1),4),CF229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!CD18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!CD15)-1),4),CG229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!CE18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!CE15)-1),4),CH229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!CF18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!CF15)-1),4),CI229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!CG18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!CG15)-1),4),CJ229))))","v":0.10406407641224913},{"$f":"(IF($E$229=\"\",\"\",IF($E$229=\"DTF\",NOMINAL(((1-(($F$229+Variables!CH18)/4))^-4-1),4),IF($E$229=\"IPC\",NOMINAL(((1+$F$229)*(1+Variables!CH15)-1),4),CK229))))","v":0.10406407641224913}]
[null,93,"DTF + 2.40% T.V.",1000000,"DTF",2.4E-2,{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!C18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!C15)-1),4),F230))))","v":0.1018453165828701},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!D18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!D15)-1),4),G230))))","v":0.1018453165828701},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!E18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!E15)-1),4),H230))))","v":0.1018453165828701},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!F18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!F15)-1),4),I230))))","v":0.1018453165828701},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!G18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!G15)-1),4),J230))))","v":0.1018453165828701},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!H18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!H15)-1),4),K230))))","v":0.1018453165828701},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!I18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!I15)-1),4),L230))))","v":0.1018453165828701},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!J18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!J15)-1),4),M230))))","v":0.1018453165828701},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!K18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!K15)-1),4),N230))))","v":0.1018453165828701},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!L18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!L15)-1),4),O230))))","v":0.1018453165828701},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!M18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!M15)-1),4),P230))))","v":0.1018453165828701},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!N18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!N15)-1),4),Q230))))","v":0.1018453165828701},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!O18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!O15)-1),4),R230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!P18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!P15)-1),4),S230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!Q18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!Q15)-1),4),T230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!R18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!R15)-1),4),U230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!S18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!S15)-1),4),V230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!T18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!T15)-1),4),W230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!U18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!U15)-1),4),X230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!V18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!V15)-1),4),Y230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!W18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!W15)-1),4),Z230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!X18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!X15)-1),4),AA230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!Y18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!Y15)-1),4),AB230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!Z18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!Z15)-1),4),AC230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AA18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AA15)-1),4),AD230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AB18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AB15)-1),4),AE230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AC18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AC15)-1),4),AF230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AD18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AD15)-1),4),AG230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AE18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AE15)-1),4),AH230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AF18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AF15)-1),4),AI230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AG18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AG15)-1),4),AJ230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AH18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AH15)-1),4),AK230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AI18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AI15)-1),4),AL230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AJ18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AJ15)-1),4),AM230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AK18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AK15)-1),4),AN230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AL18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AL15)-1),4),AO230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AM18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AM15)-1),4),AP230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AN18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AN15)-1),4),AQ230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AO18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AO15)-1),4),AR230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AP18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AP15)-1),4),AS230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AQ18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AQ15)-1),4),AT230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AR18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AR15)-1),4),AU230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AS18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AS15)-1),4),AV230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AT18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AT15)-1),4),AW230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AU18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AU15)-1),4),AX230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AV18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AV15)-1),4),AY230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AW18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AW15)-1),4),AZ230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AX18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AX15)-1),4),BA230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AY18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AY15)-1),4),BB230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!AZ18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!AZ15)-1),4),BC230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BA18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BA15)-1),4),BD230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BB18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BB15)-1),4),BE230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BC18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BC15)-1),4),BF230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BD18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BD15)-1),4),BG230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BE18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BE15)-1),4),BH230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BF18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BF15)-1),4),BI230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BG18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BG15)-1),4),BJ230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BH18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BH15)-1),4),BK230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BI18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BI15)-1),4),BL230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BJ18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BJ15)-1),4),BM230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BK18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BK15)-1),4),BN230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BL18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BL15)-1),4),BO230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BM18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BM15)-1),4),BP230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BN18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BN15)-1),4),BQ230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BO18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BO15)-1),4),BR230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BP18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BP15)-1),4),BS230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BQ18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BQ15)-1),4),BT230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BR18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BR15)-1),4),BU230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BS18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BS15)-1),4),BV230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BT18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BT15)-1),4),BW230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BU18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BU15)-1),4),BX230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BV18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BV15)-1),4),BY230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BW18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BW15)-1),4),BZ230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BX18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BX15)-1),4),CA230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BY18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BY15)-1),4),CB230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!BZ18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!BZ15)-1),4),CC230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!CA18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!CA15)-1),4),CD230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!CB18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!CB15)-1),4),CE230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!CC18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!CC15)-1),4),CF230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!CD18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!CD15)-1),4),CG230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!CE18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!CE15)-1),4),CH230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!CF18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!CF15)-1),4),CI230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!CG18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!CG15)-1),4),CJ230))))","v":0.10280121448147383},{"$f":"(IF($E$230=\"\",\"\",IF($E$230=\"DTF\",NOMINAL(((1-(($F$230+Variables!CH18)/4))^-4-1),4),IF($E$230=\"IPC\",NOMINAL(((1+$F$230)*(1+Variables!CH15)-1),4),CK230))))","v":0.10280121448147383}]
[null,94,"DTF + 2.40% T.V.",4660000,"DTF",2.4E-2,{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!C18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!C15)-1),4),F231))))","v":0.1018453165828701},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!D18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!D15)-1),4),G231))))","v":0.1018453165828701},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!E18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!E15)-1),4),H231))))","v":0.1018453165828701},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!F18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!F15)-1),4),I231))))","v":0.1018453165828701},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!G18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!G15)-1),4),J231))))","v":0.1018453165828701},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!H18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!H15)-1),4),K231))))","v":0.1018453165828701},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!I18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!I15)-1),4),L231))))","v":0.1018453165828701},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!J18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!J15)-1),4),M231))))","v":0.1018453165828701},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!K18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!K15)-1),4),N231))))","v":0.1018453165828701},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!L18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!L15)-1),4),O231))))","v":0.1018453165828701},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!M18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!M15)-1),4),P231))))","v":0.1018453165828701},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!N18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!N15)-1),4),Q231))))","v":0.1018453165828701},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!O18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!O15)-1),4),R231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!P18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!P15)-1),4),S231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!Q18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!Q15)-1),4),T231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!R18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!R15)-1),4),U231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!S18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!S15)-1),4),V231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!T18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!T15)-1),4),W231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!U18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!U15)-1),4),X231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!V18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!V15)-1),4),Y231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!W18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!W15)-1),4),Z231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!X18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!X15)-1),4),AA231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!Y18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!Y15)-1),4),AB231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!Z18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!Z15)-1),4),AC231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AA18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AA15)-1),4),AD231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AB18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AB15)-1),4),AE231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AC18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AC15)-1),4),AF231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AD18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AD15)-1),4),AG231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AE18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AE15)-1),4),AH231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AF18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AF15)-1),4),AI231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AG18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AG15)-1),4),AJ231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AH18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AH15)-1),4),AK231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AI18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AI15)-1),4),AL231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AJ18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AJ15)-1),4),AM231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AK18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AK15)-1),4),AN231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AL18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AL15)-1),4),AO231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AM18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AM15)-1),4),AP231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AN18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AN15)-1),4),AQ231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AO18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AO15)-1),4),AR231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AP18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AP15)-1),4),AS231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AQ18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AQ15)-1),4),AT231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AR18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AR15)-1),4),AU231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AS18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AS15)-1),4),AV231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AT18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AT15)-1),4),AW231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AU18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AU15)-1),4),AX231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AV18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AV15)-1),4),AY231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AW18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AW15)-1),4),AZ231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AX18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AX15)-1),4),BA231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AY18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AY15)-1),4),BB231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!AZ18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!AZ15)-1),4),BC231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BA18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BA15)-1),4),BD231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BB18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BB15)-1),4),BE231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BC18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BC15)-1),4),BF231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BD18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BD15)-1),4),BG231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BE18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BE15)-1),4),BH231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BF18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BF15)-1),4),BI231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BG18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BG15)-1),4),BJ231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BH18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BH15)-1),4),BK231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BI18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BI15)-1),4),BL231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BJ18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BJ15)-1),4),BM231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BK18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BK15)-1),4),BN231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BL18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BL15)-1),4),BO231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BM18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BM15)-1),4),BP231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BN18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BN15)-1),4),BQ231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BO18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BO15)-1),4),BR231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BP18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BP15)-1),4),BS231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BQ18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BQ15)-1),4),BT231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BR18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BR15)-1),4),BU231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BS18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BS15)-1),4),BV231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BT18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BT15)-1),4),BW231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BU18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BU15)-1),4),BX231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BV18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BV15)-1),4),BY231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BW18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BW15)-1),4),BZ231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BX18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BX15)-1),4),CA231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BY18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BY15)-1),4),CB231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!BZ18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!BZ15)-1),4),CC231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!CA18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!CA15)-1),4),CD231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!CB18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!CB15)-1),4),CE231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!CC18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!CC15)-1),4),CF231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!CD18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!CD15)-1),4),CG231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!CE18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!CE15)-1),4),CH231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!CF18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!CF15)-1),4),CI231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!CG18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!CG15)-1),4),CJ231))))","v":0.10280121448147383},{"$f":"(IF($E$231=\"\",\"\",IF($E$231=\"DTF\",NOMINAL(((1-(($F$231+Variables!CH18)/4))^-4-1),4),IF($E$231=\"IPC\",NOMINAL(((1+$F$231)*(1+Variables!CH15)-1),4),CK231))))","v":0.10280121448147383}]
[null,95,"DTF + 2.60% T.V.",54500000,"DTF",2.5999999999999999E-2,{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!C18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!C15)-1),4),F232))))","v":0.10394953735653178},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!D18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!D15)-1),4),G232))))","v":0.10394953735653178},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!E18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!E15)-1),4),H232))))","v":0.10394953735653178},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!F18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!F15)-1),4),I232))))","v":0.10394953735653178},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!G18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!G15)-1),4),J232))))","v":0.10394953735653178},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!H18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!H15)-1),4),K232))))","v":0.10394953735653178},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!I18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!I15)-1),4),L232))))","v":0.10394953735653178},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!J18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!J15)-1),4),M232))))","v":0.10394953735653178},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!K18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!K15)-1),4),N232))))","v":0.10394953735653178},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!L18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!L15)-1),4),O232))))","v":0.10394953735653178},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!M18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!M15)-1),4),P232))))","v":0.10394953735653178},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!N18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!N15)-1),4),Q232))))","v":0.10394953735653178},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!O18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!O15)-1),4),R232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!P18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!P15)-1),4),S232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!Q18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!Q15)-1),4),T232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!R18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!R15)-1),4),U232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!S18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!S15)-1),4),V232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!T18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!T15)-1),4),W232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!U18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!U15)-1),4),X232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!V18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!V15)-1),4),Y232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!W18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!W15)-1),4),Z232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!X18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!X15)-1),4),AA232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!Y18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!Y15)-1),4),AB232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!Z18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!Z15)-1),4),AC232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AA18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AA15)-1),4),AD232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AB18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AB15)-1),4),AE232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AC18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AC15)-1),4),AF232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AD18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AD15)-1),4),AG232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AE18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AE15)-1),4),AH232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AF18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AF15)-1),4),AI232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AG18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AG15)-1),4),AJ232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AH18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AH15)-1),4),AK232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AI18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AI15)-1),4),AL232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AJ18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AJ15)-1),4),AM232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AK18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AK15)-1),4),AN232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AL18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AL15)-1),4),AO232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AM18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AM15)-1),4),AP232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AN18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AN15)-1),4),AQ232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AO18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AO15)-1),4),AR232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AP18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AP15)-1),4),AS232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AQ18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AQ15)-1),4),AT232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AR18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AR15)-1),4),AU232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AS18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AS15)-1),4),AV232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AT18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AT15)-1),4),AW232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AU18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AU15)-1),4),AX232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AV18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AV15)-1),4),AY232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AW18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AW15)-1),4),AZ232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AX18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AX15)-1),4),BA232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AY18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AY15)-1),4),BB232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!AZ18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!AZ15)-1),4),BC232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BA18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BA15)-1),4),BD232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BB18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BB15)-1),4),BE232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BC18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BC15)-1),4),BF232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BD18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BD15)-1),4),BG232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BE18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BE15)-1),4),BH232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BF18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BF15)-1),4),BI232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BG18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BG15)-1),4),BJ232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BH18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BH15)-1),4),BK232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BI18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BI15)-1),4),BL232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BJ18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BJ15)-1),4),BM232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BK18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BK15)-1),4),BN232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BL18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BL15)-1),4),BO232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BM18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BM15)-1),4),BP232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BN18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BN15)-1),4),BQ232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BO18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BO15)-1),4),BR232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BP18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BP15)-1),4),BS232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BQ18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BQ15)-1),4),BT232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BR18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BR15)-1),4),BU232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BS18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BS15)-1),4),BV232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BT18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BT15)-1),4),BW232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BU18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BU15)-1),4),BX232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BV18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BV15)-1),4),BY232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BW18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BW15)-1),4),BZ232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BX18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BX15)-1),4),CA232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BY18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BY15)-1),4),CB232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!BZ18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!BZ15)-1),4),CC232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!CA18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!CA15)-1),4),CD232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!CB18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!CB15)-1),4),CE232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!CC18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!CC15)-1),4),CF232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!CD18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!CD15)-1),4),CG232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!CE18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!CE15)-1),4),CH232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!CF18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!CF15)-1),4),CI232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!CG18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!CG15)-1),4),CJ232))))","v":0.10490641636027043},{"$f":"(IF($E$232=\"\",\"\",IF($E$232=\"DTF\",NOMINAL(((1-(($F$232+Variables!CH18)/4))^-4-1),4),IF($E$232=\"IPC\",NOMINAL(((1+$F$232)*(1+Variables!CH15)-1),4),CK232))))","v":0.10490641636027043}]
[null,96,"DTF + 2.50% T.V.",14000000,"DTF",2.5000000000000001E-2,{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!C18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!C15)-1),4),F233))))","v":0.10289715717590653},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!D18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!D15)-1),4),G233))))","v":0.10289715717590653},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!E18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!E15)-1),4),H233))))","v":0.10289715717590653},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!F18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!F15)-1),4),I233))))","v":0.10289715717590653},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!G18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!G15)-1),4),J233))))","v":0.10289715717590653},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!H18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!H15)-1),4),K233))))","v":0.10289715717590653},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!I18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!I15)-1),4),L233))))","v":0.10289715717590653},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!J18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!J15)-1),4),M233))))","v":0.10289715717590653},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!K18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!K15)-1),4),N233))))","v":0.10289715717590653},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!L18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!L15)-1),4),O233))))","v":0.10289715717590653},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!M18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!M15)-1),4),P233))))","v":0.10289715717590653},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!N18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!N15)-1),4),Q233))))","v":0.10289715717590653},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!O18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!O15)-1),4),R233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!P18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!P15)-1),4),S233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!Q18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!Q15)-1),4),T233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!R18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!R15)-1),4),U233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!S18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!S15)-1),4),V233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!T18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!T15)-1),4),W233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!U18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!U15)-1),4),X233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!V18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!V15)-1),4),Y233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!W18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!W15)-1),4),Z233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!X18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!X15)-1),4),AA233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!Y18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!Y15)-1),4),AB233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!Z18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!Z15)-1),4),AC233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AA18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AA15)-1),4),AD233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AB18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AB15)-1),4),AE233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AC18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AC15)-1),4),AF233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AD18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AD15)-1),4),AG233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AE18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AE15)-1),4),AH233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AF18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AF15)-1),4),AI233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AG18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AG15)-1),4),AJ233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AH18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AH15)-1),4),AK233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AI18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AI15)-1),4),AL233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AJ18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AJ15)-1),4),AM233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AK18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AK15)-1),4),AN233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AL18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AL15)-1),4),AO233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AM18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AM15)-1),4),AP233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AN18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AN15)-1),4),AQ233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AO18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AO15)-1),4),AR233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AP18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AP15)-1),4),AS233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AQ18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AQ15)-1),4),AT233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AR18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AR15)-1),4),AU233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AS18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AS15)-1),4),AV233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AT18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AT15)-1),4),AW233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AU18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AU15)-1),4),AX233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AV18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AV15)-1),4),AY233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AW18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AW15)-1),4),AZ233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AX18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AX15)-1),4),BA233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AY18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AY15)-1),4),BB233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!AZ18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!AZ15)-1),4),BC233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BA18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BA15)-1),4),BD233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BB18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BB15)-1),4),BE233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BC18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BC15)-1),4),BF233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BD18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BD15)-1),4),BG233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BE18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BE15)-1),4),BH233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BF18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BF15)-1),4),BI233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BG18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BG15)-1),4),BJ233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BH18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BH15)-1),4),BK233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BI18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BI15)-1),4),BL233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BJ18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BJ15)-1),4),BM233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BK18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BK15)-1),4),BN233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BL18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BL15)-1),4),BO233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BM18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BM15)-1),4),BP233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BN18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BN15)-1),4),BQ233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BO18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BO15)-1),4),BR233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BP18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BP15)-1),4),BS233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BQ18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BQ15)-1),4),BT233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BR18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BR15)-1),4),BU233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BS18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BS15)-1),4),BV233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BT18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BT15)-1),4),BW233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BU18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BU15)-1),4),BX233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BV18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BV15)-1),4),BY233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BW18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BW15)-1),4),BZ233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BX18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BX15)-1),4),CA233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BY18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BY15)-1),4),CB233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!BZ18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!BZ15)-1),4),CC233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!CA18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!CA15)-1),4),CD233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!CB18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!CB15)-1),4),CE233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!CC18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!CC15)-1),4),CF233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!CD18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!CD15)-1),4),CG233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!CE18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!CE15)-1),4),CH233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!CF18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!CF15)-1),4),CI233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!CG18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!CG15)-1),4),CJ233))))","v":0.10385354543836645},{"$f":"(IF($E$233=\"\",\"\",IF($E$233=\"DTF\",NOMINAL(((1-(($F$233+Variables!CH18)/4))^-4-1),4),IF($E$233=\"IPC\",NOMINAL(((1+$F$233)*(1+Variables!CH15)-1),4),CK233))))","v":0.10385354543836645}]
[null,97,"DTF + 2.30% T.V.",3000000,"DTF",2.3E-2,{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!C18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!C15)-1),4),F234))))","v":0.10079401516253483},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!D18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!D15)-1),4),G234))))","v":0.10079401516253483},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!E18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!E15)-1),4),H234))))","v":0.10079401516253483},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!F18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!F15)-1),4),I234))))","v":0.10079401516253483},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!G18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!G15)-1),4),J234))))","v":0.10079401516253483},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!H18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!H15)-1),4),K234))))","v":0.10079401516253483},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!I18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!I15)-1),4),L234))))","v":0.10079401516253483},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!J18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!J15)-1),4),M234))))","v":0.10079401516253483},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!K18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!K15)-1),4),N234))))","v":0.10079401516253483},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!L18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!L15)-1),4),O234))))","v":0.10079401516253483},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!M18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!M15)-1),4),P234))))","v":0.10079401516253483},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!N18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!N15)-1),4),Q234))))","v":0.10079401516253483},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!O18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!O15)-1),4),R234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!P18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!P15)-1),4),S234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!Q18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!Q15)-1),4),T234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!R18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!R15)-1),4),U234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!S18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!S15)-1),4),V234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!T18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!T15)-1),4),W234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!U18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!U15)-1),4),X234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!V18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!V15)-1),4),Y234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!W18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!W15)-1),4),Z234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!X18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!X15)-1),4),AA234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!Y18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!Y15)-1),4),AB234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!Z18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!Z15)-1),4),AC234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AA18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AA15)-1),4),AD234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AB18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AB15)-1),4),AE234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AC18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AC15)-1),4),AF234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AD18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AD15)-1),4),AG234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AE18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AE15)-1),4),AH234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AF18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AF15)-1),4),AI234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AG18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AG15)-1),4),AJ234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AH18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AH15)-1),4),AK234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AI18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AI15)-1),4),AL234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AJ18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AJ15)-1),4),AM234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AK18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AK15)-1),4),AN234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AL18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AL15)-1),4),AO234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AM18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AM15)-1),4),AP234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AN18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AN15)-1),4),AQ234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AO18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AO15)-1),4),AR234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AP18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AP15)-1),4),AS234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AQ18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AQ15)-1),4),AT234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AR18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AR15)-1),4),AU234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AS18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AS15)-1),4),AV234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AT18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AT15)-1),4),AW234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AU18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AU15)-1),4),AX234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AV18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AV15)-1),4),AY234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AW18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AW15)-1),4),AZ234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AX18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AX15)-1),4),BA234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AY18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AY15)-1),4),BB234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!AZ18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!AZ15)-1),4),BC234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BA18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BA15)-1),4),BD234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BB18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BB15)-1),4),BE234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BC18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BC15)-1),4),BF234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BD18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BD15)-1),4),BG234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BE18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BE15)-1),4),BH234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BF18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BF15)-1),4),BI234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BG18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BG15)-1),4),BJ234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BH18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BH15)-1),4),BK234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BI18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BI15)-1),4),BL234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BJ18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BJ15)-1),4),BM234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BK18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BK15)-1),4),BN234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BL18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BL15)-1),4),BO234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BM18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BM15)-1),4),BP234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BN18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BN15)-1),4),BQ234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BO18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BO15)-1),4),BR234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BP18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BP15)-1),4),BS234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BQ18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BQ15)-1),4),BT234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BR18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BR15)-1),4),BU234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BS18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BS15)-1),4),BV234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BT18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BT15)-1),4),BW234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BU18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BU15)-1),4),BX234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BV18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BV15)-1),4),BY234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BW18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BW15)-1),4),BZ234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BX18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BX15)-1),4),CA234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BY18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BY15)-1),4),CB234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!BZ18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!BZ15)-1),4),CC234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!CA18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!CA15)-1),4),CD234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!CB18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!CB15)-1),4),CE234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!CC18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!CC15)-1),4),CF234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!CD18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!CD15)-1),4),CG234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!CE18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!CE15)-1),4),CH234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!CF18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!CF15)-1),4),CI234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!CG18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!CG15)-1),4),CJ234))))","v":0.10174942307431856},{"$f":"(IF($E$234=\"\",\"\",IF($E$234=\"DTF\",NOMINAL(((1-(($F$234+Variables!CH18)/4))^-4-1),4),IF($E$234=\"IPC\",NOMINAL(((1+$F$234)*(1+Variables!CH15)-1),4),CK234))))","v":0.10174942307431856}]
[null,98,"IPC",55670000,"IPC",0,{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!C18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!C15)-1),4),F235))))","v":5.5148953081014973E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!D18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!D15)-1),4),G235))))","v":5.5148953081014973E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!E18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!E15)-1),4),H235))))","v":5.5148953081014973E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!F18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!F15)-1),4),I235))))","v":5.5148953081014973E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!G18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!G15)-1),4),J235))))","v":5.5148953081014973E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!H18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!H15)-1),4),K235))))","v":5.5148953081014973E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!I18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!I15)-1),4),L235))))","v":5.5148953081014973E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!J18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!J15)-1),4),M235))))","v":5.5148953081014973E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!K18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!K15)-1),4),N235))))","v":5.5148953081014973E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!L18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!L15)-1),4),O235))))","v":5.5148953081014973E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!M18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!M15)-1),4),P235))))","v":5.5148953081014973E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!N18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!N15)-1),4),Q235))))","v":5.5148953081014973E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!O18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!O15)-1),4),R235))))","v":4.908893771615741E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!P18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!P15)-1),4),S235))))","v":4.908893771615741E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!Q18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!Q15)-1),4),T235))))","v":4.908893771615741E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!R18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!R15)-1),4),U235))))","v":4.908893771615741E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!S18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!S15)-1),4),V235))))","v":4.908893771615741E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!T18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!T15)-1),4),W235))))","v":4.908893771615741E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!U18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!U15)-1),4),X235))))","v":4.908893771615741E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!V18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!V15)-1),4),Y235))))","v":4.908893771615741E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!W18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!W15)-1),4),Z235))))","v":4.908893771615741E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!X18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!X15)-1),4),AA235))))","v":4.908893771615741E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!Y18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!Y15)-1),4),AB235))))","v":4.908893771615741E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!Z18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!Z15)-1),4),AC235))))","v":4.908893771615741E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AA18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AA15)-1),4),AD235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AB18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AB15)-1),4),AE235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AC18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AC15)-1),4),AF235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AD18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AD15)-1),4),AG235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AE18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AE15)-1),4),AH235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AF18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AF15)-1),4),AI235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AG18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AG15)-1),4),AJ235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AH18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AH15)-1),4),AK235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AI18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AI15)-1),4),AL235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AJ18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AJ15)-1),4),AM235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AK18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AK15)-1),4),AN235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AL18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AL15)-1),4),AO235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AM18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AM15)-1),4),AP235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AN18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AN15)-1),4),AQ235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AO18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AO15)-1),4),AR235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AP18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AP15)-1),4),AS235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AQ18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AQ15)-1),4),AT235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AR18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AR15)-1),4),AU235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AS18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AS15)-1),4),AV235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AT18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AT15)-1),4),AW235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AU18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AU15)-1),4),AX235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AV18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AV15)-1),4),AY235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AW18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AW15)-1),4),AZ235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AX18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AX15)-1),4),BA235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AY18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AY15)-1),4),BB235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!AZ18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!AZ15)-1),4),BC235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BA18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BA15)-1),4),BD235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BB18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BB15)-1),4),BE235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BC18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BC15)-1),4),BF235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BD18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BD15)-1),4),BG235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BE18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BE15)-1),4),BH235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BF18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BF15)-1),4),BI235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BG18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BG15)-1),4),BJ235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BH18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BH15)-1),4),BK235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BI18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BI15)-1),4),BL235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BJ18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BJ15)-1),4),BM235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BK18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BK15)-1),4),BN235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BL18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BL15)-1),4),BO235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BM18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BM15)-1),4),BP235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BN18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BN15)-1),4),BQ235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BO18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BO15)-1),4),BR235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BP18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BP15)-1),4),BS235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BQ18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BQ15)-1),4),BT235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BR18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BR15)-1),4),BU235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BS18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BS15)-1),4),BV235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BT18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BT15)-1),4),BW235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BU18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BU15)-1),4),BX235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BV18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BV15)-1),4),BY235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BW18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BW15)-1),4),BZ235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BX18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BX15)-1),4),CA235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BY18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BY15)-1),4),CB235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!BZ18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!BZ15)-1),4),CC235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!CA18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!CA15)-1),4),CD235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!CB18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!CB15)-1),4),CE235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!CC18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!CC15)-1),4),CF235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!CD18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!CD15)-1),4),CG235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!CE18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!CE15)-1),4),CH235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!CF18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!CF15)-1),4),CI235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!CG18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!CG15)-1),4),CJ235))))","v":4.4259961996594654E-2},{"$f":"(IF($E$235=\"\",\"\",IF($E$235=\"DTF\",NOMINAL(((1-(($F$235+Variables!CH18)/4))^-4-1),4),IF($E$235=\"IPC\",NOMINAL(((1+$F$235)*(1+Variables!CH15)-1),4),CK235))))","v":4.4259961996594654E-2}]
[null,99,"DTF + 2.45% T.V.",40000000,"DTF",2.4500000000000001E-2,{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!C18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!C15)-1),4),F236))))","v":0.1023711694568803},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!D18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!D15)-1),4),G236))))","v":0.1023711694568803},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!E18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!E15)-1),4),H236))))","v":0.1023711694568803},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!F18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!F15)-1),4),I236))))","v":0.1023711694568803},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!G18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!G15)-1),4),J236))))","v":0.1023711694568803},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!H18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!H15)-1),4),K236))))","v":0.1023711694568803},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!I18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!I15)-1),4),L236))))","v":0.1023711694568803},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!J18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!J15)-1),4),M236))))","v":0.1023711694568803},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!K18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!K15)-1),4),N236))))","v":0.1023711694568803},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!L18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!L15)-1),4),O236))))","v":0.1023711694568803},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!M18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!M15)-1),4),P236))))","v":0.1023711694568803},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!N18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!N15)-1),4),Q236))))","v":0.1023711694568803},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!O18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!O15)-1),4),R236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!P18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!P15)-1),4),S236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!Q18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!Q15)-1),4),T236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!R18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!R15)-1),4),U236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!S18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!S15)-1),4),V236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!T18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!T15)-1),4),W236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!U18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!U15)-1),4),X236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!V18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!V15)-1),4),Y236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!W18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!W15)-1),4),Z236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!X18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!X15)-1),4),AA236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!Y18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!Y15)-1),4),AB236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!Z18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!Z15)-1),4),AC236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AA18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AA15)-1),4),AD236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AB18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AB15)-1),4),AE236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AC18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AC15)-1),4),AF236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AD18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AD15)-1),4),AG236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AE18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AE15)-1),4),AH236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AF18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AF15)-1),4),AI236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AG18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AG15)-1),4),AJ236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AH18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AH15)-1),4),AK236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AI18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AI15)-1),4),AL236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AJ18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AJ15)-1),4),AM236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AK18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AK15)-1),4),AN236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AL18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AL15)-1),4),AO236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AM18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AM15)-1),4),AP236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AN18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AN15)-1),4),AQ236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AO18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AO15)-1),4),AR236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AP18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AP15)-1),4),AS236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AQ18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AQ15)-1),4),AT236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AR18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AR15)-1),4),AU236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AS18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AS15)-1),4),AV236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AT18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AT15)-1),4),AW236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AU18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AU15)-1),4),AX236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AV18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AV15)-1),4),AY236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AW18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AW15)-1),4),AZ236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AX18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AX15)-1),4),BA236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AY18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AY15)-1),4),BB236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!AZ18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!AZ15)-1),4),BC236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BA18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BA15)-1),4),BD236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BB18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BB15)-1),4),BE236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BC18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BC15)-1),4),BF236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BD18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BD15)-1),4),BG236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BE18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BE15)-1),4),BH236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BF18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BF15)-1),4),BI236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BG18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BG15)-1),4),BJ236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BH18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BH15)-1),4),BK236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BI18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BI15)-1),4),BL236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BJ18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BJ15)-1),4),BM236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BK18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BK15)-1),4),BN236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BL18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BL15)-1),4),BO236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BM18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BM15)-1),4),BP236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BN18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BN15)-1),4),BQ236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BO18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BO15)-1),4),BR236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BP18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BP15)-1),4),BS236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BQ18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BQ15)-1),4),BT236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BR18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BR15)-1),4),BU236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BS18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BS15)-1),4),BV236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BT18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BT15)-1),4),BW236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BU18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BU15)-1),4),BX236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BV18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BV15)-1),4),BY236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BW18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BW15)-1),4),BZ236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BX18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BX15)-1),4),CA236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BY18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BY15)-1),4),CB236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!BZ18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!BZ15)-1),4),CC236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!CA18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!CA15)-1),4),CD236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!CB18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!CB15)-1),4),CE236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!CC18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!CC15)-1),4),CF236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!CD18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!CD15)-1),4),CG236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!CE18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!CE15)-1),4),CH236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!CF18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!CF15)-1),4),CI236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!CG18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!CG15)-1),4),CJ236))))","v":0.10332731249025784},{"$f":"(IF($E$236=\"\",\"\",IF($E$236=\"DTF\",NOMINAL(((1-(($F$236+Variables!CH18)/4))^-4-1),4),IF($E$236=\"IPC\",NOMINAL(((1+$F$236)*(1+Variables!CH15)-1),4),CK236))))","v":0.10332731249025784}]
[null,100,"DTF + 2.69% T.V.",56000000,"DTF",2.69E-2,{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!C18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!C15)-1),4),F237))))","v":0.10489714120973304},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!D18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!D15)-1),4),G237))))","v":0.10489714120973304},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!E18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!E15)-1),4),H237))))","v":0.10489714120973304},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!F18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!F15)-1),4),I237))))","v":0.10489714120973304},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!G18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!G15)-1),4),J237))))","v":0.10489714120973304},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!H18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!H15)-1),4),K237))))","v":0.10489714120973304},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!I18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!I15)-1),4),L237))))","v":0.10489714120973304},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!J18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!J15)-1),4),M237))))","v":0.10489714120973304},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!K18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!K15)-1),4),N237))))","v":0.10489714120973304},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!L18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!L15)-1),4),O237))))","v":0.10489714120973304},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!M18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!M15)-1),4),P237))))","v":0.10489714120973304},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!N18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!N15)-1),4),Q237))))","v":0.10489714120973304},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!O18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!O15)-1),4),R237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!P18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!P15)-1),4),S237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!Q18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!Q15)-1),4),T237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!R18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!R15)-1),4),U237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!S18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!S15)-1),4),V237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!T18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!T15)-1),4),W237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!U18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!U15)-1),4),X237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!V18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!V15)-1),4),Y237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!W18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!W15)-1),4),Z237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!X18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!X15)-1),4),AA237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!Y18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!Y15)-1),4),AB237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!Z18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!Z15)-1),4),AC237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AA18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AA15)-1),4),AD237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AB18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AB15)-1),4),AE237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AC18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AC15)-1),4),AF237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AD18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AD15)-1),4),AG237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AE18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AE15)-1),4),AH237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AF18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AF15)-1),4),AI237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AG18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AG15)-1),4),AJ237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AH18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AH15)-1),4),AK237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AI18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AI15)-1),4),AL237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AJ18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AJ15)-1),4),AM237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AK18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AK15)-1),4),AN237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AL18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AL15)-1),4),AO237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AM18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AM15)-1),4),AP237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AN18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AN15)-1),4),AQ237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AO18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AO15)-1),4),AR237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AP18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AP15)-1),4),AS237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AQ18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AQ15)-1),4),AT237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AR18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AR15)-1),4),AU237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AS18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AS15)-1),4),AV237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AT18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AT15)-1),4),AW237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AU18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AU15)-1),4),AX237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AV18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AV15)-1),4),AY237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AW18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AW15)-1),4),AZ237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AX18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AX15)-1),4),BA237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AY18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AY15)-1),4),BB237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!AZ18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!AZ15)-1),4),BC237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BA18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BA15)-1),4),BD237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BB18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BB15)-1),4),BE237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BC18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BC15)-1),4),BF237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BD18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BD15)-1),4),BG237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BE18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BE15)-1),4),BH237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BF18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BF15)-1),4),BI237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BG18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BG15)-1),4),BJ237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BH18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BH15)-1),4),BK237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BI18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BI15)-1),4),BL237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BJ18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BJ15)-1),4),BM237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BK18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BK15)-1),4),BN237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BL18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BL15)-1),4),BO237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BM18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BM15)-1),4),BP237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BN18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BN15)-1),4),BQ237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BO18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BO15)-1),4),BR237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BP18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BP15)-1),4),BS237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BQ18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BQ15)-1),4),BT237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BR18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BR15)-1),4),BU237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BS18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BS15)-1),4),BV237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BT18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BT15)-1),4),BW237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BU18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BU15)-1),4),BX237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BV18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BV15)-1),4),BY237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BW18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BW15)-1),4),BZ237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BX18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BX15)-1),4),CA237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BY18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BY15)-1),4),CB237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!BZ18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!BZ15)-1),4),CC237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!CA18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!CA15)-1),4),CD237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!CB18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!CB15)-1),4),CE237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!CC18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!CC15)-1),4),CF237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!CD18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!CD15)-1),4),CG237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!CE18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!CE15)-1),4),CH237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!CF18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!CF15)-1),4),CI237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!CG18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!CG15)-1),4),CJ237))))","v":0.10585446220363881},{"$f":"(IF($E$237=\"\",\"\",IF($E$237=\"DTF\",NOMINAL(((1-(($F$237+Variables!CH18)/4))^-4-1),4),IF($E$237=\"IPC\",NOMINAL(((1+$F$237)*(1+Variables!CH15)-1),4),CK237))))","v":0.10585446220363881}]
[null,101,{"$f":"IF(C112=\"\",\"\",C112)","v":"DTF + 2.69% T.V."},1940000,"DTF",2.69E-2,{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!C18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!C15)-1),4),F238))))","v":0.10489714120973304},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!D18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!D15)-1),4),G238))))","v":0.10489714120973304},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!E18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!E15)-1),4),H238))))","v":0.10489714120973304},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!F18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!F15)-1),4),I238))))","v":0.10489714120973304},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!G18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!G15)-1),4),J238))))","v":0.10489714120973304},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!H18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!H15)-1),4),K238))))","v":0.10489714120973304},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!I18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!I15)-1),4),L238))))","v":0.10489714120973304},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!J18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!J15)-1),4),M238))))","v":0.10489714120973304},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!K18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!K15)-1),4),N238))))","v":0.10489714120973304},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!L18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!L15)-1),4),O238))))","v":0.10489714120973304},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!M18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!M15)-1),4),P238))))","v":0.10489714120973304},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!N18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!N15)-1),4),Q238))))","v":0.10489714120973304},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!O18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!O15)-1),4),R238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!P18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!P15)-1),4),S238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!Q18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!Q15)-1),4),T238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!R18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!R15)-1),4),U238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!S18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!S15)-1),4),V238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!T18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!T15)-1),4),W238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!U18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!U15)-1),4),X238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!V18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!V15)-1),4),Y238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!W18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!W15)-1),4),Z238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!X18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!X15)-1),4),AA238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!Y18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!Y15)-1),4),AB238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!Z18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!Z15)-1),4),AC238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AA18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AA15)-1),4),AD238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AB18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AB15)-1),4),AE238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AC18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AC15)-1),4),AF238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AD18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AD15)-1),4),AG238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AE18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AE15)-1),4),AH238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AF18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AF15)-1),4),AI238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AG18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AG15)-1),4),AJ238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AH18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AH15)-1),4),AK238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AI18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AI15)-1),4),AL238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AJ18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AJ15)-1),4),AM238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AK18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AK15)-1),4),AN238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AL18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AL15)-1),4),AO238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AM18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AM15)-1),4),AP238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AN18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AN15)-1),4),AQ238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AO18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AO15)-1),4),AR238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AP18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AP15)-1),4),AS238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AQ18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AQ15)-1),4),AT238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AR18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AR15)-1),4),AU238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AS18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AS15)-1),4),AV238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AT18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AT15)-1),4),AW238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AU18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AU15)-1),4),AX238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AV18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AV15)-1),4),AY238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AW18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AW15)-1),4),AZ238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AX18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AX15)-1),4),BA238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AY18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AY15)-1),4),BB238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!AZ18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!AZ15)-1),4),BC238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BA18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BA15)-1),4),BD238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BB18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BB15)-1),4),BE238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BC18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BC15)-1),4),BF238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BD18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BD15)-1),4),BG238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BE18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BE15)-1),4),BH238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BF18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BF15)-1),4),BI238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BG18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BG15)-1),4),BJ238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BH18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BH15)-1),4),BK238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BI18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BI15)-1),4),BL238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BJ18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BJ15)-1),4),BM238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BK18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BK15)-1),4),BN238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BL18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BL15)-1),4),BO238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BM18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BM15)-1),4),BP238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BN18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BN15)-1),4),BQ238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BO18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BO15)-1),4),BR238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BP18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BP15)-1),4),BS238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BQ18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BQ15)-1),4),BT238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BR18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BR15)-1),4),BU238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BS18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BS15)-1),4),BV238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BT18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BT15)-1),4),BW238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BU18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BU15)-1),4),BX238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BV18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BV15)-1),4),BY238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BW18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BW15)-1),4),BZ238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BX18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BX15)-1),4),CA238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BY18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BY15)-1),4),CB238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!BZ18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!BZ15)-1),4),CC238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!CA18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!CA15)-1),4),CD238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!CB18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!CB15)-1),4),CE238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!CC18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!CC15)-1),4),CF238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!CD18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!CD15)-1),4),CG238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!CE18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!CE15)-1),4),CH238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!CF18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!CF15)-1),4),CI238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!CG18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!CG15)-1),4),CJ238))))","v":0.10585446220363881},{"$f":"(IF($E$238=\"\",\"\",IF($E$238=\"DTF\",NOMINAL(((1-(($F$238+Variables!CH18)/4))^-4-1),4),IF($E$238=\"IPC\",NOMINAL(((1+$F$238)*(1+Variables!CH15)-1),4),CK238))))","v":0.10585446220363881}]
[null,102,"DTF + 2.69% T.V.",100000000,"DTF",2.69E-2,{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!C18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!C15)-1),4),F239))))","v":0.10489714120973304},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!D18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!D15)-1),4),G239))))","v":0.10489714120973304},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!E18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!E15)-1),4),H239))))","v":0.10489714120973304},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!F18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!F15)-1),4),I239))))","v":0.10489714120973304},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!G18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!G15)-1),4),J239))))","v":0.10489714120973304},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!H18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!H15)-1),4),K239))))","v":0.10489714120973304},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!I18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!I15)-1),4),L239))))","v":0.10489714120973304},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!J18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!J15)-1),4),M239))))","v":0.10489714120973304},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!K18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!K15)-1),4),N239))))","v":0.10489714120973304},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!L18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!L15)-1),4),O239))))","v":0.10489714120973304},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!M18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!M15)-1),4),P239))))","v":0.10489714120973304},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!N18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!N15)-1),4),Q239))))","v":0.10489714120973304},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!O18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!O15)-1),4),R239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!P18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!P15)-1),4),S239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!Q18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!Q15)-1),4),T239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!R18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!R15)-1),4),U239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!S18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!S15)-1),4),V239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!T18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!T15)-1),4),W239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!U18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!U15)-1),4),X239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!V18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!V15)-1),4),Y239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!W18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!W15)-1),4),Z239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!X18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!X15)-1),4),AA239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!Y18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!Y15)-1),4),AB239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!Z18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!Z15)-1),4),AC239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AA18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AA15)-1),4),AD239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AB18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AB15)-1),4),AE239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AC18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AC15)-1),4),AF239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AD18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AD15)-1),4),AG239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AE18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AE15)-1),4),AH239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AF18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AF15)-1),4),AI239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AG18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AG15)-1),4),AJ239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AH18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AH15)-1),4),AK239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AI18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AI15)-1),4),AL239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AJ18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AJ15)-1),4),AM239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AK18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AK15)-1),4),AN239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AL18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AL15)-1),4),AO239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AM18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AM15)-1),4),AP239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AN18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AN15)-1),4),AQ239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AO18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AO15)-1),4),AR239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AP18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AP15)-1),4),AS239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AQ18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AQ15)-1),4),AT239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AR18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AR15)-1),4),AU239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AS18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AS15)-1),4),AV239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AT18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AT15)-1),4),AW239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AU18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AU15)-1),4),AX239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AV18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AV15)-1),4),AY239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AW18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AW15)-1),4),AZ239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AX18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AX15)-1),4),BA239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AY18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AY15)-1),4),BB239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!AZ18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!AZ15)-1),4),BC239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BA18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BA15)-1),4),BD239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BB18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BB15)-1),4),BE239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BC18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BC15)-1),4),BF239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BD18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BD15)-1),4),BG239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BE18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BE15)-1),4),BH239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BF18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BF15)-1),4),BI239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BG18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BG15)-1),4),BJ239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BH18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BH15)-1),4),BK239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BI18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BI15)-1),4),BL239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BJ18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BJ15)-1),4),BM239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BK18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BK15)-1),4),BN239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BL18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BL15)-1),4),BO239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BM18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BM15)-1),4),BP239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BN18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BN15)-1),4),BQ239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BO18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BO15)-1),4),BR239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BP18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BP15)-1),4),BS239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BQ18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BQ15)-1),4),BT239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BR18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BR15)-1),4),BU239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BS18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BS15)-1),4),BV239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BT18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BT15)-1),4),BW239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BU18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BU15)-1),4),BX239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BV18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BV15)-1),4),BY239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BW18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BW15)-1),4),BZ239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BX18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BX15)-1),4),CA239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BY18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BY15)-1),4),CB239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!BZ18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!BZ15)-1),4),CC239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!CA18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!CA15)-1),4),CD239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!CB18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!CB15)-1),4),CE239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!CC18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!CC15)-1),4),CF239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!CD18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!CD15)-1),4),CG239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!CE18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!CE15)-1),4),CH239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!CF18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!CF15)-1),4),CI239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!CG18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!CG15)-1),4),CJ239))))","v":0.10585446220363881},{"$f":"(IF($E$239=\"\",\"\",IF($E$239=\"DTF\",NOMINAL(((1-(($F$239+Variables!CH18)/4))^-4-1),4),IF($E$239=\"IPC\",NOMINAL(((1+$F$239)*(1+Variables!CH15)-1),4),CK239))))","v":0.10585446220363881}]
[null,103,"DTF + 2.60% T.V.",4500000,"DTF",2.5999999999999999E-2,{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!C18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!C15)-1),4),F240))))","v":0.10394953735653178},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!D18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!D15)-1),4),G240))))","v":0.10394953735653178},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!E18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!E15)-1),4),H240))))","v":0.10394953735653178},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!F18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!F15)-1),4),I240))))","v":0.10394953735653178},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!G18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!G15)-1),4),J240))))","v":0.10394953735653178},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!H18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!H15)-1),4),K240))))","v":0.10394953735653178},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!I18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!I15)-1),4),L240))))","v":0.10394953735653178},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!J18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!J15)-1),4),M240))))","v":0.10394953735653178},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!K18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!K15)-1),4),N240))))","v":0.10394953735653178},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!L18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!L15)-1),4),O240))))","v":0.10394953735653178},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!M18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!M15)-1),4),P240))))","v":0.10394953735653178},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!N18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!N15)-1),4),Q240))))","v":0.10394953735653178},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!O18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!O15)-1),4),R240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!P18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!P15)-1),4),S240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!Q18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!Q15)-1),4),T240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!R18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!R15)-1),4),U240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!S18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!S15)-1),4),V240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!T18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!T15)-1),4),W240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!U18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!U15)-1),4),X240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!V18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!V15)-1),4),Y240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!W18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!W15)-1),4),Z240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!X18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!X15)-1),4),AA240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!Y18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!Y15)-1),4),AB240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!Z18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!Z15)-1),4),AC240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AA18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AA15)-1),4),AD240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AB18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AB15)-1),4),AE240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AC18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AC15)-1),4),AF240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AD18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AD15)-1),4),AG240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AE18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AE15)-1),4),AH240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AF18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AF15)-1),4),AI240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AG18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AG15)-1),4),AJ240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AH18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AH15)-1),4),AK240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AI18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AI15)-1),4),AL240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AJ18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AJ15)-1),4),AM240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AK18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AK15)-1),4),AN240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AL18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AL15)-1),4),AO240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AM18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AM15)-1),4),AP240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AN18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AN15)-1),4),AQ240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AO18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AO15)-1),4),AR240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AP18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AP15)-1),4),AS240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AQ18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AQ15)-1),4),AT240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AR18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AR15)-1),4),AU240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AS18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AS15)-1),4),AV240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AT18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AT15)-1),4),AW240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AU18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AU15)-1),4),AX240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AV18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AV15)-1),4),AY240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AW18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AW15)-1),4),AZ240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AX18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AX15)-1),4),BA240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AY18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AY15)-1),4),BB240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!AZ18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!AZ15)-1),4),BC240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BA18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BA15)-1),4),BD240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BB18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BB15)-1),4),BE240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BC18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BC15)-1),4),BF240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BD18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BD15)-1),4),BG240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BE18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BE15)-1),4),BH240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BF18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BF15)-1),4),BI240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BG18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BG15)-1),4),BJ240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BH18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BH15)-1),4),BK240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BI18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BI15)-1),4),BL240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BJ18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BJ15)-1),4),BM240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BK18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BK15)-1),4),BN240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BL18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BL15)-1),4),BO240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BM18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BM15)-1),4),BP240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BN18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BN15)-1),4),BQ240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BO18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BO15)-1),4),BR240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BP18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BP15)-1),4),BS240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BQ18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BQ15)-1),4),BT240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BR18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BR15)-1),4),BU240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BS18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BS15)-1),4),BV240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BT18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BT15)-1),4),BW240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BU18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BU15)-1),4),BX240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BV18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BV15)-1),4),BY240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BW18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BW15)-1),4),BZ240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BX18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BX15)-1),4),CA240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BY18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BY15)-1),4),CB240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!BZ18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!BZ15)-1),4),CC240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!CA18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!CA15)-1),4),CD240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!CB18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!CB15)-1),4),CE240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!CC18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!CC15)-1),4),CF240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!CD18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!CD15)-1),4),CG240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!CE18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!CE15)-1),4),CH240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!CF18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!CF15)-1),4),CI240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!CG18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!CG15)-1),4),CJ240))))","v":0.10490641636027043},{"$f":"(IF($E$240=\"\",\"\",IF($E$240=\"DTF\",NOMINAL(((1-(($F$240+Variables!CH18)/4))^-4-1),4),IF($E$240=\"IPC\",NOMINAL(((1+$F$240)*(1+Variables!CH15)-1),4),CK240))))","v":0.10490641636027043}]
[null,104,"DTF + 2.55% T.V.",10000000,"DTF",2.5499999999999998E-2,{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!C18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!C15)-1),4),F241))))","v":0.10342327979182375},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!D18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!D15)-1),4),G241))))","v":0.10342327979182375},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!E18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!E15)-1),4),H241))))","v":0.10342327979182375},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!F18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!F15)-1),4),I241))))","v":0.10342327979182375},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!G18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!G15)-1),4),J241))))","v":0.10342327979182375},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!H18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!H15)-1),4),K241))))","v":0.10342327979182375},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!I18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!I15)-1),4),L241))))","v":0.10342327979182375},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!J18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!J15)-1),4),M241))))","v":0.10342327979182375},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!K18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!K15)-1),4),N241))))","v":0.10342327979182375},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!L18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!L15)-1),4),O241))))","v":0.10342327979182375},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!M18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!M15)-1),4),P241))))","v":0.10342327979182375},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!N18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!N15)-1),4),Q241))))","v":0.10342327979182375},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!O18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!O15)-1),4),R241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!P18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!P15)-1),4),S241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!Q18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!Q15)-1),4),T241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!R18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!R15)-1),4),U241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!S18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!S15)-1),4),V241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!T18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!T15)-1),4),W241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!U18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!U15)-1),4),X241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!V18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!V15)-1),4),Y241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!W18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!W15)-1),4),Z241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!X18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!X15)-1),4),AA241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!Y18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!Y15)-1),4),AB241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!Z18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!Z15)-1),4),AC241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AA18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AA15)-1),4),AD241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AB18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AB15)-1),4),AE241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AC18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AC15)-1),4),AF241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AD18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AD15)-1),4),AG241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AE18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AE15)-1),4),AH241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AF18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AF15)-1),4),AI241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AG18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AG15)-1),4),AJ241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AH18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AH15)-1),4),AK241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AI18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AI15)-1),4),AL241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AJ18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AJ15)-1),4),AM241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AK18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AK15)-1),4),AN241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AL18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AL15)-1),4),AO241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AM18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AM15)-1),4),AP241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AN18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AN15)-1),4),AQ241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AO18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AO15)-1),4),AR241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AP18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AP15)-1),4),AS241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AQ18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AQ15)-1),4),AT241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AR18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AR15)-1),4),AU241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AS18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AS15)-1),4),AV241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AT18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AT15)-1),4),AW241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AU18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AU15)-1),4),AX241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AV18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AV15)-1),4),AY241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AW18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AW15)-1),4),AZ241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AX18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AX15)-1),4),BA241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AY18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AY15)-1),4),BB241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!AZ18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!AZ15)-1),4),BC241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BA18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BA15)-1),4),BD241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BB18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BB15)-1),4),BE241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BC18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BC15)-1),4),BF241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BD18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BD15)-1),4),BG241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BE18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BE15)-1),4),BH241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BF18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BF15)-1),4),BI241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BG18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BG15)-1),4),BJ241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BH18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BH15)-1),4),BK241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BI18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BI15)-1),4),BL241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BJ18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BJ15)-1),4),BM241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BK18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BK15)-1),4),BN241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BL18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BL15)-1),4),BO241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BM18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BM15)-1),4),BP241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BN18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BN15)-1),4),BQ241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BO18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BO15)-1),4),BR241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BP18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BP15)-1),4),BS241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BQ18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BQ15)-1),4),BT241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BR18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BR15)-1),4),BU241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BS18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BS15)-1),4),BV241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BT18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BT15)-1),4),BW241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BU18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BU15)-1),4),BX241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BV18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BV15)-1),4),BY241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BW18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BW15)-1),4),BZ241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BX18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BX15)-1),4),CA241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BY18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BY15)-1),4),CB241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!BZ18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!BZ15)-1),4),CC241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!CA18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!CA15)-1),4),CD241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!CB18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!CB15)-1),4),CE241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!CC18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!CC15)-1),4),CF241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!CD18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!CD15)-1),4),CG241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!CE18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!CE15)-1),4),CH241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!CF18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!CF15)-1),4),CI241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!CG18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!CG15)-1),4),CJ241))))","v":0.10437991337772079},{"$f":"(IF($E$241=\"\",\"\",IF($E$241=\"DTF\",NOMINAL(((1-(($F$241+Variables!CH18)/4))^-4-1),4),IF($E$241=\"IPC\",NOMINAL(((1+$F$241)*(1+Variables!CH15)-1),4),CK241))))","v":0.10437991337772079}]
[null,105,"DTF + 2.55% T.V.",10000000,"DTF",2.5499999999999998E-2,{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!C18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!C15)-1),4),F242))))","v":0.10342327979182375},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!D18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!D15)-1),4),G242))))","v":0.10342327979182375},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!E18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!E15)-1),4),H242))))","v":0.10342327979182375},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!F18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!F15)-1),4),I242))))","v":0.10342327979182375},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!G18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!G15)-1),4),J242))))","v":0.10342327979182375},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!H18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!H15)-1),4),K242))))","v":0.10342327979182375},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!I18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!I15)-1),4),L242))))","v":0.10342327979182375},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!J18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!J15)-1),4),M242))))","v":0.10342327979182375},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!K18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!K15)-1),4),N242))))","v":0.10342327979182375},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!L18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!L15)-1),4),O242))))","v":0.10342327979182375},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!M18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!M15)-1),4),P242))))","v":0.10342327979182375},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!N18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!N15)-1),4),Q242))))","v":0.10342327979182375},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!O18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!O15)-1),4),R242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!P18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!P15)-1),4),S242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!Q18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!Q15)-1),4),T242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!R18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!R15)-1),4),U242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!S18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!S15)-1),4),V242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!T18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!T15)-1),4),W242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!U18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!U15)-1),4),X242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!V18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!V15)-1),4),Y242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!W18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!W15)-1),4),Z242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!X18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!X15)-1),4),AA242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!Y18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!Y15)-1),4),AB242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!Z18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!Z15)-1),4),AC242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AA18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AA15)-1),4),AD242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AB18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AB15)-1),4),AE242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AC18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AC15)-1),4),AF242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AD18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AD15)-1),4),AG242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AE18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AE15)-1),4),AH242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AF18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AF15)-1),4),AI242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AG18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AG15)-1),4),AJ242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AH18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AH15)-1),4),AK242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AI18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AI15)-1),4),AL242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AJ18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AJ15)-1),4),AM242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AK18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AK15)-1),4),AN242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AL18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AL15)-1),4),AO242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AM18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AM15)-1),4),AP242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AN18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AN15)-1),4),AQ242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AO18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AO15)-1),4),AR242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AP18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AP15)-1),4),AS242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AQ18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AQ15)-1),4),AT242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AR18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AR15)-1),4),AU242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AS18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AS15)-1),4),AV242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AT18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AT15)-1),4),AW242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AU18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AU15)-1),4),AX242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AV18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AV15)-1),4),AY242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AW18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AW15)-1),4),AZ242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AX18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AX15)-1),4),BA242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AY18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AY15)-1),4),BB242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!AZ18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!AZ15)-1),4),BC242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BA18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BA15)-1),4),BD242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BB18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BB15)-1),4),BE242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BC18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BC15)-1),4),BF242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BD18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BD15)-1),4),BG242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BE18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BE15)-1),4),BH242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BF18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BF15)-1),4),BI242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BG18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BG15)-1),4),BJ242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BH18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BH15)-1),4),BK242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BI18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BI15)-1),4),BL242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BJ18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BJ15)-1),4),BM242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BK18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BK15)-1),4),BN242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BL18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BL15)-1),4),BO242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BM18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BM15)-1),4),BP242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BN18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BN15)-1),4),BQ242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BO18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BO15)-1),4),BR242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BP18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BP15)-1),4),BS242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BQ18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BQ15)-1),4),BT242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BR18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BR15)-1),4),BU242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BS18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BS15)-1),4),BV242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BT18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BT15)-1),4),BW242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BU18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BU15)-1),4),BX242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BV18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BV15)-1),4),BY242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BW18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BW15)-1),4),BZ242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BX18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BX15)-1),4),CA242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BY18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BY15)-1),4),CB242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!BZ18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!BZ15)-1),4),CC242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!CA18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!CA15)-1),4),CD242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!CB18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!CB15)-1),4),CE242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!CC18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!CC15)-1),4),CF242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!CD18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!CD15)-1),4),CG242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!CE18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!CE15)-1),4),CH242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!CF18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!CF15)-1),4),CI242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!CG18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!CG15)-1),4),CJ242))))","v":0.10437991337772079},{"$f":"(IF($E$242=\"\",\"\",IF($E$242=\"DTF\",NOMINAL(((1-(($F$242+Variables!CH18)/4))^-4-1),4),IF($E$242=\"IPC\",NOMINAL(((1+$F$242)*(1+Variables!CH15)-1),4),CK242))))","v":0.10437991337772079}]
[null,106,"DTF + 2.55% T.V.",2000000,"DTF",2.5499999999999998E-2,{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!C18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!C15)-1),4),F243))))","v":0.10342327979182375},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!D18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!D15)-1),4),G243))))","v":0.10342327979182375},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!E18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!E15)-1),4),H243))))","v":0.10342327979182375},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!F18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!F15)-1),4),I243))))","v":0.10342327979182375},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!G18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!G15)-1),4),J243))))","v":0.10342327979182375},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!H18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!H15)-1),4),K243))))","v":0.10342327979182375},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!I18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!I15)-1),4),L243))))","v":0.10342327979182375},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!J18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!J15)-1),4),M243))))","v":0.10342327979182375},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!K18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!K15)-1),4),N243))))","v":0.10342327979182375},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!L18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!L15)-1),4),O243))))","v":0.10342327979182375},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!M18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!M15)-1),4),P243))))","v":0.10342327979182375},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!N18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!N15)-1),4),Q243))))","v":0.10342327979182375},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!O18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!O15)-1),4),R243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!P18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!P15)-1),4),S243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!Q18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!Q15)-1),4),T243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!R18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!R15)-1),4),U243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!S18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!S15)-1),4),V243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!T18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!T15)-1),4),W243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!U18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!U15)-1),4),X243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!V18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!V15)-1),4),Y243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!W18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!W15)-1),4),Z243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!X18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!X15)-1),4),AA243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!Y18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!Y15)-1),4),AB243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!Z18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!Z15)-1),4),AC243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AA18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AA15)-1),4),AD243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AB18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AB15)-1),4),AE243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AC18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AC15)-1),4),AF243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AD18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AD15)-1),4),AG243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AE18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AE15)-1),4),AH243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AF18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AF15)-1),4),AI243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AG18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AG15)-1),4),AJ243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AH18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AH15)-1),4),AK243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AI18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AI15)-1),4),AL243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AJ18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AJ15)-1),4),AM243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AK18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AK15)-1),4),AN243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AL18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AL15)-1),4),AO243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AM18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AM15)-1),4),AP243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AN18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AN15)-1),4),AQ243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AO18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AO15)-1),4),AR243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AP18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AP15)-1),4),AS243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AQ18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AQ15)-1),4),AT243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AR18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AR15)-1),4),AU243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AS18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AS15)-1),4),AV243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AT18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AT15)-1),4),AW243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AU18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AU15)-1),4),AX243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AV18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AV15)-1),4),AY243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AW18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AW15)-1),4),AZ243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AX18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AX15)-1),4),BA243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AY18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AY15)-1),4),BB243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!AZ18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!AZ15)-1),4),BC243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BA18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BA15)-1),4),BD243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BB18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BB15)-1),4),BE243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BC18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BC15)-1),4),BF243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BD18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BD15)-1),4),BG243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BE18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BE15)-1),4),BH243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BF18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BF15)-1),4),BI243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BG18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BG15)-1),4),BJ243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BH18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BH15)-1),4),BK243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BI18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BI15)-1),4),BL243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BJ18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BJ15)-1),4),BM243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BK18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BK15)-1),4),BN243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BL18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BL15)-1),4),BO243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BM18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BM15)-1),4),BP243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BN18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BN15)-1),4),BQ243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BO18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BO15)-1),4),BR243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BP18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BP15)-1),4),BS243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BQ18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BQ15)-1),4),BT243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BR18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BR15)-1),4),BU243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BS18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BS15)-1),4),BV243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BT18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BT15)-1),4),BW243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BU18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BU15)-1),4),BX243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BV18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BV15)-1),4),BY243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BW18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BW15)-1),4),BZ243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BX18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BX15)-1),4),CA243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BY18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BY15)-1),4),CB243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!BZ18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!BZ15)-1),4),CC243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!CA18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!CA15)-1),4),CD243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!CB18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!CB15)-1),4),CE243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!CC18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!CC15)-1),4),CF243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!CD18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!CD15)-1),4),CG243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!CE18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!CE15)-1),4),CH243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!CF18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!CF15)-1),4),CI243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!CG18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!CG15)-1),4),CJ243))))","v":0.10437991337772079},{"$f":"(IF($E$243=\"\",\"\",IF($E$243=\"DTF\",NOMINAL(((1-(($F$243+Variables!CH18)/4))^-4-1),4),IF($E$243=\"IPC\",NOMINAL(((1+$F$243)*(1+Variables!CH15)-1),4),CK243))))","v":0.10437991337772079}]
[null,107,"IPC",50000000,"IPC",0,{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!C18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!C15)-1),4),F244))))","v":5.5148953081014973E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!D18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!D15)-1),4),G244))))","v":5.5148953081014973E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!E18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!E15)-1),4),H244))))","v":5.5148953081014973E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!F18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!F15)-1),4),I244))))","v":5.5148953081014973E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!G18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!G15)-1),4),J244))))","v":5.5148953081014973E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!H18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!H15)-1),4),K244))))","v":5.5148953081014973E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!I18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!I15)-1),4),L244))))","v":5.5148953081014973E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!J18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!J15)-1),4),M244))))","v":5.5148953081014973E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!K18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!K15)-1),4),N244))))","v":5.5148953081014973E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!L18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!L15)-1),4),O244))))","v":5.5148953081014973E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!M18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!M15)-1),4),P244))))","v":5.5148953081014973E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!N18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!N15)-1),4),Q244))))","v":5.5148953081014973E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!O18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!O15)-1),4),R244))))","v":4.908893771615741E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!P18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!P15)-1),4),S244))))","v":4.908893771615741E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!Q18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!Q15)-1),4),T244))))","v":4.908893771615741E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!R18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!R15)-1),4),U244))))","v":4.908893771615741E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!S18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!S15)-1),4),V244))))","v":4.908893771615741E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!T18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!T15)-1),4),W244))))","v":4.908893771615741E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!U18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!U15)-1),4),X244))))","v":4.908893771615741E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!V18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!V15)-1),4),Y244))))","v":4.908893771615741E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!W18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!W15)-1),4),Z244))))","v":4.908893771615741E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!X18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!X15)-1),4),AA244))))","v":4.908893771615741E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!Y18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!Y15)-1),4),AB244))))","v":4.908893771615741E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!Z18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!Z15)-1),4),AC244))))","v":4.908893771615741E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AA18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AA15)-1),4),AD244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AB18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AB15)-1),4),AE244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AC18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AC15)-1),4),AF244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AD18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AD15)-1),4),AG244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AE18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AE15)-1),4),AH244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AF18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AF15)-1),4),AI244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AG18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AG15)-1),4),AJ244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AH18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AH15)-1),4),AK244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AI18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AI15)-1),4),AL244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AJ18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AJ15)-1),4),AM244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AK18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AK15)-1),4),AN244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AL18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AL15)-1),4),AO244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AM18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AM15)-1),4),AP244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AN18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AN15)-1),4),AQ244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AO18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AO15)-1),4),AR244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AP18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AP15)-1),4),AS244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AQ18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AQ15)-1),4),AT244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AR18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AR15)-1),4),AU244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AS18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AS15)-1),4),AV244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AT18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AT15)-1),4),AW244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AU18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AU15)-1),4),AX244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AV18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AV15)-1),4),AY244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AW18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AW15)-1),4),AZ244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AX18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AX15)-1),4),BA244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AY18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AY15)-1),4),BB244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!AZ18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!AZ15)-1),4),BC244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BA18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BA15)-1),4),BD244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BB18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BB15)-1),4),BE244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BC18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BC15)-1),4),BF244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BD18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BD15)-1),4),BG244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BE18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BE15)-1),4),BH244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BF18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BF15)-1),4),BI244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BG18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BG15)-1),4),BJ244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BH18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BH15)-1),4),BK244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BI18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BI15)-1),4),BL244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BJ18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BJ15)-1),4),BM244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BK18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BK15)-1),4),BN244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BL18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BL15)-1),4),BO244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BM18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BM15)-1),4),BP244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BN18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BN15)-1),4),BQ244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BO18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BO15)-1),4),BR244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BP18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BP15)-1),4),BS244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BQ18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BQ15)-1),4),BT244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BR18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BR15)-1),4),BU244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BS18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BS15)-1),4),BV244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BT18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BT15)-1),4),BW244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BU18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BU15)-1),4),BX244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BV18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BV15)-1),4),BY244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BW18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BW15)-1),4),BZ244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BX18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BX15)-1),4),CA244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BY18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BY15)-1),4),CB244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!BZ18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!BZ15)-1),4),CC244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!CA18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!CA15)-1),4),CD244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!CB18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!CB15)-1),4),CE244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!CC18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!CC15)-1),4),CF244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!CD18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!CD15)-1),4),CG244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!CE18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!CE15)-1),4),CH244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!CF18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!CF15)-1),4),CI244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!CG18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!CG15)-1),4),CJ244))))","v":4.4259961996594654E-2},{"$f":"(IF($E$244=\"\",\"\",IF($E$244=\"DTF\",NOMINAL(((1-(($F$244+Variables!CH18)/4))^-4-1),4),IF($E$244=\"IPC\",NOMINAL(((1+$F$244)*(1+Variables!CH15)-1),4),CK244))))","v":4.4259961996594654E-2}]
[null,108,"IPC",100000000,"IPC",0,{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!C18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!C15)-1),4),F245))))","v":5.5148953081014973E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!D18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!D15)-1),4),G245))))","v":5.5148953081014973E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!E18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!E15)-1),4),H245))))","v":5.5148953081014973E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!F18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!F15)-1),4),I245))))","v":5.5148953081014973E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!G18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!G15)-1),4),J245))))","v":5.5148953081014973E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!H18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!H15)-1),4),K245))))","v":5.5148953081014973E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!I18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!I15)-1),4),L245))))","v":5.5148953081014973E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!J18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!J15)-1),4),M245))))","v":5.5148953081014973E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!K18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!K15)-1),4),N245))))","v":5.5148953081014973E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!L18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!L15)-1),4),O245))))","v":5.5148953081014973E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!M18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!M15)-1),4),P245))))","v":5.5148953081014973E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!N18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!N15)-1),4),Q245))))","v":5.5148953081014973E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!O18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!O15)-1),4),R245))))","v":4.908893771615741E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!P18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!P15)-1),4),S245))))","v":4.908893771615741E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!Q18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!Q15)-1),4),T245))))","v":4.908893771615741E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!R18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!R15)-1),4),U245))))","v":4.908893771615741E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!S18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!S15)-1),4),V245))))","v":4.908893771615741E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!T18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!T15)-1),4),W245))))","v":4.908893771615741E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!U18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!U15)-1),4),X245))))","v":4.908893771615741E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!V18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!V15)-1),4),Y245))))","v":4.908893771615741E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!W18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!W15)-1),4),Z245))))","v":4.908893771615741E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!X18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!X15)-1),4),AA245))))","v":4.908893771615741E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!Y18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!Y15)-1),4),AB245))))","v":4.908893771615741E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!Z18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!Z15)-1),4),AC245))))","v":4.908893771615741E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AA18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AA15)-1),4),AD245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AB18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AB15)-1),4),AE245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AC18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AC15)-1),4),AF245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AD18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AD15)-1),4),AG245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AE18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AE15)-1),4),AH245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AF18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AF15)-1),4),AI245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AG18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AG15)-1),4),AJ245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AH18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AH15)-1),4),AK245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AI18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AI15)-1),4),AL245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AJ18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AJ15)-1),4),AM245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AK18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AK15)-1),4),AN245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AL18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AL15)-1),4),AO245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AM18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AM15)-1),4),AP245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AN18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AN15)-1),4),AQ245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AO18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AO15)-1),4),AR245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AP18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AP15)-1),4),AS245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AQ18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AQ15)-1),4),AT245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AR18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AR15)-1),4),AU245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AS18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AS15)-1),4),AV245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AT18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AT15)-1),4),AW245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AU18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AU15)-1),4),AX245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AV18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AV15)-1),4),AY245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AW18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AW15)-1),4),AZ245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AX18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AX15)-1),4),BA245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AY18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AY15)-1),4),BB245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!AZ18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!AZ15)-1),4),BC245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BA18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BA15)-1),4),BD245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BB18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BB15)-1),4),BE245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BC18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BC15)-1),4),BF245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BD18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BD15)-1),4),BG245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BE18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BE15)-1),4),BH245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BF18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BF15)-1),4),BI245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BG18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BG15)-1),4),BJ245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BH18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BH15)-1),4),BK245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BI18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BI15)-1),4),BL245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BJ18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BJ15)-1),4),BM245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BK18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BK15)-1),4),BN245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BL18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BL15)-1),4),BO245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BM18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BM15)-1),4),BP245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BN18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BN15)-1),4),BQ245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BO18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BO15)-1),4),BR245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BP18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BP15)-1),4),BS245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BQ18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BQ15)-1),4),BT245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BR18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BR15)-1),4),BU245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BS18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BS15)-1),4),BV245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BT18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BT15)-1),4),BW245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BU18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BU15)-1),4),BX245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BV18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BV15)-1),4),BY245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BW18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BW15)-1),4),BZ245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BX18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BX15)-1),4),CA245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BY18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BY15)-1),4),CB245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!BZ18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!BZ15)-1),4),CC245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!CA18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!CA15)-1),4),CD245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!CB18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!CB15)-1),4),CE245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!CC18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!CC15)-1),4),CF245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!CD18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!CD15)-1),4),CG245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!CE18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!CE15)-1),4),CH245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!CF18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!CF15)-1),4),CI245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!CG18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!CG15)-1),4),CJ245))))","v":4.4259961996594654E-2},{"$f":"(IF($E$245=\"\",\"\",IF($E$245=\"DTF\",NOMINAL(((1-(($F$245+Variables!CH18)/4))^-4-1),4),IF($E$245=\"IPC\",NOMINAL(((1+$F$245)*(1+Variables!CH15)-1),4),CK245))))","v":4.4259961996594654E-2}]
[null,109,"IPC (6.23%)",100000,"IPC",0,{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!C18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!C15)-1),4),F246))))","v":5.5148953081014973E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!D18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!D15)-1),4),G246))))","v":5.5148953081014973E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!E18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!E15)-1),4),H246))))","v":5.5148953081014973E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!F18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!F15)-1),4),I246))))","v":5.5148953081014973E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!G18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!G15)-1),4),J246))))","v":5.5148953081014973E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!H18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!H15)-1),4),K246))))","v":5.5148953081014973E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!I18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!I15)-1),4),L246))))","v":5.5148953081014973E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!J18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!J15)-1),4),M246))))","v":5.5148953081014973E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!K18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!K15)-1),4),N246))))","v":5.5148953081014973E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!L18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!L15)-1),4),O246))))","v":5.5148953081014973E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!M18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!M15)-1),4),P246))))","v":5.5148953081014973E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!N18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!N15)-1),4),Q246))))","v":5.5148953081014973E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!O18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!O15)-1),4),R246))))","v":4.908893771615741E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!P18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!P15)-1),4),S246))))","v":4.908893771615741E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!Q18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!Q15)-1),4),T246))))","v":4.908893771615741E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!R18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!R15)-1),4),U246))))","v":4.908893771615741E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!S18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!S15)-1),4),V246))))","v":4.908893771615741E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!T18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!T15)-1),4),W246))))","v":4.908893771615741E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!U18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!U15)-1),4),X246))))","v":4.908893771615741E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!V18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!V15)-1),4),Y246))))","v":4.908893771615741E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!W18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!W15)-1),4),Z246))))","v":4.908893771615741E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!X18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!X15)-1),4),AA246))))","v":4.908893771615741E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!Y18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!Y15)-1),4),AB246))))","v":4.908893771615741E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!Z18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!Z15)-1),4),AC246))))","v":4.908893771615741E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AA18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AA15)-1),4),AD246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AB18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AB15)-1),4),AE246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AC18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AC15)-1),4),AF246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AD18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AD15)-1),4),AG246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AE18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AE15)-1),4),AH246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AF18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AF15)-1),4),AI246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AG18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AG15)-1),4),AJ246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AH18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AH15)-1),4),AK246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AI18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AI15)-1),4),AL246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AJ18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AJ15)-1),4),AM246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AK18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AK15)-1),4),AN246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AL18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AL15)-1),4),AO246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AM18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AM15)-1),4),AP246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AN18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AN15)-1),4),AQ246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AO18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AO15)-1),4),AR246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AP18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AP15)-1),4),AS246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AQ18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AQ15)-1),4),AT246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AR18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AR15)-1),4),AU246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AS18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AS15)-1),4),AV246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AT18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AT15)-1),4),AW246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AU18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AU15)-1),4),AX246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AV18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AV15)-1),4),AY246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AW18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AW15)-1),4),AZ246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AX18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AX15)-1),4),BA246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AY18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AY15)-1),4),BB246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!AZ18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!AZ15)-1),4),BC246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BA18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BA15)-1),4),BD246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BB18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BB15)-1),4),BE246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BC18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BC15)-1),4),BF246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BD18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BD15)-1),4),BG246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BE18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BE15)-1),4),BH246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BF18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BF15)-1),4),BI246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BG18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BG15)-1),4),BJ246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BH18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BH15)-1),4),BK246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BI18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BI15)-1),4),BL246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BJ18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BJ15)-1),4),BM246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BK18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BK15)-1),4),BN246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BL18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BL15)-1),4),BO246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BM18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BM15)-1),4),BP246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BN18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BN15)-1),4),BQ246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BO18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BO15)-1),4),BR246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BP18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BP15)-1),4),BS246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BQ18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BQ15)-1),4),BT246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BR18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BR15)-1),4),BU246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BS18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BS15)-1),4),BV246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BT18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BT15)-1),4),BW246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BU18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BU15)-1),4),BX246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BV18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BV15)-1),4),BY246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BW18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BW15)-1),4),BZ246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BX18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BX15)-1),4),CA246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BY18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BY15)-1),4),CB246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!BZ18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!BZ15)-1),4),CC246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!CA18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!CA15)-1),4),CD246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!CB18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!CB15)-1),4),CE246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!CC18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!CC15)-1),4),CF246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!CD18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!CD15)-1),4),CG246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!CE18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!CE15)-1),4),CH246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!CF18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!CF15)-1),4),CI246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!CG18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!CG15)-1),4),CJ246))))","v":4.4259961996594654E-2},{"$f":"(IF($E$246=\"\",\"\",IF($E$246=\"DTF\",NOMINAL(((1-(($F$246+Variables!CH18)/4))^-4-1),4),IF($E$246=\"IPC\",NOMINAL(((1+$F$246)*(1+Variables!CH15)-1),4),CK246))))","v":4.4259961996594654E-2}]
[null,110,"IPC (5.41%)",19464000,"IPC",0,{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!C18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!C15)-1),4),F247))))","v":5.5148953081014973E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!D18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!D15)-1),4),G247))))","v":5.5148953081014973E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!E18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!E15)-1),4),H247))))","v":5.5148953081014973E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!F18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!F15)-1),4),I247))))","v":5.5148953081014973E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!G18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!G15)-1),4),J247))))","v":5.5148953081014973E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!H18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!H15)-1),4),K247))))","v":5.5148953081014973E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!I18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!I15)-1),4),L247))))","v":5.5148953081014973E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!J18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!J15)-1),4),M247))))","v":5.5148953081014973E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!K18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!K15)-1),4),N247))))","v":5.5148953081014973E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!L18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!L15)-1),4),O247))))","v":5.5148953081014973E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!M18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!M15)-1),4),P247))))","v":5.5148953081014973E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!N18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!N15)-1),4),Q247))))","v":5.5148953081014973E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!O18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!O15)-1),4),R247))))","v":4.908893771615741E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!P18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!P15)-1),4),S247))))","v":4.908893771615741E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!Q18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!Q15)-1),4),T247))))","v":4.908893771615741E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!R18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!R15)-1),4),U247))))","v":4.908893771615741E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!S18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!S15)-1),4),V247))))","v":4.908893771615741E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!T18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!T15)-1),4),W247))))","v":4.908893771615741E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!U18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!U15)-1),4),X247))))","v":4.908893771615741E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!V18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!V15)-1),4),Y247))))","v":4.908893771615741E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!W18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!W15)-1),4),Z247))))","v":4.908893771615741E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!X18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!X15)-1),4),AA247))))","v":4.908893771615741E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!Y18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!Y15)-1),4),AB247))))","v":4.908893771615741E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!Z18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!Z15)-1),4),AC247))))","v":4.908893771615741E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AA18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AA15)-1),4),AD247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AB18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AB15)-1),4),AE247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AC18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AC15)-1),4),AF247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AD18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AD15)-1),4),AG247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AE18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AE15)-1),4),AH247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AF18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AF15)-1),4),AI247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AG18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AG15)-1),4),AJ247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AH18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AH15)-1),4),AK247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AI18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AI15)-1),4),AL247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AJ18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AJ15)-1),4),AM247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AK18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AK15)-1),4),AN247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AL18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AL15)-1),4),AO247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AM18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AM15)-1),4),AP247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AN18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AN15)-1),4),AQ247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AO18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AO15)-1),4),AR247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AP18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AP15)-1),4),AS247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AQ18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AQ15)-1),4),AT247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AR18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AR15)-1),4),AU247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AS18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AS15)-1),4),AV247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AT18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AT15)-1),4),AW247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AU18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AU15)-1),4),AX247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AV18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AV15)-1),4),AY247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AW18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AW15)-1),4),AZ247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AX18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AX15)-1),4),BA247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AY18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AY15)-1),4),BB247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!AZ18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!AZ15)-1),4),BC247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BA18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BA15)-1),4),BD247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BB18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BB15)-1),4),BE247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BC18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BC15)-1),4),BF247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BD18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BD15)-1),4),BG247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BE18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BE15)-1),4),BH247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BF18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BF15)-1),4),BI247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BG18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BG15)-1),4),BJ247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BH18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BH15)-1),4),BK247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BI18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BI15)-1),4),BL247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BJ18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BJ15)-1),4),BM247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BK18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BK15)-1),4),BN247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BL18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BL15)-1),4),BO247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BM18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BM15)-1),4),BP247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BN18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BN15)-1),4),BQ247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BO18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BO15)-1),4),BR247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BP18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BP15)-1),4),BS247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BQ18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BQ15)-1),4),BT247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BR18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BR15)-1),4),BU247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BS18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BS15)-1),4),BV247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BT18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BT15)-1),4),BW247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BU18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BU15)-1),4),BX247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BV18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BV15)-1),4),BY247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BW18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BW15)-1),4),BZ247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BX18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BX15)-1),4),CA247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BY18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BY15)-1),4),CB247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!BZ18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!BZ15)-1),4),CC247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!CA18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!CA15)-1),4),CD247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!CB18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!CB15)-1),4),CE247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!CC18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!CC15)-1),4),CF247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!CD18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!CD15)-1),4),CG247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!CE18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!CE15)-1),4),CH247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!CF18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!CF15)-1),4),CI247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!CG18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!CG15)-1),4),CJ247))))","v":4.4259961996594654E-2},{"$f":"(IF($E$247=\"\",\"\",IF($E$247=\"DTF\",NOMINAL(((1-(($F$247+Variables!CH18)/4))^-4-1),4),IF($E$247=\"IPC\",NOMINAL(((1+$F$247)*(1+Variables!CH15)-1),4),CK247))))","v":4.4259961996594654E-2}]
[null,111,"IPC (6.35%)",19462000,"IPC",0,{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!C18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!C15)-1),4),F248))))","v":5.5148953081014973E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!D18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!D15)-1),4),G248))))","v":5.5148953081014973E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!E18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!E15)-1),4),H248))))","v":5.5148953081014973E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!F18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!F15)-1),4),I248))))","v":5.5148953081014973E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!G18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!G15)-1),4),J248))))","v":5.5148953081014973E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!H18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!H15)-1),4),K248))))","v":5.5148953081014973E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!I18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!I15)-1),4),L248))))","v":5.5148953081014973E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!J18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!J15)-1),4),M248))))","v":5.5148953081014973E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!K18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!K15)-1),4),N248))))","v":5.5148953081014973E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!L18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!L15)-1),4),O248))))","v":5.5148953081014973E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!M18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!M15)-1),4),P248))))","v":5.5148953081014973E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!N18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!N15)-1),4),Q248))))","v":5.5148953081014973E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!O18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!O15)-1),4),R248))))","v":4.908893771615741E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!P18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!P15)-1),4),S248))))","v":4.908893771615741E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!Q18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!Q15)-1),4),T248))))","v":4.908893771615741E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!R18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!R15)-1),4),U248))))","v":4.908893771615741E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!S18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!S15)-1),4),V248))))","v":4.908893771615741E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!T18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!T15)-1),4),W248))))","v":4.908893771615741E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!U18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!U15)-1),4),X248))))","v":4.908893771615741E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!V18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!V15)-1),4),Y248))))","v":4.908893771615741E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!W18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!W15)-1),4),Z248))))","v":4.908893771615741E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!X18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!X15)-1),4),AA248))))","v":4.908893771615741E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!Y18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!Y15)-1),4),AB248))))","v":4.908893771615741E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!Z18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!Z15)-1),4),AC248))))","v":4.908893771615741E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AA18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AA15)-1),4),AD248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AB18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AB15)-1),4),AE248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AC18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AC15)-1),4),AF248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AD18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AD15)-1),4),AG248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AE18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AE15)-1),4),AH248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AF18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AF15)-1),4),AI248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AG18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AG15)-1),4),AJ248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AH18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AH15)-1),4),AK248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AI18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AI15)-1),4),AL248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AJ18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AJ15)-1),4),AM248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AK18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AK15)-1),4),AN248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AL18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AL15)-1),4),AO248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AM18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AM15)-1),4),AP248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AN18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AN15)-1),4),AQ248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AO18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AO15)-1),4),AR248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AP18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AP15)-1),4),AS248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AQ18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AQ15)-1),4),AT248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AR18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AR15)-1),4),AU248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AS18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AS15)-1),4),AV248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AT18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AT15)-1),4),AW248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AU18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AU15)-1),4),AX248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AV18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AV15)-1),4),AY248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AW18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AW15)-1),4),AZ248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AX18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AX15)-1),4),BA248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AY18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AY15)-1),4),BB248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!AZ18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!AZ15)-1),4),BC248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BA18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BA15)-1),4),BD248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BB18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BB15)-1),4),BE248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BC18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BC15)-1),4),BF248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BD18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BD15)-1),4),BG248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BE18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BE15)-1),4),BH248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BF18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BF15)-1),4),BI248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BG18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BG15)-1),4),BJ248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BH18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BH15)-1),4),BK248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BI18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BI15)-1),4),BL248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BJ18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BJ15)-1),4),BM248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BK18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BK15)-1),4),BN248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BL18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BL15)-1),4),BO248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BM18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BM15)-1),4),BP248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BN18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BN15)-1),4),BQ248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BO18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BO15)-1),4),BR248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BP18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BP15)-1),4),BS248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BQ18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BQ15)-1),4),BT248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BR18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BR15)-1),4),BU248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BS18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BS15)-1),4),BV248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BT18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BT15)-1),4),BW248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BU18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BU15)-1),4),BX248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BV18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BV15)-1),4),BY248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BW18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BW15)-1),4),BZ248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BX18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BX15)-1),4),CA248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BY18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BY15)-1),4),CB248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!BZ18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!BZ15)-1),4),CC248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!CA18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!CA15)-1),4),CD248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!CB18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!CB15)-1),4),CE248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!CC18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!CC15)-1),4),CF248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!CD18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!CD15)-1),4),CG248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!CE18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!CE15)-1),4),CH248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!CF18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!CF15)-1),4),CI248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!CG18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!CG15)-1),4),CJ248))))","v":4.4259961996594654E-2},{"$f":"(IF($E$248=\"\",\"\",IF($E$248=\"DTF\",NOMINAL(((1-(($F$248+Variables!CH18)/4))^-4-1),4),IF($E$248=\"IPC\",NOMINAL(((1+$F$248)*(1+Variables!CH15)-1),4),CK248))))","v":4.4259961996594654E-2}]
[null,112,"IPC (5.93%)",5000000,"IPC",0,{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!C18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!C15)-1),4),F249))))","v":5.5148953081014973E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!D18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!D15)-1),4),G249))))","v":5.5148953081014973E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!E18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!E15)-1),4),H249))))","v":5.5148953081014973E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!F18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!F15)-1),4),I249))))","v":5.5148953081014973E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!G18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!G15)-1),4),J249))))","v":5.5148953081014973E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!H18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!H15)-1),4),K249))))","v":5.5148953081014973E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!I18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!I15)-1),4),L249))))","v":5.5148953081014973E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!J18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!J15)-1),4),M249))))","v":5.5148953081014973E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!K18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!K15)-1),4),N249))))","v":5.5148953081014973E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!L18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!L15)-1),4),O249))))","v":5.5148953081014973E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!M18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!M15)-1),4),P249))))","v":5.5148953081014973E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!N18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!N15)-1),4),Q249))))","v":5.5148953081014973E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!O18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!O15)-1),4),R249))))","v":4.908893771615741E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!P18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!P15)-1),4),S249))))","v":4.908893771615741E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!Q18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!Q15)-1),4),T249))))","v":4.908893771615741E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!R18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!R15)-1),4),U249))))","v":4.908893771615741E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!S18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!S15)-1),4),V249))))","v":4.908893771615741E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!T18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!T15)-1),4),W249))))","v":4.908893771615741E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!U18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!U15)-1),4),X249))))","v":4.908893771615741E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!V18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!V15)-1),4),Y249))))","v":4.908893771615741E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!W18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!W15)-1),4),Z249))))","v":4.908893771615741E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!X18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!X15)-1),4),AA249))))","v":4.908893771615741E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!Y18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!Y15)-1),4),AB249))))","v":4.908893771615741E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!Z18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!Z15)-1),4),AC249))))","v":4.908893771615741E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AA18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AA15)-1),4),AD249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AB18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AB15)-1),4),AE249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AC18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AC15)-1),4),AF249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AD18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AD15)-1),4),AG249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AE18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AE15)-1),4),AH249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AF18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AF15)-1),4),AI249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AG18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AG15)-1),4),AJ249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AH18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AH15)-1),4),AK249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AI18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AI15)-1),4),AL249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AJ18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AJ15)-1),4),AM249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AK18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AK15)-1),4),AN249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AL18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AL15)-1),4),AO249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AM18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AM15)-1),4),AP249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AN18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AN15)-1),4),AQ249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AO18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AO15)-1),4),AR249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AP18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AP15)-1),4),AS249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AQ18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AQ15)-1),4),AT249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AR18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AR15)-1),4),AU249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AS18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AS15)-1),4),AV249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AT18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AT15)-1),4),AW249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AU18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AU15)-1),4),AX249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AV18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AV15)-1),4),AY249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AW18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AW15)-1),4),AZ249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AX18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AX15)-1),4),BA249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AY18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AY15)-1),4),BB249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!AZ18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!AZ15)-1),4),BC249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BA18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BA15)-1),4),BD249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BB18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BB15)-1),4),BE249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BC18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BC15)-1),4),BF249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BD18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BD15)-1),4),BG249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BE18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BE15)-1),4),BH249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BF18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BF15)-1),4),BI249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BG18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BG15)-1),4),BJ249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BH18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BH15)-1),4),BK249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BI18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BI15)-1),4),BL249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BJ18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BJ15)-1),4),BM249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BK18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BK15)-1),4),BN249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BL18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BL15)-1),4),BO249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BM18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BM15)-1),4),BP249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BN18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BN15)-1),4),BQ249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BO18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BO15)-1),4),BR249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BP18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BP15)-1),4),BS249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BQ18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BQ15)-1),4),BT249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BR18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BR15)-1),4),BU249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BS18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BS15)-1),4),BV249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BT18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BT15)-1),4),BW249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BU18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BU15)-1),4),BX249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BV18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BV15)-1),4),BY249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BW18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BW15)-1),4),BZ249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BX18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BX15)-1),4),CA249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BY18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BY15)-1),4),CB249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!BZ18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!BZ15)-1),4),CC249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!CA18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!CA15)-1),4),CD249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!CB18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!CB15)-1),4),CE249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!CC18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!CC15)-1),4),CF249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!CD18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!CD15)-1),4),CG249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!CE18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!CE15)-1),4),CH249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!CF18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!CF15)-1),4),CI249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!CG18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!CG15)-1),4),CJ249))))","v":4.4259961996594654E-2},{"$f":"(IF($E$249=\"\",\"\",IF($E$249=\"DTF\",NOMINAL(((1-(($F$249+Variables!CH18)/4))^-4-1),4),IF($E$249=\"IPC\",NOMINAL(((1+$F$249)*(1+Variables!CH15)-1),4),CK249))))","v":4.4259961996594654E-2}]
[null,113,"DTF+2.10% T.V.",20000000,"DTF",2.1000000000000001E-2,{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!C18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!C15)-1),4),F250))))","v":9.8693028182539777E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!D18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!D15)-1),4),G250))))","v":9.8693028182539777E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!E18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!E15)-1),4),H250))))","v":9.8693028182539777E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!F18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!F15)-1),4),I250))))","v":9.8693028182539777E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!G18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!G15)-1),4),J250))))","v":9.8693028182539777E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!H18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!H15)-1),4),K250))))","v":9.8693028182539777E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!I18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!I15)-1),4),L250))))","v":9.8693028182539777E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!J18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!J15)-1),4),M250))))","v":9.8693028182539777E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!K18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!K15)-1),4),N250))))","v":9.8693028182539777E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!L18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!L15)-1),4),O250))))","v":9.8693028182539777E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!M18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!M15)-1),4),P250))))","v":9.8693028182539777E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!N18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!N15)-1),4),Q250))))","v":9.8693028182539777E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!O18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!O15)-1),4),R250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!P18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!P15)-1),4),S250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!Q18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!Q15)-1),4),T250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!R18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!R15)-1),4),U250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!S18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!S15)-1),4),V250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!T18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!T15)-1),4),W250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!U18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!U15)-1),4),X250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!V18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!V15)-1),4),Y250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!W18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!W15)-1),4),Z250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!X18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!X15)-1),4),AA250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!Y18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!Y15)-1),4),AB250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!Z18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!Z15)-1),4),AC250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AA18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AA15)-1),4),AD250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AB18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AB15)-1),4),AE250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AC18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AC15)-1),4),AF250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AD18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AD15)-1),4),AG250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AE18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AE15)-1),4),AH250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AF18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AF15)-1),4),AI250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AG18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AG15)-1),4),AJ250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AH18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AH15)-1),4),AK250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AI18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AI15)-1),4),AL250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AJ18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AJ15)-1),4),AM250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AK18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AK15)-1),4),AN250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AL18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AL15)-1),4),AO250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AM18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AM15)-1),4),AP250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AN18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AN15)-1),4),AQ250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AO18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AO15)-1),4),AR250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AP18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AP15)-1),4),AS250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AQ18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AQ15)-1),4),AT250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AR18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AR15)-1),4),AU250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AS18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AS15)-1),4),AV250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AT18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AT15)-1),4),AW250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AU18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AU15)-1),4),AX250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AV18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AV15)-1),4),AY250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AW18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AW15)-1),4),AZ250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AX18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AX15)-1),4),BA250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AY18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AY15)-1),4),BB250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!AZ18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!AZ15)-1),4),BC250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BA18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BA15)-1),4),BD250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BB18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BB15)-1),4),BE250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BC18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BC15)-1),4),BF250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BD18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BD15)-1),4),BG250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BE18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BE15)-1),4),BH250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BF18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BF15)-1),4),BI250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BG18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BG15)-1),4),BJ250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BH18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BH15)-1),4),BK250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BI18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BI15)-1),4),BL250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BJ18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BJ15)-1),4),BM250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BK18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BK15)-1),4),BN250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BL18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BL15)-1),4),BO250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BM18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BM15)-1),4),BP250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BN18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BN15)-1),4),BQ250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BO18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BO15)-1),4),BR250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BP18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BP15)-1),4),BS250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BQ18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BQ15)-1),4),BT250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BR18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BR15)-1),4),BU250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BS18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BS15)-1),4),BV250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BT18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BT15)-1),4),BW250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BU18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BU15)-1),4),BX250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BV18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BV15)-1),4),BY250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BW18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BW15)-1),4),BZ250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BX18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BX15)-1),4),CA250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BY18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BY15)-1),4),CB250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!BZ18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!BZ15)-1),4),CC250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!CA18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!CA15)-1),4),CD250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!CB18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!CB15)-1),4),CE250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!CC18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!CC15)-1),4),CF250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!CD18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!CD15)-1),4),CG250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!CE18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!CE15)-1),4),CH250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!CF18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!CF15)-1),4),CI250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!CG18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!CG15)-1),4),CJ250))))","v":9.964745725024482E-2},{"$f":"(IF($E$250=\"\",\"\",IF($E$250=\"DTF\",NOMINAL(((1-(($F$250+Variables!CH18)/4))^-4-1),4),IF($E$250=\"IPC\",NOMINAL(((1+$F$250)*(1+Variables!CH15)-1),4),CK250))))","v":9.964745725024482E-2}]
[null,114,"IPC (5.93%)",10000000,"IPC",0,{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!C18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!C15)-1),4),F251))))","v":5.5148953081014973E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!D18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!D15)-1),4),G251))))","v":5.5148953081014973E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!E18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!E15)-1),4),H251))))","v":5.5148953081014973E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!F18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!F15)-1),4),I251))))","v":5.5148953081014973E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!G18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!G15)-1),4),J251))))","v":5.5148953081014973E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!H18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!H15)-1),4),K251))))","v":5.5148953081014973E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!I18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!I15)-1),4),L251))))","v":5.5148953081014973E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!J18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!J15)-1),4),M251))))","v":5.5148953081014973E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!K18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!K15)-1),4),N251))))","v":5.5148953081014973E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!L18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!L15)-1),4),O251))))","v":5.5148953081014973E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!M18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!M15)-1),4),P251))))","v":5.5148953081014973E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!N18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!N15)-1),4),Q251))))","v":5.5148953081014973E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!O18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!O15)-1),4),R251))))","v":4.908893771615741E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!P18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!P15)-1),4),S251))))","v":4.908893771615741E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!Q18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!Q15)-1),4),T251))))","v":4.908893771615741E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!R18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!R15)-1),4),U251))))","v":4.908893771615741E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!S18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!S15)-1),4),V251))))","v":4.908893771615741E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!T18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!T15)-1),4),W251))))","v":4.908893771615741E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!U18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!U15)-1),4),X251))))","v":4.908893771615741E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!V18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!V15)-1),4),Y251))))","v":4.908893771615741E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!W18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!W15)-1),4),Z251))))","v":4.908893771615741E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!X18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!X15)-1),4),AA251))))","v":4.908893771615741E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!Y18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!Y15)-1),4),AB251))))","v":4.908893771615741E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!Z18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!Z15)-1),4),AC251))))","v":4.908893771615741E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AA18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AA15)-1),4),AD251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AB18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AB15)-1),4),AE251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AC18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AC15)-1),4),AF251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AD18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AD15)-1),4),AG251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AE18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AE15)-1),4),AH251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AF18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AF15)-1),4),AI251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AG18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AG15)-1),4),AJ251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AH18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AH15)-1),4),AK251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AI18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AI15)-1),4),AL251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AJ18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AJ15)-1),4),AM251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AK18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AK15)-1),4),AN251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AL18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AL15)-1),4),AO251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AM18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AM15)-1),4),AP251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AN18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AN15)-1),4),AQ251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AO18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AO15)-1),4),AR251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AP18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AP15)-1),4),AS251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AQ18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AQ15)-1),4),AT251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AR18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AR15)-1),4),AU251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AS18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AS15)-1),4),AV251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AT18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AT15)-1),4),AW251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AU18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AU15)-1),4),AX251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AV18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AV15)-1),4),AY251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AW18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AW15)-1),4),AZ251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AX18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AX15)-1),4),BA251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AY18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AY15)-1),4),BB251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!AZ18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!AZ15)-1),4),BC251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BA18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BA15)-1),4),BD251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BB18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BB15)-1),4),BE251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BC18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BC15)-1),4),BF251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BD18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BD15)-1),4),BG251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BE18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BE15)-1),4),BH251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BF18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BF15)-1),4),BI251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BG18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BG15)-1),4),BJ251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BH18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BH15)-1),4),BK251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BI18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BI15)-1),4),BL251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BJ18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BJ15)-1),4),BM251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BK18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BK15)-1),4),BN251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BL18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BL15)-1),4),BO251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BM18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BM15)-1),4),BP251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BN18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BN15)-1),4),BQ251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BO18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BO15)-1),4),BR251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BP18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BP15)-1),4),BS251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BQ18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BQ15)-1),4),BT251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BR18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BR15)-1),4),BU251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BS18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BS15)-1),4),BV251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BT18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BT15)-1),4),BW251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BU18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BU15)-1),4),BX251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BV18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BV15)-1),4),BY251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BW18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BW15)-1),4),BZ251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BX18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BX15)-1),4),CA251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BY18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BY15)-1),4),CB251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!BZ18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!BZ15)-1),4),CC251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!CA18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!CA15)-1),4),CD251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!CB18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!CB15)-1),4),CE251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!CC18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!CC15)-1),4),CF251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!CD18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!CD15)-1),4),CG251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!CE18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!CE15)-1),4),CH251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!CF18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!CF15)-1),4),CI251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!CG18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!CG15)-1),4),CJ251))))","v":4.4259961996594654E-2},{"$f":"(IF($E$251=\"\",\"\",IF($E$251=\"DTF\",NOMINAL(((1-(($F$251+Variables!CH18)/4))^-4-1),4),IF($E$251=\"IPC\",NOMINAL(((1+$F$251)*(1+Variables!CH15)-1),4),CK251))))","v":4.4259961996594654E-2}]
[null,115,"","",null,null,{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!C18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!C15)-1),4),F252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!D18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!D15)-1),4),G252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!E18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!E15)-1),4),H252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!F18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!F15)-1),4),I252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!G18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!G15)-1),4),J252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!H18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!H15)-1),4),K252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!I18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!I15)-1),4),L252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!J18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!J15)-1),4),M252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!K18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!K15)-1),4),N252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!L18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!L15)-1),4),O252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!M18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!M15)-1),4),P252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!N18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!N15)-1),4),Q252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!O18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!O15)-1),4),R252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!P18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!P15)-1),4),S252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!Q18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!Q15)-1),4),T252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!R18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!R15)-1),4),U252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!S18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!S15)-1),4),V252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!T18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!T15)-1),4),W252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!U18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!U15)-1),4),X252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!V18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!V15)-1),4),Y252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!W18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!W15)-1),4),Z252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!X18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!X15)-1),4),AA252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!Y18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!Y15)-1),4),AB252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!Z18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!Z15)-1),4),AC252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AA18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AA15)-1),4),AD252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AB18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AB15)-1),4),AE252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AC18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AC15)-1),4),AF252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AD18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AD15)-1),4),AG252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AE18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AE15)-1),4),AH252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AF18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AF15)-1),4),AI252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AG18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AG15)-1),4),AJ252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AH18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AH15)-1),4),AK252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AI18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AI15)-1),4),AL252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AJ18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AJ15)-1),4),AM252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AK18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AK15)-1),4),AN252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AL18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AL15)-1),4),AO252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AM18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AM15)-1),4),AP252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AN18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AN15)-1),4),AQ252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AO18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AO15)-1),4),AR252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AP18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AP15)-1),4),AS252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AQ18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AQ15)-1),4),AT252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AR18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AR15)-1),4),AU252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AS18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AS15)-1),4),AV252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AT18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AT15)-1),4),AW252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AU18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AU15)-1),4),AX252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AV18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AV15)-1),4),AY252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AW18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AW15)-1),4),AZ252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AX18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AX15)-1),4),BA252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AY18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AY15)-1),4),BB252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!AZ18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!AZ15)-1),4),BC252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BA18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BA15)-1),4),BD252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BB18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BB15)-1),4),BE252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BC18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BC15)-1),4),BF252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BD18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BD15)-1),4),BG252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BE18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BE15)-1),4),BH252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BF18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BF15)-1),4),BI252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BG18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BG15)-1),4),BJ252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BH18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BH15)-1),4),BK252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BI18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BI15)-1),4),BL252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BJ18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BJ15)-1),4),BM252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BK18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BK15)-1),4),BN252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BL18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BL15)-1),4),BO252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BM18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BM15)-1),4),BP252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BN18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BN15)-1),4),BQ252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BO18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BO15)-1),4),BR252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BP18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BP15)-1),4),BS252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BQ18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BQ15)-1),4),BT252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BR18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BR15)-1),4),BU252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BS18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BS15)-1),4),BV252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BT18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BT15)-1),4),BW252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BU18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BU15)-1),4),BX252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BV18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BV15)-1),4),BY252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BW18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BW15)-1),4),BZ252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BX18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BX15)-1),4),CA252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BY18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BY15)-1),4),CB252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!BZ18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!BZ15)-1),4),CC252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!CA18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!CA15)-1),4),CD252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!CB18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!CB15)-1),4),CE252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!CC18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!CC15)-1),4),CF252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!CD18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!CD15)-1),4),CG252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!CE18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!CE15)-1),4),CH252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!CF18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!CF15)-1),4),CI252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!CG18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!CG15)-1),4),CJ252))))","v":""},{"$f":"(IF($E$252=\"\",\"\",IF($E$252=\"DTF\",NOMINAL(((1-(($F$252+Variables!CH18)/4))^-4-1),4),IF($E$252=\"IPC\",NOMINAL(((1+$F$252)*(1+Variables!CH15)-1),4),CK252))))","v":""}]
[null,116,"","",null,null,{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!C18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!C15)-1),4),F253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!D18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!D15)-1),4),G253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!E18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!E15)-1),4),H253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!F18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!F15)-1),4),I253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!G18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!G15)-1),4),J253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!H18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!H15)-1),4),K253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!I18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!I15)-1),4),L253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!J18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!J15)-1),4),M253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!K18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!K15)-1),4),N253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!L18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!L15)-1),4),O253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!M18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!M15)-1),4),P253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!N18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!N15)-1),4),Q253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!O18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!O15)-1),4),R253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!P18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!P15)-1),4),S253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!Q18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!Q15)-1),4),T253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!R18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!R15)-1),4),U253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!S18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!S15)-1),4),V253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!T18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!T15)-1),4),W253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!U18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!U15)-1),4),X253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!V18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!V15)-1),4),Y253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!W18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!W15)-1),4),Z253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!X18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!X15)-1),4),AA253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!Y18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!Y15)-1),4),AB253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!Z18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!Z15)-1),4),AC253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AA18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AA15)-1),4),AD253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AB18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AB15)-1),4),AE253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AC18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AC15)-1),4),AF253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AD18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AD15)-1),4),AG253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AE18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AE15)-1),4),AH253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AF18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AF15)-1),4),AI253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AG18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AG15)-1),4),AJ253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AH18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AH15)-1),4),AK253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AI18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AI15)-1),4),AL253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AJ18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AJ15)-1),4),AM253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AK18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AK15)-1),4),AN253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AL18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AL15)-1),4),AO253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AM18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AM15)-1),4),AP253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AN18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AN15)-1),4),AQ253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AO18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AO15)-1),4),AR253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AP18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AP15)-1),4),AS253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AQ18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AQ15)-1),4),AT253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AR18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AR15)-1),4),AU253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AS18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AS15)-1),4),AV253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AT18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AT15)-1),4),AW253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AU18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AU15)-1),4),AX253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AV18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AV15)-1),4),AY253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AW18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AW15)-1),4),AZ253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AX18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AX15)-1),4),BA253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AY18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AY15)-1),4),BB253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!AZ18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!AZ15)-1),4),BC253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BA18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BA15)-1),4),BD253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BB18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BB15)-1),4),BE253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BC18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BC15)-1),4),BF253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BD18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BD15)-1),4),BG253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BE18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BE15)-1),4),BH253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BF18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BF15)-1),4),BI253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BG18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BG15)-1),4),BJ253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BH18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BH15)-1),4),BK253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BI18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BI15)-1),4),BL253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BJ18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BJ15)-1),4),BM253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BK18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BK15)-1),4),BN253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BL18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BL15)-1),4),BO253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BM18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BM15)-1),4),BP253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BN18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BN15)-1),4),BQ253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BO18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BO15)-1),4),BR253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BP18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BP15)-1),4),BS253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BQ18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BQ15)-1),4),BT253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BR18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BR15)-1),4),BU253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BS18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BS15)-1),4),BV253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BT18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BT15)-1),4),BW253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BU18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BU15)-1),4),BX253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BV18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BV15)-1),4),BY253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BW18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BW15)-1),4),BZ253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BX18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BX15)-1),4),CA253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BY18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BY15)-1),4),CB253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!BZ18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!BZ15)-1),4),CC253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!CA18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!CA15)-1),4),CD253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!CB18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!CB15)-1),4),CE253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!CC18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!CC15)-1),4),CF253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!CD18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!CD15)-1),4),CG253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!CE18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!CE15)-1),4),CH253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!CF18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!CF15)-1),4),CI253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!CG18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!CG15)-1),4),CJ253))))","v":""},{"$f":"(IF($E$253=\"\",\"\",IF($E$253=\"DTF\",NOMINAL(((1-(($F$253+Variables!CH18)/4))^-4-1),4),IF($E$253=\"IPC\",NOMINAL(((1+$F$253)*(1+Variables!CH15)-1),4),CK253))))","v":""}]
[null,117,"","",null,null,{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!C18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!C15)-1),4),F254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!D18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!D15)-1),4),G254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!E18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!E15)-1),4),H254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!F18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!F15)-1),4),I254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!G18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!G15)-1),4),J254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!H18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!H15)-1),4),K254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!I18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!I15)-1),4),L254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!J18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!J15)-1),4),M254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!K18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!K15)-1),4),N254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!L18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!L15)-1),4),O254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!M18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!M15)-1),4),P254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!N18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!N15)-1),4),Q254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!O18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!O15)-1),4),R254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!P18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!P15)-1),4),S254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!Q18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!Q15)-1),4),T254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!R18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!R15)-1),4),U254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!S18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!S15)-1),4),V254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!T18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!T15)-1),4),W254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!U18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!U15)-1),4),X254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!V18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!V15)-1),4),Y254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!W18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!W15)-1),4),Z254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!X18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!X15)-1),4),AA254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!Y18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!Y15)-1),4),AB254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!Z18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!Z15)-1),4),AC254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AA18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AA15)-1),4),AD254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AB18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AB15)-1),4),AE254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AC18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AC15)-1),4),AF254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AD18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AD15)-1),4),AG254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AE18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AE15)-1),4),AH254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AF18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AF15)-1),4),AI254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AG18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AG15)-1),4),AJ254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AH18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AH15)-1),4),AK254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AI18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AI15)-1),4),AL254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AJ18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AJ15)-1),4),AM254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AK18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AK15)-1),4),AN254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AL18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AL15)-1),4),AO254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AM18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AM15)-1),4),AP254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AN18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AN15)-1),4),AQ254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AO18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AO15)-1),4),AR254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AP18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AP15)-1),4),AS254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AQ18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AQ15)-1),4),AT254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AR18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AR15)-1),4),AU254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AS18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AS15)-1),4),AV254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AT18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AT15)-1),4),AW254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AU18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AU15)-1),4),AX254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AV18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AV15)-1),4),AY254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AW18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AW15)-1),4),AZ254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AX18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AX15)-1),4),BA254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AY18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AY15)-1),4),BB254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!AZ18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!AZ15)-1),4),BC254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BA18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BA15)-1),4),BD254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BB18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BB15)-1),4),BE254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BC18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BC15)-1),4),BF254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BD18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BD15)-1),4),BG254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BE18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BE15)-1),4),BH254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BF18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BF15)-1),4),BI254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BG18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BG15)-1),4),BJ254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BH18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BH15)-1),4),BK254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BI18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BI15)-1),4),BL254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BJ18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BJ15)-1),4),BM254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BK18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BK15)-1),4),BN254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BL18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BL15)-1),4),BO254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BM18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BM15)-1),4),BP254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BN18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BN15)-1),4),BQ254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BO18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BO15)-1),4),BR254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BP18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BP15)-1),4),BS254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BQ18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BQ15)-1),4),BT254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BR18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BR15)-1),4),BU254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BS18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BS15)-1),4),BV254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BT18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BT15)-1),4),BW254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BU18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BU15)-1),4),BX254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BV18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BV15)-1),4),BY254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BW18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BW15)-1),4),BZ254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BX18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BX15)-1),4),CA254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BY18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BY15)-1),4),CB254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!BZ18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!BZ15)-1),4),CC254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!CA18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!CA15)-1),4),CD254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!CB18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!CB15)-1),4),CE254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!CC18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!CC15)-1),4),CF254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!CD18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!CD15)-1),4),CG254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!CE18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!CE15)-1),4),CH254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!CF18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!CF15)-1),4),CI254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!CG18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!CG15)-1),4),CJ254))))","v":""},{"$f":"(IF($E$254=\"\",\"\",IF($E$254=\"DTF\",NOMINAL(((1-(($F$254+Variables!CH18)/4))^-4-1),4),IF($E$254=\"IPC\",NOMINAL(((1+$F$254)*(1+Variables!CH15)-1),4),CK254))))","v":""}]
[null,118,"","",null,null,{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!C18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!C15)-1),4),F255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!D18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!D15)-1),4),G255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!E18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!E15)-1),4),H255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!F18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!F15)-1),4),I255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!G18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!G15)-1),4),J255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!H18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!H15)-1),4),K255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!I18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!I15)-1),4),L255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!J18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!J15)-1),4),M255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!K18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!K15)-1),4),N255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!L18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!L15)-1),4),O255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!M18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!M15)-1),4),P255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!N18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!N15)-1),4),Q255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!O18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!O15)-1),4),R255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!P18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!P15)-1),4),S255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!Q18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!Q15)-1),4),T255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!R18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!R15)-1),4),U255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!S18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!S15)-1),4),V255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!T18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!T15)-1),4),W255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!U18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!U15)-1),4),X255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!V18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!V15)-1),4),Y255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!W18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!W15)-1),4),Z255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!X18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!X15)-1),4),AA255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!Y18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!Y15)-1),4),AB255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!Z18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!Z15)-1),4),AC255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AA18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AA15)-1),4),AD255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AB18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AB15)-1),4),AE255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AC18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AC15)-1),4),AF255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AD18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AD15)-1),4),AG255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AE18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AE15)-1),4),AH255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AF18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AF15)-1),4),AI255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AG18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AG15)-1),4),AJ255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AH18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AH15)-1),4),AK255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AI18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AI15)-1),4),AL255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AJ18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AJ15)-1),4),AM255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AK18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AK15)-1),4),AN255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AL18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AL15)-1),4),AO255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AM18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AM15)-1),4),AP255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AN18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AN15)-1),4),AQ255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AO18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AO15)-1),4),AR255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AP18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AP15)-1),4),AS255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AQ18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AQ15)-1),4),AT255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AR18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AR15)-1),4),AU255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AS18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AS15)-1),4),AV255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AT18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AT15)-1),4),AW255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AU18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AU15)-1),4),AX255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AV18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AV15)-1),4),AY255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AW18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AW15)-1),4),AZ255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AX18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AX15)-1),4),BA255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AY18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AY15)-1),4),BB255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!AZ18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!AZ15)-1),4),BC255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BA18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BA15)-1),4),BD255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BB18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BB15)-1),4),BE255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BC18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BC15)-1),4),BF255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BD18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BD15)-1),4),BG255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BE18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BE15)-1),4),BH255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BF18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BF15)-1),4),BI255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BG18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BG15)-1),4),BJ255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BH18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BH15)-1),4),BK255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BI18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BI15)-1),4),BL255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BJ18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BJ15)-1),4),BM255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BK18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BK15)-1),4),BN255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BL18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BL15)-1),4),BO255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BM18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BM15)-1),4),BP255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BN18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BN15)-1),4),BQ255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BO18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BO15)-1),4),BR255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BP18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BP15)-1),4),BS255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BQ18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BQ15)-1),4),BT255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BR18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BR15)-1),4),BU255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BS18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BS15)-1),4),BV255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BT18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BT15)-1),4),BW255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BU18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BU15)-1),4),BX255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BV18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BV15)-1),4),BY255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BW18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BW15)-1),4),BZ255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BX18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BX15)-1),4),CA255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BY18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BY15)-1),4),CB255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!BZ18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!BZ15)-1),4),CC255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!CA18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!CA15)-1),4),CD255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!CB18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!CB15)-1),4),CE255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!CC18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!CC15)-1),4),CF255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!CD18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!CD15)-1),4),CG255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!CE18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!CE15)-1),4),CH255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!CF18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!CF15)-1),4),CI255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!CG18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!CG15)-1),4),CJ255))))","v":""},{"$f":"(IF($E$255=\"\",\"\",IF($E$255=\"DTF\",NOMINAL(((1-(($F$255+Variables!CH18)/4))^-4-1),4),IF($E$255=\"IPC\",NOMINAL(((1+$F$255)*(1+Variables!CH15)-1),4),CK255))))","v":""}]
[null,119,"","",null,null,{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!C18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!C15)-1),4),F256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!D18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!D15)-1),4),G256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!E18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!E15)-1),4),H256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!F18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!F15)-1),4),I256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!G18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!G15)-1),4),J256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!H18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!H15)-1),4),K256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!I18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!I15)-1),4),L256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!J18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!J15)-1),4),M256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!K18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!K15)-1),4),N256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!L18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!L15)-1),4),O256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!M18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!M15)-1),4),P256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!N18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!N15)-1),4),Q256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!O18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!O15)-1),4),R256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!P18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!P15)-1),4),S256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!Q18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!Q15)-1),4),T256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!R18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!R15)-1),4),U256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!S18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!S15)-1),4),V256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!T18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!T15)-1),4),W256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!U18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!U15)-1),4),X256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!V18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!V15)-1),4),Y256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!W18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!W15)-1),4),Z256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!X18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!X15)-1),4),AA256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!Y18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!Y15)-1),4),AB256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!Z18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!Z15)-1),4),AC256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AA18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AA15)-1),4),AD256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AB18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AB15)-1),4),AE256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AC18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AC15)-1),4),AF256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AD18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AD15)-1),4),AG256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AE18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AE15)-1),4),AH256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AF18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AF15)-1),4),AI256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AG18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AG15)-1),4),AJ256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AH18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AH15)-1),4),AK256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AI18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AI15)-1),4),AL256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AJ18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AJ15)-1),4),AM256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AK18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AK15)-1),4),AN256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AL18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AL15)-1),4),AO256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AM18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AM15)-1),4),AP256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AN18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AN15)-1),4),AQ256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AO18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AO15)-1),4),AR256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AP18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AP15)-1),4),AS256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AQ18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AQ15)-1),4),AT256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AR18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AR15)-1),4),AU256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AS18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AS15)-1),4),AV256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AT18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AT15)-1),4),AW256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AU18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AU15)-1),4),AX256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AV18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AV15)-1),4),AY256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AW18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AW15)-1),4),AZ256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AX18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AX15)-1),4),BA256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AY18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AY15)-1),4),BB256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!AZ18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!AZ15)-1),4),BC256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BA18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BA15)-1),4),BD256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BB18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BB15)-1),4),BE256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BC18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BC15)-1),4),BF256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BD18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BD15)-1),4),BG256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BE18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BE15)-1),4),BH256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BF18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BF15)-1),4),BI256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BG18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BG15)-1),4),BJ256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BH18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BH15)-1),4),BK256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BI18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BI15)-1),4),BL256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BJ18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BJ15)-1),4),BM256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BK18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BK15)-1),4),BN256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BL18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BL15)-1),4),BO256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BM18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BM15)-1),4),BP256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BN18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BN15)-1),4),BQ256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BO18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BO15)-1),4),BR256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BP18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BP15)-1),4),BS256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BQ18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BQ15)-1),4),BT256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BR18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BR15)-1),4),BU256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BS18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BS15)-1),4),BV256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BT18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BT15)-1),4),BW256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BU18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BU15)-1),4),BX256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BV18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BV15)-1),4),BY256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BW18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BW15)-1),4),BZ256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BX18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BX15)-1),4),CA256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BY18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BY15)-1),4),CB256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!BZ18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!BZ15)-1),4),CC256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!CA18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!CA15)-1),4),CD256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!CB18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!CB15)-1),4),CE256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!CC18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!CC15)-1),4),CF256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!CD18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!CD15)-1),4),CG256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!CE18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!CE15)-1),4),CH256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!CF18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!CF15)-1),4),CI256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!CG18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!CG15)-1),4),CJ256))))","v":""},{"$f":"(IF($E$256=\"\",\"\",IF($E$256=\"DTF\",NOMINAL(((1-(($F$256+Variables!CH18)/4))^-4-1),4),IF($E$256=\"IPC\",NOMINAL(((1+$F$256)*(1+Variables!CH15)-1),4),CK256))))","v":""}]
[null,120,"","",null,null,{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!C18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!C15)-1),4),F257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!D18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!D15)-1),4),G257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!E18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!E15)-1),4),H257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!F18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!F15)-1),4),I257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!G18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!G15)-1),4),J257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!H18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!H15)-1),4),K257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!I18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!I15)-1),4),L257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!J18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!J15)-1),4),M257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!K18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!K15)-1),4),N257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!L18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!L15)-1),4),O257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!M18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!M15)-1),4),P257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!N18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!N15)-1),4),Q257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!O18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!O15)-1),4),R257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!P18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!P15)-1),4),S257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!Q18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!Q15)-1),4),T257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!R18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!R15)-1),4),U257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!S18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!S15)-1),4),V257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!T18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!T15)-1),4),W257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!U18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!U15)-1),4),X257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!V18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!V15)-1),4),Y257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!W18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!W15)-1),4),Z257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!X18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!X15)-1),4),AA257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!Y18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!Y15)-1),4),AB257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!Z18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!Z15)-1),4),AC257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AA18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AA15)-1),4),AD257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AB18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AB15)-1),4),AE257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AC18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AC15)-1),4),AF257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AD18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AD15)-1),4),AG257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AE18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AE15)-1),4),AH257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AF18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AF15)-1),4),AI257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AG18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AG15)-1),4),AJ257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AH18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AH15)-1),4),AK257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AI18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AI15)-1),4),AL257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AJ18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AJ15)-1),4),AM257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AK18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AK15)-1),4),AN257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AL18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AL15)-1),4),AO257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AM18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AM15)-1),4),AP257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AN18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AN15)-1),4),AQ257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AO18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AO15)-1),4),AR257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AP18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AP15)-1),4),AS257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AQ18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AQ15)-1),4),AT257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AR18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AR15)-1),4),AU257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AS18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AS15)-1),4),AV257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AT18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AT15)-1),4),AW257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AU18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AU15)-1),4),AX257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AV18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AV15)-1),4),AY257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AW18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AW15)-1),4),AZ257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AX18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AX15)-1),4),BA257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AY18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AY15)-1),4),BB257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!AZ18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!AZ15)-1),4),BC257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BA18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BA15)-1),4),BD257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BB18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BB15)-1),4),BE257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BC18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BC15)-1),4),BF257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BD18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BD15)-1),4),BG257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BE18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BE15)-1),4),BH257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BF18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BF15)-1),4),BI257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BG18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BG15)-1),4),BJ257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BH18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BH15)-1),4),BK257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BI18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BI15)-1),4),BL257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BJ18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BJ15)-1),4),BM257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BK18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BK15)-1),4),BN257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BL18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BL15)-1),4),BO257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BM18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BM15)-1),4),BP257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BN18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BN15)-1),4),BQ257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BO18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BO15)-1),4),BR257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BP18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BP15)-1),4),BS257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BQ18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BQ15)-1),4),BT257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BR18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BR15)-1),4),BU257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BS18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BS15)-1),4),BV257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BT18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BT15)-1),4),BW257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BU18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BU15)-1),4),BX257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BV18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BV15)-1),4),BY257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BW18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BW15)-1),4),BZ257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BX18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BX15)-1),4),CA257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BY18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BY15)-1),4),CB257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!BZ18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!BZ15)-1),4),CC257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!CA18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!CA15)-1),4),CD257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!CB18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!CB15)-1),4),CE257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!CC18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!CC15)-1),4),CF257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!CD18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!CD15)-1),4),CG257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!CE18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!CE15)-1),4),CH257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!CF18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!CF15)-1),4),CI257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!CG18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!CG15)-1),4),CJ257))))","v":""},{"$f":"(IF($E$257=\"\",\"\",IF($E$257=\"DTF\",NOMINAL(((1-(($F$257+Variables!CH18)/4))^-4-1),4),IF($E$257=\"IPC\",NOMINAL(((1+$F$257)*(1+Variables!CH15)-1),4),CK257))))","v":""}]
[]
[]
[null,"Causación intereses de CDT´s"]
[]
[null,"Item","Descripción","Saldo (miles de $)","Tasa de Interés","Spread DTF - IPC - T. E:A%",{"$f":"+G137","v":"2009-01-01"},{"$f":"+H137","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BT137","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,1,{"$f":"IF(C138=\"\",\"\",C138)","v":"10,85% E.A"},{"$f":"IF(C263=\"\",\"\",D138)","v":7800000},"E.A%",0.1085,{"$f":"IF(G138=\"\",\"\",(G138/12)*G12)","v":70525},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM138=\"\",\"\",(AM138/12)*AM12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS138=\"\",\"\",(BS138/12)*BS12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,{"$f":"IF(C139=\"\",\"\",C139)","v":"DTF + 1.65% T.V."},20000000,"DTF",1.6500000000000001E-2,{"$f":"IF(G139=\"\",\"\",(G139/12)*G13)","v":156622.7828022863},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM139=\"\",\"\",(AM139/12)*AM13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139=\"\",\"\",(BS139/12)*BS13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"DTF + 1.70% T.V.",5500000,"DTF",1.7000000000000001E-2,{"$f":"IF(G140=\"\",\"\",(G140/12)*G14)","v":43311.356956547119},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM140=\"\",\"\",(AM140/12)*AM14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS140=\"\",\"\",(BS140/12)*BS14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"DTF + 1.75% T.V.",5000000,"DTF",1.7500000000000002E-2,{"$f":"IF(G141=\"\",\"\",(G141/12)*G15)","v":39592.281901139984},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM141=\"\",\"\",(AM141/12)*AM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS141=\"\",\"\",(BS141/12)*BS15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"DTF + 1.75% T.V.",7000000,"DTF",1.7500000000000002E-2,{"$f":"IF(G142=\"\",\"\",(G142/12)*G16)","v":55429.194661595982},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM142=\"\",\"\",(AM142/12)*AM16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS142=\"\",\"\",(BS142/12)*BS16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"DTF + 1.70% T.V.",2000000,"DTF",1.7000000000000001E-2,{"$f":"IF(G143=\"\",\"\",(G143/12)*G17)","v":15749.584347835316},15749.584347835316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM143=\"\",\"\",(AM143/12)*AM17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS143=\"\",\"\",(BS143/12)*BS17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,"DTF + 1.75% T.V.",10000000,"DTF",1.7500000000000002E-2,{"$f":"IF(G144=\"\",\"\",(G144/12)*G18)","v":79184.563802279969},79184.563802279969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM144=\"\",\"\",(AM144/12)*AM18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS144=\"\",\"\",(BS144/12)*BS18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,"DTF + 1.72% T.V.",9000000,"DTF",1.72E-2,{"$f":"IF(G145=\"\",\"\",(G145/12)*G19)","v":71030.308639506984},71030.308639506984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM145=\"\",\"\",(AM145/12)*AM19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS145=\"\",\"\",(BS145/12)*BS19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,"DTF + 1.74% T.V.",6500000,"DTF",1.7399999999999999E-2,{"$f":"IF(G146=\"\",\"\",(G146/12)*G20)","v":51413.197192236876},51413.197192236876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM146=\"\",\"\",(AM146/12)*AM20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS146=\"\",\"\",(BS146/12)*BS20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,"DTF + 1.74% T.V.",14500000,"DTF",1.7399999999999999E-2,{"$f":"IF(G147=\"\",\"\",(G147/12)*G21)","v":114690.97835191303},114690.97835191303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM147=\"\",\"\",(AM147/12)*AM21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS147=\"\",\"\",(BS147/12)*BS21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,"DTF + 1.68% T.V.",4000000,"DTF",1.6799999999999999E-2,{"$f":"IF(G148=\"\",\"\",(G148/12)*G22)","v":31429.318479742582},31429.318479742582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM148=\"\",\"\",(AM148/12)*AM22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS148=\"\",\"\",(BS148/12)*BS22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,"DTF + 1.75% T.V.",7600000,"DTF",1.7500000000000002E-2,{"$f":"IF(G149=\"\",\"\",(G149/12)*G23)","v":60180.268489732778},60180.268489732778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM149=\"\",\"\",(AM149/12)*AM23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS149=\"\",\"\",(BS149/12)*BS23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"DTF + 2.10% T.V.",10000000,"DTF",2.1000000000000001E-2,{"$f":"IF(G150=\"\",\"\",(G150/12)*G24)","v":82244.190152116484},82244.190152116484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM150=\"\",\"\",(AM150/12)*AM24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS150=\"\",\"\",(BS150/12)*BS24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,"DTF + 2.10% T.V.",28700000,"DTF",2.1000000000000001E-2,{"$f":"IF(G151=\"\",\"\",(G151/12)*G25)","v":236040.8257365743},236040.8257365743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM151=\"\",\"\",(AM151/12)*AM25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=\"\",\"\",(BS151/12)*BS25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"DTF + 2.05% T.V.",99000000,"DTF",2.0500000000000001E-2,{"$f":"IF(G152=\"\",\"\",(G152/12)*G26)","v":809886.97163050738},809886.97163050738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM152=\"\",\"\",(AM152/12)*AM26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS152=\"\",\"\",(BS152/12)*BS26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"DTF + 2.10% T.V.",28740000,"DTF",2.1000000000000001E-2,{"$f":"IF(G153=\"\",\"\",(G153/12)*G27)","v":236369.80249718277},236369.80249718277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM153=\"\",\"\",(AM153/12)*AM27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=\"\",\"\",(BS153/12)*BS27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"DTF + 1.85% T.V.",7800000,"DTF",1.8499999999999999E-2,{"$f":"IF(G154=\"\",\"\",(G154/12)*G28)","v":62445.382954739202},62445.382954739202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM154=\"\",\"\",(AM154/12)*AM28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS154=\"\",\"\",(BS154/12)*BS28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,"DTF + 0.88% T.V.",1000000,"DTF",8.8000000000000005E-3,{"$f":"IF(G155=\"\",\"\",(G155/12)*G29)","v":7160.2901491714847},7160.2901491714847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM155=\"\",\"\",(AM155/12)*AM29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS155=\"\",\"\",(BS155/12)*BS29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,"DTF + 2.10% T.V.",5500000,"DTF",2.1000000000000001E-2,{"$f":"IF(G156=\"\",\"\",(G156/12)*G30)","v":45234.304583664067},45234.304583664067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM156=\"\",\"\",(AM156/12)*AM30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156=\"\",\"\",(BS156/12)*BS30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"DTF + 2.00% T.V.",552000,"DTF",0.02,{"$f":"IF(G157=\"\",\"\",(G157/12)*G31)","v":4491.5937225804591},4491.5937225804591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM157=\"\",\"\",(AM157/12)*AM31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS157=\"\",\"\",(BS157/12)*BS31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,"10.90% E.A.",{"$f":"IF(C283=\"\",\"\",D158)","v":10000000},"E.A%",0.109,{"$f":"IF(G158=\"\",\"\",(G158/12)*G32)","v":90833.333333333343},90833.333333333343,90833.333333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM158=\"\",\"\",(AM158/12)*AM32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158=\"\",\"\",(BS158/12)*BS32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"11.00% E.A.",20000000,"E.A%",0.11,{"$f":"IF(G159=\"\",\"\",(G159/12)*G33)","v":183333.33333333334},183333.33333333334,183333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM159=\"\",\"\",(AM159/12)*AM33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS159=\"\",\"\",(BS159/12)*BS33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"DTF + 2.05% T.V.",5000000,"DTF",2.0500000000000001E-2,{"$f":"IF(G160=\"\",\"\",(G160/12)*G34)","v":40903.382405581186},40903.382405581186,40903.382405581186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM160=\"\",\"\",(AM160/12)*AM34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS160=\"\",\"\",(BS160/12)*BS34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,"DTF + 2.00% T.V.",111670000,"DTF",0.02,{"$f":"IF(G161=\"\",\"\",(G161/12)*G35)","v":908652.66485608683},908652.66485608683,908652.66485608683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM161=\"\",\"\",(AM161/12)*AM35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS161=\"\",\"\",(BS161/12)*BS35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,"11.00% E.A.",13000000,"E.A%",0.11,{"$f":"IF(G162=\"\",\"\",(G162/12)*G36)","v":119166.66666666667},119166.66666666667,119166.66666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM162=\"\",\"\",(AM162/12)*AM36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS162=\"\",\"\",(BS162/12)*BS36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,"DTF + 2.00% T.V.",27470000,"DTF",0.02,{"$f":"IF(G163=\"\",\"\",(G163/12)*G37)","v":223521.88325957468},223521.88325957468,223521.88325957468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM163=\"\",\"\",(AM163/12)*AM37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS163=\"\",\"\",(BS163/12)*BS37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,"11.10% E.A.",2500000,"E.A%",0.111,{"$f":"IF(G164=\"\",\"\",(G164/12)*G38)","v":23125},23125,23125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM164=\"\",\"\",(AM164/12)*AM38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS164=\"\",\"\",(BS164/12)*BS38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,"11.00% E.A.",5273000,"E.A%",0.11,{"$f":"IF(G165=\"\",\"\",(G165/12)*G39)","v":48335.833333333336},48335.833333333336,48335.833333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM165=\"\",\"\",(AM165/12)*AM39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS165=\"\",\"\",(BS165/12)*BS39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,"10.80% E.A.",5200000,"E.A%",0.108,{"$f":"IF(G166=\"\",\"\",(G166/12)*G40)","v":46800},46800,46800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM166=\"\",\"\",(AM166/12)*AM40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS166=\"\",\"\",(BS166/12)*BS40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,"DTF + 2.00% T.V.",80000000,"DTF",0.02,{"$f":"IF(G167=\"\",\"\",(G167/12)*G41)","v":650955.61196818249},650955.61196818249,650955.61196818249,650955.61196818249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM167=\"\",\"\",(AM167/12)*AM41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS167=\"\",\"\",(BS167/12)*BS41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,"11.00% E.A.",30000000,"E.A%",0.11,{"$f":"IF(G168=\"\",\"\",(G168/12)*G42)","v":275000},275000,275000,275000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM168=\"\",\"\",(AM168/12)*AM42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS168=\"\",\"\",(BS168/12)*BS42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,"10.95% E.A.",1000000,"E.A%",0.1095,{"$f":"IF(G169=\"\",\"\",(G169/12)*G43)","v":9125},9125,9125,9125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM169=\"\",\"\",(AM169/12)*AM43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS169=\"\",\"\",(BS169/12)*BS43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,"DTF + 1.70% T.V.",1000000,"DTF",1.7000000000000001E-2,{"$f":"IF(G170=\"\",\"\",(G170/12)*G44)","v":7874.7921739176581},7874.7921739176581,7874.7921739176581,7874.7921739176581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM170=\"\",\"\",(AM170/12)*AM44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=\"\",\"\",(BS170/12)*BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,"11.6162% E.A.",6000000,"E.A%",0.116162,{"$f":"IF(G171=\"\",\"\",(G171/12)*G45)","v":58081},58081,58081,58081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM171=\"\",\"\",(AM171/12)*AM45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS171=\"\",\"\",(BS171/12)*BS45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,"DTF + 2.00% T.V.",10750000,"DTF",0.02,{"$f":"IF(G172=\"\",\"\",(G172/12)*G46)","v":87472.16035822453},87472.16035822453,87472.16035822453,87472.16035822453,87472.16035822453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM172=\"\",\"\",(AM172/12)*AM46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=\"\",\"\",(BS172/12)*BS46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,"11.00% E.A.",3000000,"E.A%",0.11,{"$f":"IF(G173=\"\",\"\",(G173/12)*G47)","v":27500},27500,27500,27500,27500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM173=\"\",\"\",(AM173/12)*AM47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS173=\"\",\"\",(BS173/12)*BS47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,"DTF + 1.90% T.V.",5500000,"DTF",1.9E-2,{"$f":"IF(G174=\"\",\"\",(G174/12)*G48)","v":44272.338424100424},44272.338424100424,44272.338424100424,44272.338424100424,44272.338424100424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM174=\"\",\"\",(AM174/12)*AM48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS174=\"\",\"\",(BS174/12)*BS48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,"11.10% E.A.",8500000,"E.A%",0.111,{"$f":"IF(G175=\"\",\"\",(G175/12)*G49)","v":78625},78625,78625,78625,78625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM175=\"\",\"\",(AM175/12)*AM49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175=\"\",\"\",(BS175/12)*BS49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,"11% E.A.",2500000,"E.A%",0.11,{"$f":"IF(G176=\"\",\"\",(G176/12)*G50)","v":22916.666666666668},22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM176=\"\",\"\",(AM176/12)*AM50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS176=\"\",\"\",(BS176/12)*BS50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,"11.15% E.A.",50000000,"E.A%",0.1115,{"$f":"IF(G177=\"\",\"\",(G177/12)*G51)","v":464583.33333333331},464583.33333333331,464583.33333333331,464583.33333333331,464583.33333333331,464583.33333333331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM177=\"\",\"\",(AM177/12)*AM51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177=\"\",\"\",(BS177/12)*BS51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,41,"10.90% E.A.",{"$f":"IF(C303=\"\",\"\",D178)","v":6500000},"E.A%",0.109,{"$f":"IF(G178=\"\",\"\",(G178/12)*G52)","v":59041.666666666672},59041.666666666672,59041.666666666672,59041.666666666672,59041.666666666672,59041.666666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM178=\"\",\"\",(AM178/12)*AM52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS178=\"\",\"\",(BS178/12)*BS52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,"11.15% E.A.",20000000,"E.A%",0.1115,{"$f":"IF(G179=\"\",\"\",(G179/12)*G53)","v":185833.33333333334},185833.33333333334,185833.33333333334,185833.33333333334,185833.33333333334,185833.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM179=\"\",\"\",(AM179/12)*AM53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS179=\"\",\"\",(BS179/12)*BS53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,"11.15% E.A.",30000000,"E.A%",0.1115,{"$f":"IF(G180=\"\",\"\",(G180/12)*G54)","v":278750},278750,278750,278750,278750,278750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM180=\"\",\"\",(AM180/12)*AM54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS180=\"\",\"\",(BS180/12)*BS54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"DTF + 1.85% T.V.",105100000,"DTF",1.8499999999999999E-2,{"$f":"IF(G181=\"\",\"\",(G181/12)*G55)","v":841411.50622347312},841411.50622347312,841411.50622347312,841411.50622347312,841411.50622347312,841411.50622347312,841411.50622347312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM181=\"\",\"\",(AM181/12)*AM55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS181=\"\",\"\",(BS181/12)*BS55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,"DTF + 2.20% T.V.",29670000,"DTF",2.1999999999999999E-2,{"$f":"IF(G182=\"\",\"\",(G182/12)*G56)","v":246615.19180733192},246615.19180733192,246615.19180733192,246615.19180733192,246615.19180733192,246615.19180733192,246615.19180733192,246615.19180733192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM182=\"\",\"\",(AM182/12)*AM56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS182=\"\",\"\",(BS182/12)*BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"DTF + 1.50% T.V.",8500000,"DTF",1.4999999999999999E-2,{"$f":"IF(G183=\"\",\"\",(G183/12)*G57)","v":65452.099762488928},65452.099762488928,65452.099762488928,65452.099762488928,65452.099762488928,65452.099762488928,65452.099762488928,65452.099762488928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM183=\"\",\"\",(AM183/12)*AM57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS183=\"\",\"\",(BS183/12)*BS57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,47,"DTF+0.88% (E.A.)",118000000,"DTF",8.8000000000000005E-3,{"$f":"IF(G184=\"\",\"\",(G184/12)*G58)","v":844914.23760223517},844914.23760223517,844914.23760223517,844914.23760223517,844914.23760223517,844914.23760223517,844914.23760223517,844914.23760223517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM184=\"\",\"\",(AM184/12)*AM58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS184=\"\",\"\",(BS184/12)*BS58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,48,"DTF + 1.60% T.V.",12500000,"DTF",1.6E-2,{"$f":"IF(G185=\"\",\"\",(G185/12)*G59)","v":97343.715931628525},97343.715931628525,97343.715931628525,97343.715931628525,97343.715931628525,97343.715931628525,97343.715931628525,97343.715931628525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM185=\"\",\"\",(AM185/12)*AM59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS185=\"\",\"\",(BS185/12)*BS59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,49,"DTF + 1.60% T.V.",2960000,"DTF",1.6E-2,{"$f":"IF(G186=\"\",\"\",(G186/12)*G60)","v":23050.991932609635},23050.991932609635,23050.991932609635,23050.991932609635,23050.991932609635,23050.991932609635,23050.991932609635,23050.991932609635,23050.991932609635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM186=\"\",\"\",(AM186/12)*AM60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS186=\"\",\"\",(BS186/12)*BS60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,"DTF + 1.60% T.V.",3000000,"DTF",1.6E-2,{"$f":"IF(G187=\"\",\"\",(G187/12)*G61)","v":23362.491823590848},23362.491823590848,23362.491823590848,23362.491823590848,23362.491823590848,23362.491823590848,23362.491823590848,23362.491823590848,23362.491823590848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM187=\"\",\"\",(AM187/12)*AM61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS187=\"\",\"\",(BS187/12)*BS61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,51,"DTF + 1.50% T.V.",6945000,"DTF",1.4999999999999999E-2,{"$f":"IF(G188=\"\",\"\",(G188/12)*G62)","v":53478.215629468898},53478.215629468898,53478.215629468898,53478.215629468898,53478.215629468898,53478.215629468898,53478.215629468898,53478.215629468898,53478.215629468898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM188=\"\",\"\",(AM188/12)*AM62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS188=\"\",\"\",(BS188/12)*BS62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,"DTF + 2.15% T.V.",100000000,"DTF",2.1499999999999998E-2,{"$f":"IF(G189=\"\",\"\",(G189/12)*G63)","v":826817.27561937366},826817.27561937366,826817.27561937366,826817.27561937366,826817.27561937366,826817.27561937366,826817.27561937366,826817.27561937366,826817.27561937366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM189=\"\",\"\",(AM189/12)*AM63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=\"\",\"\",(BS189/12)*BS63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,"IPC + 4,20%",32416000,"IPC",4.2000000000000003E-2,{"$f":"IF(G190=\"\",\"\",(G190/12)*G64)","v":262227.52224132442},262227.52224132442,262227.52224132442,262227.52224132442,262227.52224132442,262227.52224132442,262227.52224132442,262227.52224132442,262227.52224132442,262227.52224132442,262227.52224132442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM190=\"\",\"\",(AM190/12)*AM64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS190=\"\",\"\",(BS190/12)*BS64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,54,"IPC + 4,20%",18000000,"IPC",4.2000000000000003E-2,{"$f":"IF(G191=\"\",\"\",(G191/12)*G65)","v":145610.0506029072},145610.0506029072,145610.0506029072,145610.0506029072,145610.0506029072,145610.0506029072,145610.0506029072,145610.0506029072,145610.0506029072,145610.0506029072,145610.0506029072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM191=\"\",\"\",(AM191/12)*AM65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=\"\",\"\",(BS191/12)*BS65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,"11.75% E.A.",15000000,"E.A%",0.11749999999999999,{"$f":"IF(G192=\"\",\"\",(G192/12)*G66)","v":146874.99999999997},146874.99999999997,146874.99999999997,146874.99999999997,146874.99999999997,146874.99999999997,146874.99999999997,146874.99999999997,146874.99999999997,146874.99999999997,146874.99999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM192=\"\",\"\",(AM192/12)*AM66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS192=\"\",\"\",(BS192/12)*BS66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,"DTF + 2.20% T.V.",2000000,"DTF",2.1999999999999999E-2,{"$f":"IF(G193=\"\",\"\",(G193/12)*G67)","v":16623.875416739596},16623.875416739596,16623.875416739596,16623.875416739596,16623.875416739596,16623.875416739596,16623.875416739596,16623.875416739596,16623.875416739596,16623.875416739596,16623.875416739596,16623.875416739596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM193=\"\",\"\",(AM193/12)*AM67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS193=\"\",\"\",(BS193/12)*BS67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,"DTF + 2.20% T.V.",32500000,"DTF",2.1999999999999999E-2,{"$f":"IF(G194=\"\",\"\",(G194/12)*G68)","v":270137.97552201845},270137.97552201845,270137.97552201845,270137.97552201845,270137.97552201845,270137.97552201845,270137.97552201845,270137.97552201845,270137.97552201845,270137.97552201845,270137.97552201845,270137.97552201845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM194=\"\",\"\",(AM194/12)*AM68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194=\"\",\"\",(BS194/12)*BS68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,"DTF + 2.30% T.V.",40000000,"DTF",2.3E-2,{"$f":"IF(G195=\"\",\"\",(G195/12)*G69)","v":335980.05054178281},335980.05054178281,335980.05054178281,335980.05054178281,335980.05054178281,335980.05054178281,335980.05054178281,335980.05054178281,335980.05054178281,335980.05054178281,335980.05054178281,335980.05054178281,339164.74358106183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM195=\"\",\"\",(AM195/12)*AM69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS195=\"\",\"\",(BS195/12)*BS69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,"DTF + 2.30% T.V.",59700000,"DTF",2.3E-2,{"$f":"IF(G196=\"\",\"\",(G196/12)*G70)","v":501450.22543361085},501450.22543361085,501450.22543361085,501450.22543361085,501450.22543361085,501450.22543361085,501450.22543361085,501450.22543361085,501450.22543361085,501450.22543361085,501450.22543361085,501450.22543361085,506203.37979473482,506203.37979473482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM196=\"\",\"\",(AM196/12)*AM70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196=\"\",\"\",(BS196/12)*BS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,"DTF + 2.20% T.V.",2000000,"DTF",2.1999999999999999E-2,{"$f":"IF(G197=\"\",\"\",(G197/12)*G71)","v":16623.875416739596},16623.875416739596,16623.875416739596,16623.875416739596,16623.875416739596,16623.875416739596,16623.875416739596,16623.875416739596,16623.875416739596,16623.875416739596,16623.875416739596,16623.875416739596,16783.028467008226,16783.028467008226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM197=\"\",\"\",(AM197/12)*AM71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS197=\"\",\"\",(BS197/12)*BS71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,"DTF + 2.24% T.V.",{"$f":"IF(C323=\"\",\"\",D198)","v":5000000},"DTF",2.24E-2,{"$f":"IF(G198=\"\",\"\",(G198/12)*G72)","v":41734.788725331651},41734.788725331651,41734.788725331651,41734.788725331651,41734.788725331651,41734.788725331651,41734.788725331651,41734.788725331651,41734.788725331651,41734.788725331651,41734.788725331651,41734.788725331651,42132.75293387664,42132.75293387664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM198=\"\",\"\",(AM198/12)*AM72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS198=\"\",\"\",(BS198/12)*BS72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,"DTF + 2.24% T.V.",92000000,"DTF",2.24E-2,{"$f":"IF(G199=\"\",\"\",(G199/12)*G73)","v":767920.11254610238},767920.11254610238,767920.11254610238,767920.11254610238,767920.11254610238,767920.11254610238,767920.11254610238,767920.11254610238,767920.11254610238,767920.11254610238,767920.11254610238,767920.11254610238,775242.65398333012,775242.65398333012,775242.65398333012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM199=\"\",\"\",(AM199/12)*AM73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS199=\"\",\"\",(BS199/12)*BS73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,63,"DTF + 2.20% T.V.",44520000,"DTF",2.1999999999999999E-2,{"$f":"IF(G200=\"\",\"\",(G200/12)*G74)","v":370047.46677662345},370047.46677662345,370047.46677662345,370047.46677662345,370047.46677662345,370047.46677662345,370047.46677662345,370047.46677662345,370047.46677662345,370047.46677662345,370047.46677662345,370047.46677662345,373590.2136756031,373590.2136756031,373590.2136756031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM200=\"\",\"\",(AM200/12)*AM74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS200=\"\",\"\",(BS200/12)*BS74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,"DTF + 2.21% T.V.",100000000,"DTF",2.2100000000000002E-2,{"$f":"IF(G201=\"\",\"\",(G201/12)*G75)","v":832069.20445274923},832069.20445274923,832069.20445274923,832069.20445274923,832069.20445274923,832069.20445274923,832069.20445274923,832069.20445274923,832069.20445274923,832069.20445274923,832069.20445274923,832069.20445274923,840027.26483351307,840027.26483351307,840027.26483351307,840027.26483351307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM201=\"\",\"\",(AM201/12)*AM75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS201=\"\",\"\",(BS201/12)*BS75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,"DTF + 2.25% T.V.",35700000,"DTF",2.2499999999999999E-2,{"$f":"IF(G202=\"\",\"\",(G202/12)*G76)","v":298298.98537496704},298298.98537496704,298298.98537496704,298298.98537496704,298298.98537496704,298298.98537496704,298298.98537496704,298298.98537496704,298298.98537496704,298298.98537496704,298298.98537496704,298298.98537496704,301140.59547739819,301140.59547739819,301140.59547739819,301140.59547739819,301140.59547739819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM202=\"\",\"\",(AM202/12)*AM76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS202=\"\",\"\",(BS202/12)*BS76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,{"$f":"IF(C203=\"\",\"\",C203)","v":"DTF + 2.25% T.V."},{"$f":"IF(C328=\"\",\"\",D203)","v":1000000},"DTF",2.2499999999999999E-2,{"$f":"IF(G203=\"\",\"\",(G203/12)*G77)","v":8355.7138760494981},8355.7138760494981,8355.7138760494981,8355.7138760494981,8355.7138760494981,8355.7138760494981,8355.7138760494981,8355.7138760494981,8355.7138760494981,8355.7138760494981,8355.7138760494981,8355.7138760494981,8435.3107976862248,8435.3107976862248,8435.3107976862248,8435.3107976862248,8435.3107976862248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM203=\"\",\"\",(AM203/12)*AM77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS203=\"\",\"\",(BS203/12)*BS77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,"DTF + 1,90% T.V.",5000000,"DTF",1.9E-2,{"$f":"IF(G204=\"\",\"\",(G204/12)*G78)","v":40247.580385545836},40247.580385545836,40247.580385545836,40247.580385545836,40247.580385545836,40247.580385545836,40247.580385545836,40247.580385545836,40247.580385545836,40247.580385545836,40247.580385545836,40247.580385545836,40644.851938520893,40644.851938520893,40644.851938520893,40644.851938520893,40644.851938520893,40644.851938520893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM204=\"\",\"\",(AM204/12)*AM78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS204=\"\",\"\",(BS204/12)*BS78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,68,"DTF + 1,90% T.V.",5000000,"DTF",1.9E-2,{"$f":"IF(G205=\"\",\"\",(G205/12)*G79)","v":40247.580385545836},40247.580385545836,40247.580385545836,40247.580385545836,40247.580385545836,40247.580385545836,40247.580385545836,40247.580385545836,40247.580385545836,40247.580385545836,40247.580385545836,40247.580385545836,40644.851938520893,40644.851938520893,40644.851938520893,40644.851938520893,40644.851938520893,40644.851938520893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM205=\"\",\"\",(AM205/12)*AM79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS205=\"\",\"\",(BS205/12)*BS79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,"DTF + 2.20% T.V.",8000000,"DTF",2.1999999999999999E-2,{"$f":"IF(G206=\"\",\"\",(G206/12)*G80)","v":66495.501666958386},66495.501666958386,66495.501666958386,66495.501666958386,66495.501666958386,66495.501666958386,66495.501666958386,66495.501666958386,66495.501666958386,66495.501666958386,66495.501666958386,66495.501666958386,67132.113868032902,67132.113868032902,67132.113868032902,67132.113868032902,67132.113868032902,67132.113868032902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM206=\"\",\"\",(AM206/12)*AM80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS206=\"\",\"\",(BS206/12)*BS80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,"DTF + 1.85% T.V.",2000000,"DTF",1.8499999999999999E-2,{"$f":"IF(G207=\"\",\"\",(G207/12)*G81)","v":16011.636655061335},16011.636655061335,16011.636655061335,16011.636655061335,16011.636655061335,16011.636655061335,16011.636655061335,16011.636655061335,16011.636655061335,16011.636655061335,16011.636655061335,16011.636655061335,16170.504592821544,16170.504592821544,16170.504592821544,16170.504592821544,16170.504592821544,16170.504592821544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM207=\"\",\"\",(AM207/12)*AM81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS207=\"\",\"\",(BS207/12)*BS81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,"DTF + 1,90% T.V.",10700000,"DTF",1.9E-2,{"$f":"IF(G208=\"\",\"\",(G208/12)*G82)","v":86129.82202506809},86129.82202506809,86129.82202506809,86129.82202506809,86129.82202506809,86129.82202506809,86129.82202506809,86129.82202506809,86129.82202506809,86129.82202506809,86129.82202506809,86129.82202506809,86979.983148434709,86979.983148434709,86979.983148434709,86979.983148434709,86979.983148434709,86979.983148434709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM208=\"\",\"\",(AM208/12)*AM82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=\"\",\"\",(BS208/12)*BS82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,72,"DTF + 2.10% T.V.",62700000,"DTF",2.1000000000000001E-2,{"$f":"IF(G209=\"\",\"\",(G209/12)*G83)","v":515671.07225377031},515671.07225377031,515671.07225377031,515671.07225377031,515671.07225377031,515671.07225377031,515671.07225377031,515671.07225377031,515671.07225377031,515671.07225377031,515671.07225377031,515671.07225377031,520657.96413252922,520657.96413252922,520657.96413252922,520657.96413252922,520657.96413252922,520657.96413252922,520657.96413252922,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM209=\"\",\"\",(AM209/12)*AM83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS209=\"\",\"\",(BS209/12)*BS83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,"DTF + 2.34% T.V.",120000000,"DTF",2.3400000000000001E-2,{"$f":"IF(G210=\"\",\"\",(G210/12)*G84)","v":1012144.7105647973},1012144.7105647973,1012144.7105647973,1012144.7105647973,1012144.7105647973,1012144.7105647973,1012144.7105647973,1012144.7105647973,1012144.7105647973,1012144.7105647973,1012144.7105647973,1012144.7105647973,1021700.7491777163,1021700.7491777163,1021700.7491777163,1021700.7491777163,1021700.7491777163,1021700.7491777163,1021700.7491777163,1021700.7491777163,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM210=\"\",\"\",(AM210/12)*AM84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=\"\",\"\",(BS210/12)*BS84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,"DTF + 2.05% T.V.",1000000,"DTF",2.0500000000000001E-2,{"$f":"IF(G211=\"\",\"\",(G211/12)*G85)","v":8180.6764811162366},8180.6764811162366,8180.6764811162366,8180.6764811162366,8180.6764811162366,8180.6764811162366,8180.6764811162366,8180.6764811162366,8180.6764811162366,8180.6764811162366,8180.6764811162366,8180.6764811162366,8260.1918637603685,8260.1918637603685,8260.1918637603685,8260.1918637603685,8260.1918637603685,8260.1918637603685,8260.1918637603685,8260.1918637603685,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM211=\"\",\"\",(AM211/12)*AM85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS211=\"\",\"\",(BS211/12)*BS85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,"DTF + 2.30% T.V.",30550000,"DTF",2.3E-2,{"$f":"IF(G212=\"\",\"\",(G212/12)*G86)","v":256604.76360128663},{"$f":"IF(H212=\"\",\"\",(H212/12)*H86)","v":256604.76360128663},256604.76360128663,256604.76360128663,256604.76360128663,256604.76360128663,256604.76360128663,256604.76360128663,256604.76360128663,256604.76360128663,256604.76360128663,256604.76360128663,259037.07291003599,259037.07291003599,259037.07291003599,259037.07291003599,259037.07291003599,259037.07291003599,259037.07291003599,259037.07291003599,259037.07291003599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT212=\"\",\"\",(BT212/12)*BT86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,"DTF + 2.40% T.V.",100000000,"DTF",2.4E-2,848710.97152391751,{"$f":"IF(H213=\"\",\"\",(H213/12)*H87)","v":848710.97152391751},848710.97152391751,848710.97152391751,848710.97152391751,848710.97152391751,848710.97152391751,848710.97152391751,848710.97152391751,848710.97152391751,848710.97152391751,848710.97152391751,856676.78734561522,856676.78734561522,856676.78734561522,856676.78734561522,856676.78734561522,856676.78734561522,856676.78734561522,856676.78734561522,856676.78734561522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT213=\"\",\"\",(BT213/12)*BT87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,"DTF + 2.43% T.V.",62900000,"DTF",2.4299999999999999E-2,535492.9235750162,{"$f":"IF(H214=\"\",\"\",(H214/12)*H88)","v":535492.9235750162},535492.9235750162,535492.9235750162,535492.9235750162,535492.9235750162,535492.9235750162,535492.9235750162,535492.9235750162,535492.9235750162,535492.9235750162,535492.9235750162,540504.19261641894,540504.19261641894,540504.19261641894,540504.19261641894,540504.19261641894,540504.19261641894,540504.19261641894,540504.19261641894,540504.19261641894,540504.19261641894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT214=\"\",\"\",(BT214/12)*BT88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,"DTF + 2.40% T.V.",38319000,"DTF",2.4E-2,325217.55717824993,{"$f":"IF(H215=\"\",\"\",(H215/12)*H89)","v":325217.55717824993},325217.55717824993,325217.55717824993,325217.55717824993,325217.55717824993,325217.55717824993,325217.55717824993,325217.55717824993,325217.55717824993,325217.55717824993,325217.55717824993,328269.97814296628,328269.97814296628,328269.97814296628,328269.97814296628,328269.97814296628,328269.97814296628,328269.97814296628,328269.97814296628,328269.97814296628,328269.97814296628,328269.97814296628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT215=\"\",\"\",(BT215/12)*BT89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,"DTF + 2.40% T.V.",2000000,"DTF",2.4E-2,16974.219430478348,{"$f":"IF(H216=\"\",\"\",(H216/12)*H90)","v":16974.219430478348},16974.219430478348,16974.219430478348,16974.219430478348,16974.219430478348,16974.219430478348,16974.219430478348,16974.219430478348,16974.219430478348,16974.219430478348,16974.219430478348,17133.535746912305,17133.535746912305,17133.535746912305,17133.535746912305,17133.535746912305,17133.535746912305,17133.535746912305,17133.535746912305,17133.535746912305,17133.535746912305,17133.535746912305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT216=\"\",\"\",(BT216/12)*BT90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,"DTF + 2.40% T.V.",5000000,"DTF",2.4E-2,42435.548576195877,{"$f":"IF(H217=\"\",\"\",(H217/12)*H91)","v":42435.548576195877},42435.548576195877,42435.548576195877,42435.548576195877,42435.548576195877,42435.548576195877,42435.548576195877,42435.548576195877,42435.548576195877,42435.548576195877,42435.548576195877,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT217=\"\",\"\",(BT217/12)*BT91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,"DTF + 2.25% T.V.",4000000,"DTF",2.2499999999999999E-2,33422.855504197993,{"$f":"IF(H218=\"\",\"\",(H218/12)*H92)","v":33422.855504197993},33422.855504197993,33422.855504197993,33422.855504197993,33422.855504197993,33422.855504197993,33422.855504197993,33422.855504197993,33422.855504197993,33422.855504197993,33422.855504197993,33741.243190744899,33741.243190744899,33741.243190744899,33741.243190744899,33741.243190744899,33741.243190744899,33741.243190744899,33741.243190744899,33741.243190744899,33741.243190744899,33741.243190744899,33741.243190744899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT218=\"\",\"\",(BT218/12)*BT92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,"DTF + 2.30% T.V.",11000000,"DTF",2.3E-2,92394.513898990277,{"$f":"IF(H219=\"\",\"\",(H219/12)*H93)","v":92394.513898990277},92394.513898990277,92394.513898990277,92394.513898990277,92394.513898990277,92394.513898990277,92394.513898990277,92394.513898990277,92394.513898990277,92394.513898990277,92394.513898990277,93270.30448479201,93270.30448479201,93270.30448479201,93270.30448479201,93270.30448479201,93270.30448479201,93270.30448479201,93270.30448479201,93270.30448479201,93270.30448479201,93270.30448479201,93270.30448479201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT219=\"\",\"\",(BT219/12)*BT93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,83,"DTF + 2.25% T.V.",10000000,"DTF",2.2499999999999999E-2,83557.13876049497,{"$f":"IF(H220=\"\",\"\",(H220/12)*H94)","v":83557.13876049497},83557.13876049497,83557.13876049497,83557.13876049497,83557.13876049497,83557.13876049497,83557.13876049497,83557.13876049497,83557.13876049497,83557.13876049497,83557.13876049497,84353.107976862244,84353.107976862244,84353.107976862244,84353.107976862244,84353.107976862244,84353.107976862244,84353.107976862244,84353.107976862244,84353.107976862244,84353.107976862244,84353.107976862244,84353.107976862244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT220=\"\",\"\",(BT220/12)*BT94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,84,"DTF + 2.30% T.V.",3000000,{"$f":"IF(D346=\"\",\"\",E221)","v":"DTF"},{"$f":"IF(E346=\"\",\"\",F221)","v":2.3E-2},25198.503790633709,{"$f":"IF(H221=\"\",\"\",(H221/12)*H95)","v":25198.503790633709},25198.503790633709,25198.503790633709,25198.503790633709,25198.503790633709,25198.503790633709,25198.503790633709,25198.503790633709,25198.503790633709,25198.503790633709,25198.503790633709,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,0,0,0,0,0,0,0,{"$f":"IF(AN221=\"\",\"\",(AN221/12)*AN95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT221=\"\",\"\",(BT221/12)*BT95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,85,"DTF + 2.40% T.V.",5000000,"DTF",2.4E-2,{"$f":"IF(G222=\"\",\"\",(G222/12)*G96)","v":42435.548576195877},42435.548576195877,42435.548576195877,42435.548576195877,42435.548576195877,42435.548576195877,42435.548576195877,42435.548576195877,42435.548576195877,42435.548576195877,42435.548576195877,42435.548576195877,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,42833.839367280765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS222=\"\",\"\",(BS222/12)*BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,"DTF + 2.33% T.V.",50300000,"DTF",2.3300000000000001E-2,{"$f":"IF(G223=\"\",\"\",(G223/12)*G97)","v":423816.68789238011},423816.68789238011,423816.68789238011,423816.68789238011,423816.68789238011,423816.68789238011,423816.68789238011,423816.68789238011,423816.68789238011,423816.68789238011,423816.68789238011,423816.68789238011,427822.05538185174,427822.05538185174,427822.05538185174,427822.05538185174,427822.05538185174,427822.05538185174,427822.05538185174,427822.05538185174,427822.05538185174,427822.05538185174,427822.05538185174,427822.05538185174,427822.05538185174,427822.05538185174,427822.05538185174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,"DTF + 2.54% T.V.",55850000,"DTF",2.5399999999999999E-2,{"$f":"IF(G224=\"\",\"\",(G224/12)*G98)","v":480859.39865792828},480859.39865792828,480859.39865792828,480859.39865792828,480859.39865792828,480859.39865792828,480859.39865792828,480859.39865792828,480859.39865792828,480859.39865792828,480859.39865792828,480859.39865792828,485311.50241524633,485311.50241524633,485311.50241524633,485311.50241524633,485311.50241524633,485311.50241524633,485311.50241524633,485311.50241524633,485311.50241524633,485311.50241524633,485311.50241524633,485311.50241524633,485311.50241524633,485311.50241524633,485311.50241524633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,"DTF + 2.54% T.V.",2350000,"DTF",2.5399999999999999E-2,{"$f":"IF(G225=\"\",\"\",(G225/12)*G99)","v":20233.117042902981},20233.117042902981,20233.117042902981,20233.117042902981,20233.117042902981,20233.117042902981,20233.117042902981,20233.117042902981,20233.117042902981,20233.117042902981,20233.117042902981,20233.117042902981,20420.448176827733,20420.448176827733,20420.448176827733,20420.448176827733,20420.448176827733,20420.448176827733,20420.448176827733,20420.448176827733,20420.448176827733,20420.448176827733,20420.448176827733,20420.448176827733,20420.448176827733,20420.448176827733,20420.448176827733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,"IPC",37790000,"IPC",0,{"$f":"IF(G226=\"\",\"\",(G226/12)*G100)","v":173673.2447442963},173673.2447442963,173673.2447442963,173673.2447442963,173673.2447442963,173673.2447442963,173673.2447442963,173673.2447442963,173673.2447442963,173673.2447442963,173673.2447442963,173673.2447442963,154589.24635779904,154589.24635779904,154589.24635779904,154589.24635779904,154589.24635779904,154589.24635779904,154589.24635779904,154589.24635779904,154589.24635779904,154589.24635779904,154589.24635779904,154589.24635779904,139381.99698760934,139381.99698760934,139381.99698760934,139381.99698760934,139381.99698760934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,"DTF + 2.20% T.V.",75000000,"DTF",{"$f":"IF(E352=\"\",\"\",F227)","v":2.1999999999999999E-2},{"$f":"IF(G227=\"\",\"\",(G227/12)*G101)","v":623395.32812773495},623395.32812773495,623395.32812773495,623395.32812773495,623395.32812773495,623395.32812773495,623395.32812773495,623395.32812773495,623395.32812773495,623395.32812773495,623395.32812773495,623395.32812773495,629363.56751280848,629363.56751280848,629363.56751280848,629363.56751280848,629363.56751280848,629363.56751280848,629363.56751280848,629363.56751280848,629363.56751280848,629363.56751280848,629363.56751280848,629363.56751280848,629363.56751280848,629363.56751280848,629363.56751280848,629363.56751280848,629363.56751280848,629363.56751280848,629363.56751280848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,"DTF + 2.52% T.V.",100000000,"DTF",2.52E-2,{"$f":"IF(G228=\"\",\"\",(G228/12)*G102)","v":859229.91693117016},859229.91693117016,859229.91693117016,859229.91693117016,859229.91693117016,859229.91693117016,859229.91693117016,859229.91693117016,859229.91693117016,859229.91693117016,859229.91693117016,859229.91693117016,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,867200.6367687427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,"DTF + 2.52% T.V.",9000000,"DTF",2.52E-2,{"$f":"IF(G229=\"\",\"\",(G229/12)*G103)","v":77330.692523805308},77330.692523805308,77330.692523805308,77330.692523805308,77330.692523805308,77330.692523805308,77330.692523805308,77330.692523805308,77330.692523805308,77330.692523805308,77330.692523805308,77330.692523805308,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,78048.057309186843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,"DTF + 2.40% T.V.",1000000,"DTF",2.4E-2,{"$f":"IF(G230=\"\",\"\",(G230/12)*G104)","v":8487.109715239174},8487.109715239174,8487.109715239174,8487.109715239174,8487.109715239174,8487.109715239174,8487.109715239174,8487.109715239174,8487.109715239174,8487.109715239174,8487.109715239174,8487.109715239174,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,8566.7678734561523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,94,"DTF + 2.40% T.V.",4660000,"DTF",2.4E-2,{"$f":"IF(G231=\"\",\"\",(G231/12)*G105)","v":39549.931273014554},39549.931273014554,39549.931273014554,39549.931273014554,39549.931273014554,39549.931273014554,39549.931273014554,39549.931273014554,39549.931273014554,39549.931273014554,39549.931273014554,39549.931273014554,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,39921.138290305673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,"DTF + 2.60% T.V.",54500000,"DTF",2.5999999999999999E-2,{"$f":"IF(G232=\"\",\"\",(G232/12)*G106)","v":472104.14882758184},472104.14882758184,472104.14882758184,472104.14882758184,472104.14882758184,472104.14882758184,472104.14882758184,472104.14882758184,472104.14882758184,472104.14882758184,472104.14882758184,472104.14882758184,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,476449.9743028949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,"DTF + 2.50% T.V.",{"$f":"IF(C358=\"\",\"\",D233)","v":14000000},{"$f":"IF(D358=\"\",\"\",E233)","v":"DTF"},{"$f":"IF(E358=\"\",\"\",F233)","v":2.5000000000000001E-2},{"$f":"IF(G233=\"\",\"\",(G233/12)*G107)","v":120046.68337189095},120046.68337189095,120046.68337189095,120046.68337189095,120046.68337189095,120046.68337189095,120046.68337189095,120046.68337189095,120046.68337189095,120046.68337189095,120046.68337189095,120046.68337189095,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,121162.46967809419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,"DTF + 2.30% T.V.",{"$f":"IF(C359=\"\",\"\",D234)","v":3000000},"DTF",2.3E-2,{"$f":"IF(G234=\"\",\"\",(G234/12)*G108)","v":25198.503790633709},25198.503790633709,25198.503790633709,25198.503790633709,25198.503790633709,25198.503790633709,25198.503790633709,25198.503790633709,25198.503790633709,25198.503790633709,25198.503790633709,25198.503790633709,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,25437.35576857964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CB234=\"\",\"\",(CB234/12)*CB108)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,98,"IPC",55670000,"IPC",0,{"$f":"IF(G235=\"\",\"\",(G235/12)*G109)","v":255845.18483500861},255845.18483500861,255845.18483500861,255845.18483500861,255845.18483500861,255845.18483500861,255845.18483500861,255845.18483500861,255845.18483500861,255845.18483500861,255845.18483500861,255845.18483500861,227731.76355487361,227731.76355487361,227731.76355487361,227731.76355487361,227731.76355487361,227731.76355487361,227731.76355487361,227731.76355487361,227731.76355487361,227731.76355487361,227731.76355487361,227731.76355487361,205329.34036253538,205329.34036253538,205329.34036253538,205329.34036253538,205329.34036253538,205329.34036253538,205329.34036253538,205329.34036253538,205329.34036253538,205329.34036253538,205329.34036253538,205329.34036253538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT235=\"\",\"\",(BT235/12)*BT109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,"DTF + 2.45% T.V.",40000000,"DTF",2.4500000000000001E-2,{"$f":"IF(G236=\"\",\"\",(G236/12)*G110)","v":341237.23152293428},341237.23152293428,341237.23152293428,341237.23152293428,341237.23152293428,341237.23152293428,341237.23152293428,341237.23152293428,341237.23152293428,341237.23152293428,341237.23152293428,341237.23152293428,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,344424.37496752612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,100,"DTF + 2.69% T.V.",56000000,"DTF",2.69E-2,{"$f":"IF(G237=\"\",\"\",(G237/12)*G111)","v":489519.99231208744},489519.99231208744,489519.99231208744,489519.99231208744,489519.99231208744,489519.99231208744,489519.99231208744,489519.99231208744,489519.99231208744,489519.99231208744,489519.99231208744,489519.99231208744,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,493987.49028364784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS237=\"\",\"\",(BS237/12)*BS111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,101,"DTF + 2.69% T.V.",1940000,"DTF",2.69E-2,{"$f":"IF(G238=\"\",\"\",(G238/12)*G112)","v":16958.371162240172},16958.371162240172,16958.371162240172,16958.371162240172,16958.371162240172,16958.371162240172,16958.371162240172,16958.371162240172,16958.371162240172,16958.371162240172,16958.371162240172,16958.371162240172,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,17113.138056254942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,102,"DTF + 2.69% T.V.",100000000,"DTF",2.69E-2,{"$f":"IF(G239=\"\",\"\",(G239/12)*G113)","v":874142.84341444192},874142.84341444192,874142.84341444192,874142.84341444192,874142.84341444192,874142.84341444192,874142.84341444192,874142.84341444192,874142.84341444192,874142.84341444192,874142.84341444192,874142.84341444192,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,882120.51836365683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,103,"DTF + 2.60% T.V.",4500000,"DTF",2.5999999999999999E-2,{"$f":"IF(G240=\"\",\"\",(G240/12)*G114)","v":38981.076508699414},38981.076508699414,38981.076508699414,38981.076508699414,38981.076508699414,38981.076508699414,38981.076508699414,38981.076508699414,38981.076508699414,38981.076508699414,38981.076508699414,38981.076508699414,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,39339.90613510141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,104,"DTF + 2.55% T.V.",10000000,"DTF",2.5499999999999998E-2,{"$f":"IF(G241=\"\",\"\",(G241/12)*G115)","v":86186.066493186459},86186.066493186459,86186.066493186459,86186.066493186459,86186.066493186459,86186.066493186459,86186.066493186459,86186.066493186459,86186.066493186459,86186.066493186459,86186.066493186459,86186.066493186459,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,105,"DTF + 2.55% T.V.",10000000,"DTF",2.5499999999999998E-2,{"$f":"IF(G242=\"\",\"\",(G242/12)*G116)","v":86186.066493186459},86186.066493186459,86186.066493186459,86186.066493186459,86186.066493186459,86186.066493186459,86186.066493186459,86186.066493186459,86186.066493186459,86186.066493186459,86186.066493186459,86186.066493186459,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,86983.261148100646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,"DTF + 2.55% T.V.",2000000,"DTF",2.5499999999999998E-2,{"$f":"IF(G243=\"\",\"\",(G243/12)*G117)","v":17237.213298637293},17237.213298637293,17237.213298637293,17237.213298637293,17237.213298637293,17237.213298637293,17237.213298637293,17237.213298637293,17237.213298637293,17237.213298637293,17237.213298637293,17237.213298637293,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,17396.652229620129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,107,"IPC",50000000,"IPC",0,{"$f":"IF(G244=\"\",\"\",(G244/12)*G118)","v":229787.30450422905},229787.30450422905,229787.30450422905,229787.30450422905,229787.30450422905,229787.30450422905,229787.30450422905,229787.30450422905,229787.30450422905,229787.30450422905,229787.30450422905,229787.30450422905,204537.24048398921,204537.24048398921,204537.24048398921,204537.24048398921,204537.24048398921,204537.24048398921,204537.24048398921,204537.24048398921,204537.24048398921,204537.24048398921,204537.24048398921,204537.24048398921,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,184416.5083191444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,108,"IPC",100000000,"IPC",0,{"$f":"IF(G245=\"\",\"\",(G245/12)*G119)","v":459574.60900845809},459574.60900845809,459574.60900845809,459574.60900845809,459574.60900845809,459574.60900845809,459574.60900845809,459574.60900845809,459574.60900845809,459574.60900845809,459574.60900845809,459574.60900845809,409074.48096797842,409074.48096797842,409074.48096797842,409074.48096797842,409074.48096797842,409074.48096797842,409074.48096797842,409074.48096797842,409074.48096797842,409074.48096797842,409074.48096797842,409074.48096797842,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,368833.0166382888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,109,"IPC (6.23%)",100000,"IPC",0,{"$f":"IF(G246=\"\",\"\",(G246/12)*G120)","v":459.57460900845808},459.57460900845808,459.57460900845808,459.57460900845808,459.57460900845808,459.57460900845808,459.57460900845808,459.57460900845808,459.57460900845808,459.57460900845808,459.57460900845808,459.57460900845808,409.07448096797845,409.07448096797845,409.07448096797845,409.07448096797845,409.07448096797845,409.07448096797845,409.07448096797845,409.07448096797845,409.07448096797845,409.07448096797845,409.07448096797845,409.07448096797845,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,368.83301663828883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,110,"IPC (5.41%)",19464000,"IPC",0,{"$f":"IF(G247=\"\",\"\",(G247/12)*G121)","v":89451.601897406275},89451.601897406275,89451.601897406275,89451.601897406275,89451.601897406275,89451.601897406275,89451.601897406275,89451.601897406275,89451.601897406275,89451.601897406275,89451.601897406275,89451.601897406275,79622.256975607321,79622.256975607321,79622.256975607321,79622.256975607321,79622.256975607321,79622.256975607321,79622.256975607321,79622.256975607321,79622.256975607321,79622.256975607321,79622.256975607321,79622.256975607321,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,71789.658358476532,0,0,0,0,0,0,0,0,0,0,0,0]
[null,111,"IPC (6.35%)",19462000,"IPC",0,{"$f":"IF(G248=\"\",\"\",(G248/12)*G122)","v":89442.41040522611},89442.41040522611,89442.41040522611,89442.41040522611,89442.41040522611,89442.41040522611,89442.41040522611,89442.41040522611,89442.41040522611,89442.41040522611,89442.41040522611,89442.41040522611,79614.075485987967,79614.075485987967,79614.075485987967,79614.075485987967,79614.075485987967,79614.075485987967,79614.075485987967,79614.075485987967,79614.075485987967,79614.075485987967,79614.075485987967,79614.075485987967,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,71782.281698143765,0,0,0,0,0,0,0,0,0]
[null,112,"IPC (5.93%)",5000000,"IPC",0,{"$f":"IF(G249=\"\",\"\",(G249/12)*G123)","v":22978.730450422903},22978.730450422903,22978.730450422903,22978.730450422903,22978.730450422903,22978.730450422903,22978.730450422903,22978.730450422903,22978.730450422903,22978.730450422903,22978.730450422903,22978.730450422903,20453.724048398923,20453.724048398923,20453.724048398923,20453.724048398923,20453.724048398923,20453.724048398923,20453.724048398923,20453.724048398923,20453.724048398923,20453.724048398923,20453.724048398923,20453.724048398923,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,18441.650831914441,0,0,0,{"$f":"IF(CH249=\"\",\"\",(CH249/12)*CH123)","v":0},{"$f":"IF(CI249=\"\",\"\",(CI249/12)*CI123)","v":0},{"$f":"IF(CJ249=\"\",\"\",(CJ249/12)*CJ123)","v":0},{"$f":"IF(CK249=\"\",\"\",(CK249/12)*CK123)","v":0},{"$f":"IF(CL249=\"\",\"\",(CL249/12)*CL123)","v":0}]
[null,113,"DTF+2.10% T.V.",20000000,"DTF",2.1000000000000001E-2,{"$f":"IF(G250=\"\",\"\",(G250/12)*G124)","v":164488.38030423297},164488.38030423297,164488.38030423297,164488.38030423297,164488.38030423297,164488.38030423297,164488.38030423297,164488.38030423297,164488.38030423297,164488.38030423297,164488.38030423297,164488.38030423297,166079.09541707471,166079.09541707471,166079.09541707471,166079.09541707471,166079.09541707471,166079.09541707471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS250=\"\",\"\",(BS250/12)*BS124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,"IPC (5.93%)",10000000,"IPC",0,{"$f":"IF(G251=\"\",\"\",(G251/12)*G125)","v":45957.460900845806},45957.460900845806,45957.460900845806,45957.460900845806,45957.460900845806,45957.460900845806,45957.460900845806,45957.460900845806,45957.460900845806,45957.460900845806,45957.460900845806,45957.460900845806,40907.448096797845,40907.448096797845,40907.448096797845,40907.448096797845,40907.448096797845,40907.448096797845,40907.448096797845,40907.448096797845,40907.448096797845,40907.448096797845,40907.448096797845,40907.448096797845,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,36883.301663828883,0,0,0,0,0,0,0,0]
[null,115,"","","","",{"$f":"IF(G252=\"\",\"\",(G252/12)*G126)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,116,"","","","",{"$f":"IF(G253=\"\",\"\",(G253/12)*G127)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,117,"","","","",{"$f":"IF(G254=\"\",\"\",(G254/12)*G128)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,118,"","","","",{"$f":"IF(G255=\"\",\"\",(G255/12)*G129)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,119,"","","","",{"$f":"IF(G256=\"\",\"\",(G256/12)*G130)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,120,{"$f":"IF(C259=\"\",\"\",C259)","v":""},"","","",{"$f":"IF(G257=\"\",\"\",(G257/12)*G131)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Causación mensual intereses de emisiones de CDT´s",null,null,null,null,{"$f":"+G262","v":"2009-01-01"},{"$f":"+H262","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BT262","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Total Causación Intereses (miles de $)",null,null,null,null,{"$f":"SUM(G263:G382)","v":23964067.77627518},23598587.159953609,21691035.57922383,20006363.482035924,19005327.077893827,18744540.912444837,17756332.579111502,16914921.072888028,15660595.827784341,14733886.852779297,14733886.852779297,14179174.279935066,13860073.392801518,13520908.649220455,12955789.488024836,11806956.620365901,10966929.355532387,10657353.449257303,10239702.048353899,9719044.0842213705,8689083.1431798935,7573369.2829242405,7032865.0903078206,6644627.7370506618,6313550.3588224435,6313550.3588224435,6245279.1636865837,5311725.1577126579,5311725.1577126579,5172343.1607250487,5172343.1607250487,4542979.5932122404,{"$f":"SUM(AM263:AM382)","v":3597730.89913431},3549242.9929705481,3072793.0186676532,2926193.1932209791,2376439.4778909176,2376439.4778909176,2376439.4778909176,1865338.8495510146,1865338.8495510146,1865338.8495510146,1865338.8495510146,1865338.8495510146,983218.33118735789,983218.33118735789,983218.33118735789,856895.16390415584,752515.25052643521,568098.74220729072,568098.74220729072,568098.74220729072,568098.74220729072,568098.74220729072,199265.72556900192,199265.72556900192,199265.72556900192,199265.72556900192,199265.72556900192,199265.72556900192,199265.72556900192,199265.72556900192,199265.72556900192,199265.72556900192,{"$f":"SUM(BS263:BS382)","v":199265.72556900192},199265.72556900192,198896.89255236363,198896.89255236363,198896.89255236363,198896.89255236363,198896.89255236363,198896.89255236363,127107.23419388708,127107.23419388708,127107.23419388708,55324.952495743324,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Modulo de saldos CDT´s emisiones nuevas de CDT´s"]
[]
[null,"Item","Fecha Inicio","Valor Emisión","No meses","Fecha Final",{"$f":"+G384","v":"2009-01-01"},{"$f":"+H384","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BT384","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01",{"$f":"#N/A","v":{"$error":"#N/A"}}]
[null,1,{"$f":"+G391","v":"2009-01-01"},{"$f":"HLOOKUP(C392,'Planeación Caja'!$C$8:$CH$9,2,1)","v":0},{"$f":"HLOOKUP(C392,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":12},{"$f":"#N/A","v":{"$error":"#N/A"}},{"$f":"+IF(G$391>=$C392,(IF(G$391<=$F392,$D392,0)),0)","v":{"$error":"#N/A"}},{"$f":"+IF(H$391>=$C392,(IF(H$391<=$F392,$D392,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BT$391>=$C392,(IF(BT$391<=$F392,$D392,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2,{"$f":"#N/A","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C393,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C393,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$f":"#N/A","v":{"$error":"#N/A"}},{"$f":"+IF(G$391>=$C393,(IF(G$391<=$F393,$D393,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,3,{"$f":"#N/A","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C394,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C394,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(M$391>=$C394,(IF(M$391<=$F394,$D394,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,4,{"$error":"#N/A"},{"$f":"HLOOKUP(C395,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C395,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,5,{"$error":"#N/A"},{"$f":"HLOOKUP(C396,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C396,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,6,{"$error":"#N/A"},{"$f":"HLOOKUP(C397,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C397,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BX$391>=$C397,(IF(BX$391<=$F397,$D397,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,7,{"$error":"#N/A"},{"$f":"HLOOKUP(C398,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C398,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(M$391>=$C398,(IF(M$391<=$F398,$D398,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,8,{"$error":"#N/A"},{"$f":"HLOOKUP(C399,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C399,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,9,{"$error":"#N/A"},{"$f":"HLOOKUP(C400,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C400,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,10,{"$error":"#N/A"},{"$f":"HLOOKUP(C401,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C401,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,11,{"$error":"#N/A"},{"$f":"HLOOKUP(C402,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C402,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AP$391>=$C402,(IF(AP$391<=$F402,$D402,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AZ$391>=$C402,(IF(AZ$391<=$F402,$D402,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BJ$391>=$C402,(IF(BJ$391<=$F402,$D402,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,12,{"$error":"#N/A"},{"$f":"HLOOKUP(C403,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C403,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(W$391>=$C403,(IF(W$391<=$F403,$D403,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AG$391>=$C403,(IF(AG$391<=$F403,$D403,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,13,{"$error":"#N/A"},{"$f":"HLOOKUP(C404,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C404,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AP$391>=$C404,(IF(AP$391<=$F404,$D404,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AZ$391>=$C404,(IF(AZ$391<=$F404,$D404,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BJ$391>=$C404,(IF(BJ$391<=$F404,$D404,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,14,{"$error":"#N/A"},{"$f":"HLOOKUP(C405,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C405,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BX$391>=$C405,(IF(BX$391<=$F405,$D405,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,15,{"$error":"#N/A"},{"$f":"HLOOKUP(C406,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C406,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BY$391>=$C406,(IF(BY$391<=$F406,$D406,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,16,{"$error":"#N/A"},{"$f":"HLOOKUP(C407,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C407,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,17,{"$error":"#N/A"},{"$f":"HLOOKUP(C408,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C408,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,18,{"$error":"#N/A"},{"$f":"HLOOKUP(C409,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C409,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+IF(G$391>=$C409,(IF(G$391<=$F409,$D409,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,19,{"$error":"#N/A"},{"$f":"HLOOKUP(C410,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C410,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,20,{"$error":"#N/A"},{"$f":"HLOOKUP(C411,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C411,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,21,{"$error":"#N/A"},{"$f":"HLOOKUP(C412,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C412,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BX$391>=$C412,(IF(BX$391<=$F412,$D412,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,22,{"$error":"#N/A"},{"$f":"HLOOKUP(C413,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C413,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(W$391>=$C413,(IF(W$391<=$F413,$D413,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AG$391>=$C413,(IF(AG$391<=$F413,$D413,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BY$391>=$C413,(IF(BY$391<=$F413,$D413,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,23,{"$error":"#N/A"},{"$f":"HLOOKUP(C414,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C414,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AP$391>=$C414,(IF(AP$391<=$F414,$D414,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AZ$391>=$C414,(IF(AZ$391<=$F414,$D414,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BJ$391>=$C414,(IF(BJ$391<=$F414,$D414,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,24,{"$error":"#N/A"},{"$f":"HLOOKUP(C415,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C415,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,25,{"$error":"#N/A"},{"$f":"HLOOKUP(C416,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C416,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,26,{"$error":"#N/A"},{"$f":"HLOOKUP(C417,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C417,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,27,{"$error":"#N/A"},{"$f":"HLOOKUP(C418,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C418,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,28,{"$error":"#N/A"},{"$f":"HLOOKUP(C419,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C419,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+IF(G$391>=$C419,(IF(G$391<=$F419,$D419,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,29,{"$error":"#N/A"},{"$f":"HLOOKUP(C420,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C420,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,30,{"$error":"#N/A"},{"$f":"HLOOKUP(C421,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C421,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,31,{"$error":"#N/A"},{"$f":"HLOOKUP(C422,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C422,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,32,{"$error":"#N/A"},{"$f":"HLOOKUP(C423,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C423,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(W$391>=$C423,(IF(W$391<=$F423,$D423,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AG$391>=$C423,(IF(AG$391<=$F423,$D423,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BY$391>=$C423,(IF(BY$391<=$F423,$D423,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,33,{"$error":"#N/A"},{"$f":"HLOOKUP(C424,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C424,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AP$391>=$C424,(IF(AP$391<=$F424,$D424,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AZ$391>=$C424,(IF(AZ$391<=$F424,$D424,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BJ$391>=$C424,(IF(BJ$391<=$F424,$D424,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,34,{"$error":"#N/A"},{"$f":"HLOOKUP(C425,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C425,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,35,{"$error":"#N/A"},{"$f":"HLOOKUP(C426,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C426,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,36,{"$error":"#N/A"},{"$f":"HLOOKUP(C427,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C427,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,37,{"$error":"#N/A"},{"$f":"HLOOKUP(C428,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C428,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,38,{"$error":"#N/A"},{"$f":"HLOOKUP(C429,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C429,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+IF(G$391>=$C429,(IF(G$391<=$F429,$D429,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,39,{"$error":"#N/A"},{"$f":"HLOOKUP(C430,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C430,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,40,{"$error":"#N/A"},{"$f":"HLOOKUP(C431,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C431,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,41,{"$error":"#N/A"},{"$f":"HLOOKUP(C432,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C432,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,42,{"$error":"#N/A"},{"$f":"HLOOKUP(C433,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C433,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(W$391>=$C433,(IF(W$391<=$F433,$D433,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AG$391>=$C433,(IF(AG$391<=$F433,$D433,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BY$391>=$C433,(IF(BY$391<=$F433,$D433,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,43,{"$error":"#N/A"},{"$f":"HLOOKUP(C434,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C434,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AP$391>=$C434,(IF(AP$391<=$F434,$D434,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AZ$391>=$C434,(IF(AZ$391<=$F434,$D434,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BJ$391>=$C434,(IF(BJ$391<=$F434,$D434,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,44,{"$error":"#N/A"},{"$f":"HLOOKUP(C435,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C435,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,45,{"$error":"#N/A"},{"$f":"HLOOKUP(C436,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C436,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,46,{"$error":"#N/A"},{"$f":"HLOOKUP(C437,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C437,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,47,{"$error":"#N/A"},{"$f":"HLOOKUP(C438,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C438,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,48,{"$f":"#N/A","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C439,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C439,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+IF(G$391>=$C439,(IF(G$391<=$F439,$D439,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,49,{"$error":"#N/A"},{"$f":"HLOOKUP(C440,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C440,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,50,{"$error":"#N/A"},{"$f":"HLOOKUP(C441,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C441,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,51,{"$error":"#N/A"},{"$f":"HLOOKUP(C442,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C442,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,52,{"$error":"#N/A"},{"$f":"HLOOKUP(C443,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C443,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(W$391>=$C443,(IF(W$391<=$F443,$D443,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AG$391>=$C443,(IF(AG$391<=$F443,$D443,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BY$391>=$C443,(IF(BY$391<=$F443,$D443,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,53,{"$error":"#N/A"},{"$f":"HLOOKUP(C444,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C444,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AP$391>=$C444,(IF(AP$391<=$F444,$D444,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AZ$391>=$C444,(IF(AZ$391<=$F444,$D444,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BJ$391>=$C444,(IF(BJ$391<=$F444,$D444,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BX$391>=$C444,(IF(BX$391<=$F444,$D444,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,54,{"$error":"#N/A"},{"$f":"HLOOKUP(C445,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C445,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,55,{"$error":"#N/A"},{"$f":"HLOOKUP(C446,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C446,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,56,{"$error":"#N/A"},{"$f":"HLOOKUP(C447,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C447,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,57,{"$error":"#N/A"},{"$f":"HLOOKUP(C448,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C448,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,58,{"$error":"#N/A"},{"$f":"HLOOKUP(C449,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C449,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+IF(G$391>=$C449,(IF(G$391<=$F449,$D449,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,59,{"$error":"#N/A"},{"$f":"HLOOKUP(C450,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C450,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AP$391>=$C450,(IF(AP$391<=$F450,$D450,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BB$391>=$C450,(IF(BB$391<=$F450,$D450,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BR$391>=$C450,(IF(BR$391<=$F450,$D450,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,60,{"$error":"#N/A"},{"$f":"HLOOKUP(C451,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C451,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BB$391>=$C451,(IF(BB$391<=$F451,$D451,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,61,{"$error":"#N/A"},{"$f":"HLOOKUP(C452,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C452,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,62,{"$error":"#N/A"},{"$f":"HLOOKUP(C453,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C453,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,63,{"$error":"#N/A"},{"$f":"HLOOKUP(C454,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C454,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,64,{"$error":"#N/A"},{"$f":"HLOOKUP(C455,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C455,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,65,{"$error":"#N/A"},{"$f":"HLOOKUP(C456,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C456,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+IF(G$391>=$C456,(IF(G$391<=$F456,$D456,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(V$391>=$C456,(IF(V$391<=$F456,$D456,0)),0)","v":{"$error":"#N/A"}},{"$f":"+IF(W$391>=$C456,(IF(W$391<=$F456,$D456,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AK$391>=$C456,(IF(AK$391<=$F456,$D456,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BA$391>=$C456,(IF(BA$391<=$F456,$D456,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,66,{"$error":"#N/A"},{"$f":"HLOOKUP(C457,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C457,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$f":"#N/A","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(W$391>=$C457,(IF(W$391<=$F457,$D457,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,67,{"$f":"#N/A","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C458,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C458,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BY$391>=$C458,(IF(BY$391<=$F458,$D458,0)),0)","v":{"$error":"#N/A"}},{"$f":"+IF(BZ$391>=$C458,(IF(BZ$391<=$F458,$D458,0)),0)","v":{"$error":"#N/A"}},{"$f":"+IF(CA$391>=$C458,(IF(CA$391<=$F458,$D458,0)),0)","v":{"$error":"#N/A"}},{"$f":"+IF(CB$391>=$C458,(IF(CB$391<=$F458,$D458,0)),0)","v":{"$error":"#N/A"}},{"$f":"+IF(CC$391>=$C458,(IF(CC$391<=$F458,$D458,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,68,{"$error":"#N/A"},{"$f":"HLOOKUP(C459,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C459,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,69,{"$error":"#N/A"},{"$f":"HLOOKUP(C460,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C460,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BR$391>=$C460,(IF(BR$391<=$F460,$D460,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BY$391>=$C460,(IF(BY$391<=$F460,$D460,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,70,{"$error":"#N/A"},{"$f":"HLOOKUP(C461,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C461,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,71,{"$error":"#N/A"},{"$f":"HLOOKUP(C462,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C462,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BY$391>=$C462,(IF(BY$391<=$F462,$D462,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,72,{"$error":"#N/A"},{"$f":"HLOOKUP(C463,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C463,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(CB$391>=$C463,(IF(CB$391<=$F463,$D463,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,73,{"$error":"#N/A"},{"$f":"HLOOKUP(C464,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C464,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,74,{"$error":"#N/A"},{"$f":"HLOOKUP(C465,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C465,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,75,{"$error":"#N/A"},{"$f":"HLOOKUP(C466,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C466,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BQ$391>=$C466,(IF(BQ$391<=$F466,$D466,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,76,{"$error":"#N/A"},{"$f":"HLOOKUP(C467,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C467,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BC$391>=$C467,(IF(BC$391<=$F467,$D467,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BS$391>=$C467,(IF(BS$391<=$F467,$D467,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,77,{"$error":"#N/A"},{"$f":"HLOOKUP(C468,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C468,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BX$391>=$C468,(IF(BX$391<=$F468,$D468,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,78,{"$error":"#N/A"},{"$f":"HLOOKUP(C469,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C469,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(BY$391>=$C469,(IF(BY$391<=$F469,$D469,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,79,{"$error":"#N/A"},{"$f":"HLOOKUP(C470,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C470,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,80,{"$error":"#N/A"},{"$f":"HLOOKUP(C471,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C471,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,81,{"$error":"#N/A"},{"$f":"HLOOKUP(C472,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C472,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(U$391>=$C472,(IF(U$391<=$F472,$D472,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,82,{"$error":"#N/A"},{"$f":"HLOOKUP(C473,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C473,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+IF(G$391>=$C473,(IF(G$391<=$F473,$D473,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,83,{"$error":"#N/A"},{"$f":"HLOOKUP(C474,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C474,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AN$391>=$C474,(IF(AN$391<=$F474,$D474,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,84,{"$error":"#N/A"},{"$f":"HLOOKUP(C475,'Planeación Caja'!$C$8:$CH$9,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C475,'Planeación Caja'!$C$8:$CH$12,5,1)*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AM$391>=$C475,(IF(AM$391<=$F475,$D475,0)),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Saldo final de emisiones nuevas",null,null,{"$f":"SUM(G392:G475)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AM392:AM475)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BS392:BS475)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,"Tasas de Interés"]
[null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86]
[null,"Item","Fecha Inicio","Valor Emisión","No Años","Fecha Final",{"$f":"+G391","v":"2009-01-01"},{"$f":"+H391","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BT391","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,1,{"$f":"+C392","v":"2009-01-01"},{"$f":"+D392","v":0},{"$f":"HLOOKUP(C482,'Planeación Caja'!$C$8:$CH$12,5,1)","v":1},{"$f":"+F392","v":{"$error":"#N/A"}},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,G$480,0))","v":9.8168117773394847E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,H$480,0))","v":9.8168117773394847E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,I$480,0))","v":9.8168117773394847E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,J$480,0))","v":9.8168117773394847E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,K$480,0))","v":9.8168117773394847E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,L$480,0))","v":9.8168117773394847E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,M$480,0))","v":9.8168117773394847E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,N$480,0))","v":9.8168117773394847E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,O$480,0))","v":9.8168117773394847E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,P$480,0))","v":9.8168117773394847E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,Q$480,0))","v":9.8168117773394847E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,R$480,0))","v":9.8168117773394847E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,S$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,T$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,U$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,V$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,W$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,X$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,Y$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,Z$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AA$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AB$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AC$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AD$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AE$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AF$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AG$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AH$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AI$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AJ$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AK$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AL$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AM$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AN$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AO$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AP$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AQ$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AR$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AS$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AT$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AU$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AV$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AW$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AX$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AY$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,AZ$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BA$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BB$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BC$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BD$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BE$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BF$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BG$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BH$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BI$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BJ$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BK$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BL$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BM$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BN$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BO$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BP$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BQ$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BR$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BS$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BT$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BU$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BV$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BW$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BX$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BY$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,BZ$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,CA$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,CB$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,CC$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,CD$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,CE$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,CF$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,CG$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,CH$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,CI$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,CJ$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,CK$480,0))","v":9.9122302365124426E-2},{"$f":"IF($E482=0,0,VLOOKUP($E482,Variables!$A$136:$CH$142,CL$480,0))","v":9.9122302365124426E-2}]
[null,2,{"$f":"+C393","v":{"$error":"#N/A"}},{"$f":"+D393","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C483,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$f":"+F393","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E483=0,0,VLOOKUP($E483,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,3,{"$error":"#N/A"},{"$f":"+D394","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C484,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E484=0,0,VLOOKUP($E484,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,4,{"$error":"#N/A"},{"$f":"+D395","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C485,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E485=0,0,VLOOKUP($E485,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,5,{"$error":"#N/A"},{"$f":"+D396","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C486,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E486=0,0,VLOOKUP($E486,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,6,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C487,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E487=0,0,VLOOKUP($E487,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,7,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C488,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E488=0,0,VLOOKUP($E488,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,8,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C489,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E489=0,0,VLOOKUP($E489,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,9,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C490,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E490=0,0,VLOOKUP($E490,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,10,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C491,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E491=0,0,VLOOKUP($E491,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,11,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C492,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E492=0,0,VLOOKUP($E492,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,12,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C493,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E493=0,0,VLOOKUP($E493,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,13,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C494,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E494=0,0,VLOOKUP($E494,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,14,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C495,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E495=0,0,VLOOKUP($E495,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,15,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C496,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E496=0,0,VLOOKUP($E496,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,16,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C497,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E497=0,0,VLOOKUP($E497,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,17,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C498,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E498=0,0,VLOOKUP($E498,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,18,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C499,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E499=0,0,VLOOKUP($E499,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,19,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C500,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E500=0,0,VLOOKUP($E500,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,20,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C501,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E501=0,0,VLOOKUP($E501,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,21,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C502,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E502=0,0,VLOOKUP($E502,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,22,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C503,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E503=0,0,VLOOKUP($E503,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,23,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C504,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E504=0,0,VLOOKUP($E504,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,24,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C505,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E505=0,0,VLOOKUP($E505,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,25,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C506,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E506=0,0,VLOOKUP($E506,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,26,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C507,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E507=0,0,VLOOKUP($E507,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,27,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C508,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E508=0,0,VLOOKUP($E508,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,28,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C509,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E509=0,0,VLOOKUP($E509,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,29,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C510,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E510=0,0,VLOOKUP($E510,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,30,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C511,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E511=0,0,VLOOKUP($E511,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,31,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C512,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E512=0,0,VLOOKUP($E512,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,32,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C513,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E513=0,0,VLOOKUP($E513,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,33,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C514,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E514=0,0,VLOOKUP($E514,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,34,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C515,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E515=0,0,VLOOKUP($E515,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,35,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C516,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E516=0,0,VLOOKUP($E516,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,36,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C517,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E517=0,0,VLOOKUP($E517,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,37,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C518,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E518=0,0,VLOOKUP($E518,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,38,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C519,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E519=0,0,VLOOKUP($E519,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,39,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C520,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E520=0,0,VLOOKUP($E520,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,40,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C521,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E521=0,0,VLOOKUP($E521,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,41,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C522,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E522=0,0,VLOOKUP($E522,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,42,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C523,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E523=0,0,VLOOKUP($E523,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,43,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C524,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E524=0,0,VLOOKUP($E524,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,44,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C525,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E525=0,0,VLOOKUP($E525,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,45,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C526,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E526=0,0,VLOOKUP($E526,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,46,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C527,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E527=0,0,VLOOKUP($E527,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,47,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C528,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E528=0,0,VLOOKUP($E528,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,48,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C529,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E529=0,0,VLOOKUP($E529,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,49,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C530,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E530=0,0,VLOOKUP($E530,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,50,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C531,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E531=0,0,VLOOKUP($E531,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,51,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C532,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E532=0,0,VLOOKUP($E532,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,52,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C533,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E533=0,0,VLOOKUP($E533,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,53,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C534,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E534=0,0,VLOOKUP($E534,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,54,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C535,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E535=0,0,VLOOKUP($E535,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,55,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C536,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E536=0,0,VLOOKUP($E536,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,56,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C537,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E537=0,0,VLOOKUP($E537,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,57,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C538,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E538=0,0,VLOOKUP($E538,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,58,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C539,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E539=0,0,VLOOKUP($E539,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,59,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C540,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E540=0,0,VLOOKUP($E540,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,60,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C541,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E541=0,0,VLOOKUP($E541,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,61,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C542,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E542=0,0,VLOOKUP($E542,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,62,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C543,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E543=0,0,VLOOKUP($E543,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,63,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C544,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E544=0,0,VLOOKUP($E544,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,64,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C545,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E545=0,0,VLOOKUP($E545,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,65,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C546,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E546=0,0,VLOOKUP($E546,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,66,{"$f":"+C457","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"HLOOKUP(C547,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$f":"+F457","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E547=0,0,VLOOKUP($E547,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,67,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C548,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E548=0,0,VLOOKUP($E548,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,68,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C549,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E549=0,0,VLOOKUP($E549,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,69,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C550,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E550=0,0,VLOOKUP($E550,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,70,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C551,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E551=0,0,VLOOKUP($E551,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,71,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C552,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E552=0,0,VLOOKUP($E552,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,72,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C553,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E553=0,0,VLOOKUP($E553,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,73,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C554,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E554=0,0,VLOOKUP($E554,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,74,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C555,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E555=0,0,VLOOKUP($E555,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,75,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C556,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E556=0,0,VLOOKUP($E556,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,76,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C557,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E557=0,0,VLOOKUP($E557,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,77,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C558,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E558=0,0,VLOOKUP($E558,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,78,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C559,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E559=0,0,VLOOKUP($E559,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,79,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C560,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E560=0,0,VLOOKUP($E560,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,80,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C561,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E561=0,0,VLOOKUP($E561,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,81,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C562,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E562=0,0,VLOOKUP($E562,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,82,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C563,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E563=0,0,VLOOKUP($E563,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,83,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C564,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E564=0,0,VLOOKUP($E564,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[null,84,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(C565,'Planeación Caja'!$C$8:$CH$12,5,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,G$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,H$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,I$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,J$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,K$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,L$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,M$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,N$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,O$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,P$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,Q$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,R$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,S$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,T$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,U$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,V$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,W$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,X$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,Y$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,Z$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,AZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BL$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BM$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BN$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BO$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BP$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BQ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BR$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BS$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BT$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BU$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BV$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BW$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BX$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BY$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,BZ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,CA$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,CB$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,CC$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,CD$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,CE$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,CF$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,CG$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,CH$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,CI$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,CJ$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,CK$480,0))","v":{"$error":"#N/A"}},{"$f":"IF($E565=0,0,VLOOKUP($E565,Variables!$A$136:$CH$142,CL$480,0))","v":{"$error":"#N/A"}}]
[]
[]
[null,"Causación de Intereses emisiones nuevas de CDT´s"]
[]
[null,"Item","Fecha Inicio","Valor Emisión","No meses","Fecha Final",{"$f":"+G481","v":"2009-01-01"},{"$f":"+H481","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BT481","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,1,{"$f":"+C392","v":"2009-01-01"},{"$f":"+D392","v":0},12,{"$error":"#N/A"},{"$f":"+G392*G482/12","v":{"$error":"#N/A"}},{"$f":"+H392*H482/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BT392*BT482/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+G393*G483/12","v":{"$error":"#N/A"}},{"$f":"+H393*H483/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H394*H484/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS397*BS487/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H398*H488/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H399*H489/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BT399*BT489/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,9,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,10,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,11,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS402*BS492/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,12,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H403*H493/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,13,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,14,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,15,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS406*BS496/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,16,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H407*H497/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,17,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,18,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,19,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS410*BS500/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H411*H501/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,21,{"$f":"+C412","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,22,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,23,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS414*BS504/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,24,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H415*H505/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,25,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,26,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,27,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS418*BS508/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,28,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H419*H509/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,29,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,30,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,31,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS422*BS512/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,32,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H423*H513/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,33,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+G424*G514/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,34,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,35,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS426*BS516/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,36,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H427*H517/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,37,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,38,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,39,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS430*BS520/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,40,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H431*H521/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,41,{"$f":"+C432","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,42,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,43,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS434*BS524/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,44,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H435*H525/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,45,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,46,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,47,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS438*BS528/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,48,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H439*H529/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,49,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,50,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,51,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS442*BS532/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,52,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H443*H533/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,53,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,54,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,55,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS446*BS536/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,56,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H447*H537/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,57,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,58,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,59,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS450*BS540/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,60,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H451*H541/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,61,{"$f":"+C452","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,62,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,63,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS454*BS544/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,64,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H455*H545/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,65,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+G456*G546/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,66,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H457*H547/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,67,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H458*H548/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,68,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,69,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,70,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS461*BS551/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,71,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H462*H552/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,72,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,73,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,74,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS465*BS555/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,75,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H466*H556/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,76,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,77,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,78,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS469*BS559/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,79,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H470*H560/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,80,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,81,{"$f":"+C472","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,82,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS473*BS563/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,83,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+H474*H564/12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,84,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Causación mensual intereses de emisiones de CDT´s",null,null,null,null,{"$f":"+G570","v":"2009-01-01"},{"$f":"+H570","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BT570","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Total Causación Intereses (miles de $)",null,null,null,null,{"$f":"SUM(G571:G654)","v":{"$error":"#N/A"}},{"$f":"SUM(H571:H654)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BT571:BT654)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[null,"Flujo de Caja Egresos capital CDT´s"]
[]
[null,"Item","Descripción","Saldo (miles de $)","Próxima Amortización","Fecha Vencimiento",{"$f":"+G656","v":"2009-01-01"},{"$f":"+H656","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BT656","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,1,{"$f":"IF(C12=\"\",\"\",C12)","v":"10,85% E.A"},7800000,"2009-01-01","2009-01-01",{"$f":"IF(H12=0,G12,0)","v":7800000},0,{"$f":"IF(J12=0,I12,0)","v":0},{"$f":"IF(K12=0,J12,0)","v":0},0,{"$f":"IF(M12=0,L12,0)","v":0},{"$f":"IF(N12=0,M12,0)","v":0},{"$f":"IF(O12=0,N12,0)","v":0},{"$f":"IF(P12=0,O12,0)","v":0},{"$f":"IF(Q12=0,P12,0)","v":0},{"$f":"IF(R12=0,Q12,0)","v":0},{"$f":"IF(S12=0,R12,0)","v":0},{"$f":"IF(T12=0,S12,0)","v":0},{"$f":"IF(U12=0,T12,0)","v":0},{"$f":"IF(V12=0,U12,0)","v":0},{"$f":"IF(W12=0,V12,0)","v":0},{"$f":"IF(X12=0,W12,0)","v":0},{"$f":"IF(Y12=0,X12,0)","v":0},{"$f":"IF(Z12=0,Y12,0)","v":0},{"$f":"IF(AA12=0,Z12,0)","v":0},{"$f":"IF(AB12=0,AA12,0)","v":0},{"$f":"IF(AC12=0,AB12,0)","v":0},{"$f":"IF(AD12=0,AC12,0)","v":0},{"$f":"IF(AE12=0,AD12,0)","v":0},{"$f":"IF(AF12=0,AE12,0)","v":0},{"$f":"IF(AG12=0,AF12,0)","v":0},{"$f":"IF(AH12=0,AG12,0)","v":0},{"$f":"IF(AI12=0,AH12,0)","v":0},{"$f":"IF(AJ12=0,AI12,0)","v":0},{"$f":"IF(AK12=0,AJ12,0)","v":0},{"$f":"IF(AL12=0,AK12,0)","v":0},{"$f":"IF(AM12=0,AL12,0)","v":0},{"$f":"IF(AN12=0,AM12,0)","v":0},{"$f":"IF(AO12=0,AN12,0)","v":0},{"$f":"IF(AP12=0,AO12,0)","v":0},{"$f":"IF(AQ12=0,AP12,0)","v":0},{"$f":"IF(AR12=0,AQ12,0)","v":0},{"$f":"IF(AS12=0,AR12,0)","v":0},{"$f":"IF(AT12=0,AS12,0)","v":0},{"$f":"IF(AU12=0,AT12,0)","v":0},{"$f":"IF(AV12=0,AU12,0)","v":0},{"$f":"IF(AW12=0,AV12,0)","v":0},{"$f":"IF(AX12=0,AW12,0)","v":0},{"$f":"IF(AY12=0,AX12,0)","v":0},{"$f":"IF(AZ12=0,AY12,0)","v":0},{"$f":"IF(BA12=0,AZ12,0)","v":0},{"$f":"IF(BB12=0,BA12,0)","v":0},{"$f":"IF(BC12=0,BB12,0)","v":0},{"$f":"IF(BD12=0,BC12,0)","v":0},{"$f":"IF(BE12=0,BD12,0)","v":0},{"$f":"IF(BF12=0,BE12,0)","v":0},{"$f":"IF(BG12=0,BF12,0)","v":0},{"$f":"IF(BH12=0,BG12,0)","v":0},{"$f":"IF(BI12=0,BH12,0)","v":0},{"$f":"IF(BJ12=0,BI12,0)","v":0},{"$f":"IF(BK12=0,BJ12,0)","v":0},{"$f":"IF(BL12=0,BK12,0)","v":0},{"$f":"IF(BM12=0,BL12,0)","v":0},{"$f":"IF(BN12=0,BM12,0)","v":0},{"$f":"IF(BO12=0,BN12,0)","v":0},{"$f":"IF(BP12=0,BO12,0)","v":0},{"$f":"IF(BQ12=0,BP12,0)","v":0},{"$f":"IF(BR12=0,BQ12,0)","v":0},{"$f":"IF(BS12=0,BR12,0)","v":0},{"$f":"IF(BT12=0,BS12,0)","v":0},{"$f":"IF(BU12=0,BT12,0)","v":0},{"$f":"IF(BV12=0,BU12,0)","v":0},{"$f":"IF(BW12=0,BV12,0)","v":0},{"$f":"IF(BX12=0,BW12,0)","v":0},{"$f":"IF(BY12=0,BX12,0)","v":0},{"$f":"IF(BZ12=0,BY12,0)","v":0},{"$f":"IF(CA12=0,BZ12,0)","v":0},{"$f":"IF(CB12=0,CA12,0)","v":0},{"$f":"IF(CC12=0,CB12,0)","v":0},{"$f":"IF(CD12=0,CC12,0)","v":0},{"$f":"IF(CE12=0,CD12,0)","v":0},{"$f":"IF(CF12=0,CE12,0)","v":0},{"$f":"IF(CG12=0,CF12,0)","v":0},{"$f":"IF(CH12=0,CG12,0)","v":0},{"$f":"IF(CI12=0,CH12,0)","v":0},{"$f":"IF(CJ12=0,CI12,0)","v":0},{"$f":"IF(CK12=0,CJ12,0)","v":0},{"$f":"IF(CL12=0,CK12,0)","v":0},{"$f":"IF(CM12=0,CL12,0)","v":0}]
[null,2,"DTF + 1.65% T.V.",20000000,"2009-01-01","2009-01-01",20000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"DTF + 1.70% T.V.",5500000,"2009-01-01","2009-01-01",5500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"DTF + 1.75% T.V.",5000000,"2009-01-01","2009-01-01",5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"DTF + 1.75% T.V.",7000000,"2009-01-01","2009-01-01",7000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"DTF + 1.70% T.V.",2000000,"2009-02-01","2009-02-01",0,2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,"DTF + 1.75% T.V.",10000000,"2009-02-01","2009-02-01",0,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,"DTF + 1.72% T.V.",9000000,"2009-02-01","2009-02-01",0,9000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,"DTF + 1.74% T.V.",6500000,"2009-02-01","2009-02-01",0,6500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,"DTF + 1.74% T.V.",14500000,"2009-02-01","2009-02-01",0,14500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,"DTF + 1.68% T.V.",4000000,"2009-02-01","2009-02-01",0,4000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,"DTF + 1.75% T.V.",7600000,"2009-02-01","2009-02-01",0,7600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"DTF + 2.10% T.V.",10000000,"2009-02-01","2009-02-01",0,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,"DTF + 2.10% T.V.",28700000,"2009-02-01","2009-02-01",0,28700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"DTF + 2.05% T.V.",99000000,"2009-02-01","2009-02-01",0,99000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"DTF + 2.10% T.V.",28740000,"2009-02-01","2009-02-01",{"$f":"IF(H27=0,G27,0)","v":0},{"$f":"IF(I27=0,H27,0)","v":28740000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"DTF + 1.85% T.V.",7800000,"2009-02-01","2009-02-01",0,7800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,"DTF + 0.88% T.V.",1000000,"2009-02-01","2009-02-01",0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,"DTF + 2.10% T.V.",5500000,"2009-02-01","2009-02-01",0,5500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"DTF + 2.00% T.V.",552000,"2009-02-01","2009-02-01",0,552000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,{"$f":"IF(C32=\"\",\"\",C32)","v":"10.90% E.A."},10000000,"2009-03-01","2009-03-01",0,0,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"11.00% E.A.",20000000,"2009-03-01","2009-03-01",0,0,20000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"DTF + 2.05% T.V.",5000000,"2009-03-01","2009-03-01",0,0,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,"DTF + 2.00% T.V.",111670000,"2009-03-01","2009-03-01",0,0,111670000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,"11.00% E.A.",13000000,"2009-03-01","2009-03-01",0,0,13000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,"DTF + 2.00% T.V.",27470000,"2009-03-01","2009-03-01",0,0,27470000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,"11.10% E.A.",2500000,"2009-03-01","2009-03-01",0,0,{"$f":"IF(J38=0,I38,0)","v":2500000},{"$f":"IF(K38=0,J38,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,"11.00% E.A.",5273000,"2009-03-01","2009-03-01",0,0,5273000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,"10.80% E.A.",5200000,"2009-03-01","2009-03-01",0,0,5200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,"DTF + 2.00% T.V.",80000000,"2009-01-01","2009-04-01",0,0,0,80000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,"11.00% E.A.",30000000,"2009-01-01","2009-04-01",0,0,0,30000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,"10.95% E.A.",1000000,"2009-01-01","2009-04-01",0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,"DTF + 1.70% T.V.",1000000,"2009-01-01","2009-04-01",0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,"11.6162% E.A.",6000000,"2009-01-01","2009-04-01",0,0,0,6000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,"DTF + 2.00% T.V.",10750000,"2009-02-01","2009-05-01",0,0,0,0,10750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,"11.00% E.A.",3000000,"2009-02-01","2009-05-01",0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,"DTF + 1.90% T.V.",5500000,"2009-02-01","2009-05-01",0,0,0,0,5500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,"11.10% E.A.",8500000,"2009-02-01","2009-05-01",0,0,0,0,8500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,"11% E.A.",2500000,"2009-02-01","2009-05-01",0,0,0,0,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,"11.15% E.A.",50000000,"2009-03-01","2009-06-01",0,0,0,0,0,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,41,{"$f":"IF(C52=\"\",\"\",C52)","v":"10.90% E.A."},6500000,"2009-03-01","2009-06-01",0,0,0,0,0,6500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,"11.15% E.A.",20000000,"2009-03-01","2009-06-01",{"$f":"IF(H53=0,G53,0)","v":0},{"$f":"IF(I53=0,H53,0)","v":0},0,0,0,20000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,"11.15% E.A.",30000000,"2009-03-01","2009-06-01",0,0,0,0,0,30000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"DTF + 1.85% T.V.",105100000,"2009-01-01","2009-07-01",0,0,0,0,0,0,105100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,"DTF + 2.20% T.V.",29670000,"2009-02-01","2009-08-01",0,0,0,0,0,0,0,29670000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"DTF + 1.50% T.V.",8500000,"2009-02-01","2009-08-01",0,0,0,0,0,0,0,8500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,47,"DTF+0.88% (E.A.)",118000000,"2009-02-01","2009-08-01",0,0,0,0,0,0,0,118000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,48,"DTF + 1.60% T.V.",12500000,"2009-02-01","2009-08-01",0,0,0,0,0,0,0,12500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,49,"DTF + 1.60% T.V.",2960000,"2009-03-01","2009-09-01",0,0,0,0,0,0,0,0,2960000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,"DTF + 1.60% T.V.",3000000,"2009-03-01","2009-09-01",0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,51,"DTF + 1.50% T.V.",6945000,"2009-03-01","2009-09-01",0,0,0,0,0,0,0,0,6945000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,"DTF + 2.15% T.V.",100000000,"2009-03-01","2009-09-01",0,0,0,0,0,0,0,0,100000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,"IPC + 4,20%",32416000,"2009-02-01","2009-11-01",0,0,0,0,0,0,0,0,0,0,32416000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,54,"IPC + 4,20%",18000000,"2009-02-01","2009-11-01",0,0,0,0,0,0,0,0,0,0,18000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,"11.75% E.A.",15000000,"2009-02-01","2009-11-01",0,0,0,0,0,0,0,0,0,0,15000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,"DTF + 2.20% T.V.",2000000,"2009-03-01","2009-12-01",0,0,0,{"$f":"IF(K67=0,J67,0)","v":0},{"$f":"IF(L67=0,K67,0)","v":0},0,0,0,0,0,0,2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,"DTF + 2.20% T.V.",32500000,"2009-03-01","2009-12-01",0,0,0,0,0,0,0,0,0,0,0,32500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,"DTF + 2.30% T.V.",40000000,"2009-01-01","2010-01-01",0,0,0,0,0,0,0,0,0,0,0,0,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,"DTF + 2.30% T.V.",59700000,"2009-02-01","2010-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,59700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,"DTF + 2.20% T.V.",2000000,"2009-02-01","2010-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,{"$f":"IF(C72=\"\",\"\",C72)","v":"DTF + 2.24% T.V."},5000000,"2009-02-01","2010-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,"DTF + 2.24% T.V.",92000000,"2009-03-01","2010-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,92000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,63,"DTF + 2.20% T.V.",44520000,"2009-03-01","2010-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,44520000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,"DTF + 2.21% T.V.",100000000,"2009-01-01","2010-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,"DTF + 2.25% T.V.",35700000,"2009-02-01","2010-05-01",0,0,0,0,0,{"$f":"IF(M76=0,L76,0)","v":0},{"$f":"IF(N76=0,M76,0)","v":0},{"$f":"IF(O76=0,N76,0)","v":0},{"$f":"IF(P76=0,O76,0)","v":0},{"$f":"IF(Q76=0,P76,0)","v":0},{"$f":"IF(R76=0,Q76,0)","v":0},{"$f":"IF(S76=0,R76,0)","v":0},{"$f":"IF(T76=0,S76,0)","v":0},{"$f":"IF(U76=0,T76,0)","v":0},{"$f":"IF(V76=0,U76,0)","v":0},{"$f":"IF(W76=0,V76,0)","v":0},{"$f":"IF(X76=0,W76,0)","v":35700000},{"$f":"IF(Y76=0,X76,0)","v":0},{"$f":"IF(Z76=0,Y76,0)","v":0},{"$f":"IF(AA76=0,Z76,0)","v":0},{"$f":"IF(AB76=0,AA76,0)","v":0},{"$f":"IF(AC76=0,AB76,0)","v":0},{"$f":"IF(AD76=0,AC76,0)","v":0},{"$f":"IF(AE76=0,AD76,0)","v":0},{"$f":"IF(AF76=0,AE76,0)","v":0},{"$f":"IF(AG76=0,AF76,0)","v":0},{"$f":"IF(AH76=0,AG76,0)","v":0},{"$f":"IF(AI76=0,AH76,0)","v":0},{"$f":"IF(AJ76=0,AI76,0)","v":0},{"$f":"IF(AK76=0,AJ76,0)","v":0},{"$f":"IF(AL76=0,AK76,0)","v":0},{"$f":"IF(AM76=0,AL76,0)","v":0},{"$f":"IF(AN76=0,AM76,0)","v":0},{"$f":"IF(AO76=0,AN76,0)","v":0},{"$f":"IF(AP76=0,AO76,0)","v":0},{"$f":"IF(AQ76=0,AP76,0)","v":0},{"$f":"IF(AR76=0,AQ76,0)","v":0},{"$f":"IF(AS76=0,AR76,0)","v":0},{"$f":"IF(AT76=0,AS76,0)","v":0},{"$f":"IF(AU76=0,AT76,0)","v":0},{"$f":"IF(AV76=0,AU76,0)","v":0},{"$f":"IF(AW76=0,AV76,0)","v":0},{"$f":"IF(AX76=0,AW76,0)","v":0},{"$f":"IF(AY76=0,AX76,0)","v":0},{"$f":"IF(AZ76=0,AY76,0)","v":0},{"$f":"IF(BA76=0,AZ76,0)","v":0},{"$f":"IF(BB76=0,BA76,0)","v":0},{"$f":"IF(BC76=0,BB76,0)","v":0},{"$f":"IF(BD76=0,BC76,0)","v":0},{"$f":"IF(BE76=0,BD76,0)","v":0},{"$f":"IF(BF76=0,BE76,0)","v":0},{"$f":"IF(BG76=0,BF76,0)","v":0},{"$f":"IF(BH76=0,BG76,0)","v":0},{"$f":"IF(BI76=0,BH76,0)","v":0},{"$f":"IF(BJ76=0,BI76,0)","v":0},{"$f":"IF(BK76=0,BJ76,0)","v":0},{"$f":"IF(BL76=0,BK76,0)","v":0},{"$f":"IF(BM76=0,BL76,0)","v":0},{"$f":"IF(BN76=0,BM76,0)","v":0},{"$f":"IF(BO76=0,BN76,0)","v":0},{"$f":"IF(BP76=0,BO76,0)","v":0},{"$f":"IF(BQ76=0,BP76,0)","v":0},{"$f":"IF(BR76=0,BQ76,0)","v":0},{"$f":"IF(BS76=0,BR76,0)","v":0},{"$f":"IF(BT76=0,BS76,0)","v":0},{"$f":"IF(BU76=0,BT76,0)","v":0},{"$f":"IF(BV76=0,BU76,0)","v":0},{"$f":"IF(BW76=0,BV76,0)","v":0},{"$f":"IF(BX76=0,BW76,0)","v":0},{"$f":"IF(BY76=0,BX76,0)","v":0},{"$f":"IF(BZ76=0,BY76,0)","v":0},{"$f":"IF(CA76=0,BZ76,0)","v":0},{"$f":"IF(CB76=0,CA76,0)","v":0},{"$f":"IF(CC76=0,CB76,0)","v":0},{"$f":"IF(CD76=0,CC76,0)","v":0},{"$f":"IF(CE76=0,CD76,0)","v":0},{"$f":"IF(CF76=0,CE76,0)","v":0},{"$f":"IF(CG76=0,CF76,0)","v":0},{"$f":"IF(CH76=0,CG76,0)","v":0},{"$f":"IF(CI76=0,CH76,0)","v":0},{"$f":"IF(CJ76=0,CI76,0)","v":0},{"$f":"IF(CK76=0,CJ76,0)","v":0},{"$f":"IF(CL76=0,CK76,0)","v":0},{"$f":"IF(CM76=0,CL76,0)","v":0}]
[null,66,"DTF + 2.25% T.V.",1000000,"2009-02-01","2010-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,"DTF + 1,90% T.V.",5000000,"2009-03-01","2010-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,68,"DTF + 1,90% T.V.",5000000,"2009-03-01","2010-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,"DTF + 2.20% T.V.",8000000,"2009-03-01","2010-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,"DTF + 1.85% T.V.",2000000,"2009-03-01","2010-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,"DTF + 1,90% T.V.",10700000,"2009-03-01","2010-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,72,"DTF + 2.10% T.V.",62700000,"2009-01-01","2010-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,62700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,"DTF + 2.34% T.V.",120000000,"2009-02-01","2010-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,"DTF + 2.05% T.V.",1000000,"2009-02-01","2010-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,"DTF + 2.30% T.V.",30550000,"2009-03-01","2010-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30550000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,"DTF + 2.40% T.V.",100000000,"2009-03-01","2010-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,"DTF + 2.43% T.V.",62900000,"2009-01-01","2010-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,62900000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,"DTF + 2.40% T.V.",38319000,"2009-02-01","2010-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38319000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,"DTF + 2.40% T.V.",2000000,"2009-02-01","2010-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,"DTF + 2.40% T.V.",5000000,"2009-02-01","2010-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,{"$f":"IF(C92=\"\",\"\",C92)","v":"DTF + 2.25% T.V."},4000000,"2009-03-01","2010-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,"DTF + 2.30% T.V.",11000000,"2009-03-01","2010-12-01",0,0,{"$f":"IF(J93=0,I93,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,83,"DTF + 2.25% T.V.",10000000,"2009-03-01","2010-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,84,"DTF + 2.30% T.V.",3000000,"2009-02-01","2011-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,85,"DTF + 2.40% T.V.",5000000,"2009-02-01","2011-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,"DTF + 2.33% T.V.",50300000,"2009-03-01","2011-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,"DTF + 2.54% T.V.",55850000,"2009-03-01","2011-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55850000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,"DTF + 2.54% T.V.",2350000,"2009-03-01","2011-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,"IPC",37790000,"2009-02-01","2011-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37790000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,"DTF + 2.20% T.V.",75000000,"2009-01-01","2011-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,"DTF + 2.52% T.V.",100000000,"2009-02-01","2011-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,"DTF + 2.52% T.V.",9000000,"2009-02-01","2011-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,"DTF + 2.40% T.V.",1000000,"2009-03-01","2011-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,94,"DTF + 2.40% T.V.",4660000,"2009-03-01","2011-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,"DTF + 2.60% T.V.",54500000,"2009-01-01","2011-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,"DTF + 2.50% T.V.",14000000,"2009-02-01","2011-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,"DTF + 2.30% T.V.",3000000,"2009-02-01","2011-11-01",{"$f":"IF(H108=0,G108,0)","v":0},{"$f":"IF(I108=0,H108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,"IPC",55670000,"2009-03-01","2011-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55670000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,"DTF + 2.45% T.V.",40000000,"2009-03-01","2011-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,100,{"$f":"IF(C111=\"\",\"\",C111)","v":"DTF + 2.69% T.V."},56000000,"2009-03-01","2012-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,101,"DTF + 2.69% T.V.",1940000,"2009-03-01","2012-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1940000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,102,"DTF + 2.69% T.V.",100000000,"2009-02-01","2012-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,103,"DTF + 2.60% T.V.",4500000,"2009-02-01","2012-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,104,"DTF + 2.55% T.V.",10000000,"2009-02-01","2012-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,105,"DTF + 2.55% T.V.",10000000,"2009-03-01","2012-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,"DTF + 2.55% T.V.",2000000,"2009-03-01","2012-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,107,"IPC",50000000,"2009-01-01","2013-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,108,"IPC",100000000,"2009-03-01","2013-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,109,"IPC (6.23%)",100000,"2009-03-01","2014-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,110,"IPC (5.41%)",19464000,"2009-03-01","2014-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19464000,0,0,0,0,0,0,0,0,0,0,0,0]
[null,111,"IPC (6.35%)",19462000,"2009-03-01","2015-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19462000,0,0,0,0,0,0,0,0,0]
[null,112,"IPC (5.93%)",5000000,"2009-01-01","2015-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000000,0,0,0,0,0,0,0,0]
[null,113,"DTF+2.10% T.V.",20000000,"2009-03-01","2010-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,"IPC (5.93%)",10000000,"2009-01-01","2015-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000,0,0,0,0,0,0,0,0]
[null,115,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,116,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,117,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,118,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,119,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,120,"","","","",0,0,0,{"$f":"IF(K131=0,J131,0)","v":0},{"$f":"IF(L131=0,K131,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,"Total Flujo de Caja Egresos por CDT´s",null,null,null,null,{"$f":"SUM(G664:G783)","v":45300000},{"$f":"SUM(H664:H783)","v":234892000},200113000,118000000,30250000,106500000,105100000,168670000,112905000,0,65416000,34500000,40000000,66700000,136520000,100000000,36700000,50700000,62700000,121000000,130550000,62900000,45319000,25000000,0,8000000,108500000,0,37790000,0,75000000,109000000,5660000,54500000,17000000,95670000,0,0,57940000,0,0,0,0,100000000,0,0,14500000,12000000,50000000,0,0,0,0,100000000,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT664:BT783)","v":100000},0,0,0,0,0,19464000,0,0,19462000,15000000,0,0,0,0,0,0,0,0]
[]
[]
[null,"Flujo de Caja Egresos capital CDT´s (Emisiones nuevas)"]
[]
[null,"Item","Fecha Inicio","Valor Emisión","No meses","Fecha Final",{"$f":"+G663","v":"2009-01-01"},{"$f":"+H663","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BT663","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,1,{"$f":"+C392","v":"2009-01-01"},{"$f":"+D392","v":0},12,{"$error":"#N/A"},{"$f":"IF(H392=0,G392,0)","v":{"$error":"#N/A"}},{"$f":"IF(I392=0,H392,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AW392=0,AV392,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H393=0,G393,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X393=0,W393,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BL393=0,BK393,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H394=0,G394,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AV394=0,AU394,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H395=0,G395,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X395=0,W395,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ395=0,CI395,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK395=0,CJ395,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL395=0,CK395,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM395=0,CL395,0)","v":{"$error":"#N/A"}}]
[null,5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H396=0,G396,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT396=0,BS396,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H397=0,G397,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT397=0,BS397,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H398=0,G398,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X398=0,W398,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ398=0,CI398,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK398=0,CJ398,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL398=0,CK398,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM398=0,CL398,0)","v":{"$error":"#N/A"}}]
[null,8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H399=0,G399,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT399=0,BS399,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,9,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H400=0,G400,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT400=0,BS400,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,10,{"$f":"+C401","v":{"$error":"#N/A"}},{"$f":"+D401","v":{"$error":"#N/A"}},{"$f":"+E401","v":{"$error":"#N/A"}},{"$f":"+F401","v":{"$error":"#N/A"}},{"$f":"IF(H401=0,G401,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X401=0,W401,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ401=0,CI401,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK401=0,CJ401,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL401=0,CK401,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM401=0,CL401,0)","v":{"$error":"#N/A"}}]
[null,11,{"$f":"+C402","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H402=0,G402,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT402=0,BS402,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,12,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H403=0,G403,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT403=0,BS403,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,13,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H404=0,G404,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X404=0,W404,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ404=0,CI404,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK404=0,CJ404,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL404=0,CK404,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM404=0,CL404,0)","v":{"$error":"#N/A"}}]
[null,14,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H405=0,G405,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT405=0,BS405,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,15,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H406=0,G406,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT406=0,BS406,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,16,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H407=0,G407,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X407=0,W407,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ407=0,CI407,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK407=0,CJ407,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL407=0,CK407,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM407=0,CL407,0)","v":{"$error":"#N/A"}}]
[null,17,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H408=0,G408,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT408=0,BS408,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,18,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H409=0,G409,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT409=0,BS409,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,19,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H410=0,G410,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X410=0,W410,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ410=0,CI410,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK410=0,CJ410,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL410=0,CK410,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM410=0,CL410,0)","v":{"$error":"#N/A"}}]
[null,20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H411=0,G411,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT411=0,BS411,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,21,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H412=0,G412,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT412=0,BS412,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,22,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H413=0,G413,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X413=0,W413,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ413=0,CI413,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK413=0,CJ413,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL413=0,CK413,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM413=0,CL413,0)","v":{"$error":"#N/A"}}]
[null,23,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H414=0,G414,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT414=0,BS414,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,24,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H415=0,G415,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT415=0,BS415,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,25,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H416=0,G416,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X416=0,W416,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ416=0,CI416,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK416=0,CJ416,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL416=0,CK416,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM416=0,CL416,0)","v":{"$error":"#N/A"}}]
[null,26,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H417=0,G417,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT417=0,BS417,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,27,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H418=0,G418,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT418=0,BS418,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,28,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H419=0,G419,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X419=0,W419,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ419=0,CI419,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK419=0,CJ419,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL419=0,CK419,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM419=0,CL419,0)","v":{"$error":"#N/A"}}]
[null,29,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H420=0,G420,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT420=0,BS420,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,30,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H421=0,G421,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT421=0,BS421,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,31,{"$f":"+C422","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H422=0,G422,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X422=0,W422,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ422=0,CI422,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK422=0,CJ422,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL422=0,CK422,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM422=0,CL422,0)","v":{"$error":"#N/A"}}]
[null,32,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H423=0,G423,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT423=0,BS423,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,33,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H424=0,G424,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT424=0,BS424,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,34,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H425=0,G425,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X425=0,W425,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ425=0,CI425,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK425=0,CJ425,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL425=0,CK425,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM425=0,CL425,0)","v":{"$error":"#N/A"}}]
[null,35,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H426=0,G426,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT426=0,BS426,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,36,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H427=0,G427,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT427=0,BS427,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,37,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H428=0,G428,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X428=0,W428,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ428=0,CI428,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK428=0,CJ428,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL428=0,CK428,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM428=0,CL428,0)","v":{"$error":"#N/A"}}]
[null,38,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H429=0,G429,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT429=0,BS429,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,39,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H430=0,G430,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT430=0,BS430,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,40,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H431=0,G431,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X431=0,W431,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ431=0,CI431,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK431=0,CJ431,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL431=0,CK431,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM431=0,CL431,0)","v":{"$error":"#N/A"}}]
[null,41,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H432=0,G432,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT432=0,BS432,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,42,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H433=0,G433,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT433=0,BS433,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,43,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H434=0,G434,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X434=0,W434,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ434=0,CI434,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK434=0,CJ434,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL434=0,CK434,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM434=0,CL434,0)","v":{"$error":"#N/A"}}]
[null,44,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H435=0,G435,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT435=0,BS435,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,45,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H436=0,G436,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT436=0,BS436,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,46,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H437=0,G437,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X437=0,W437,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ437=0,CI437,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK437=0,CJ437,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL437=0,CK437,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM437=0,CL437,0)","v":{"$error":"#N/A"}}]
[null,47,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H438=0,G438,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT438=0,BS438,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,48,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H439=0,G439,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT439=0,BS439,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,49,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H440=0,G440,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X440=0,W440,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ440=0,CI440,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK440=0,CJ440,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL440=0,CK440,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM440=0,CL440,0)","v":{"$error":"#N/A"}}]
[null,50,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H441=0,G441,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT441=0,BS441,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,51,{"$f":"+C442","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H442=0,G442,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT442=0,BS442,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,52,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H443=0,G443,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X443=0,W443,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ443=0,CI443,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK443=0,CJ443,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL443=0,CK443,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM443=0,CL443,0)","v":{"$error":"#N/A"}}]
[null,53,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H444=0,G444,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT444=0,BS444,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,54,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H445=0,G445,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT445=0,BS445,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,55,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H446=0,G446,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X446=0,W446,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ446=0,CI446,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK446=0,CJ446,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL446=0,CK446,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM446=0,CL446,0)","v":{"$error":"#N/A"}}]
[null,56,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H447=0,G447,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT447=0,BS447,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,57,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H448=0,G448,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT448=0,BS448,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,58,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H449=0,G449,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X449=0,W449,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ449=0,CI449,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK449=0,CJ449,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL449=0,CK449,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM449=0,CL449,0)","v":{"$error":"#N/A"}}]
[null,59,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H450=0,G450,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT450=0,BS450,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,60,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H451=0,G451,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT451=0,BS451,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,61,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H452=0,G452,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X452=0,W452,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ452=0,CI452,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK452=0,CJ452,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL452=0,CK452,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM452=0,CL452,0)","v":{"$error":"#N/A"}}]
[null,62,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H453=0,G453,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT453=0,BS453,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,63,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H454=0,G454,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT454=0,BS454,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,64,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H455=0,G455,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X455=0,W455,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ455=0,CI455,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK455=0,CJ455,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL455=0,CK455,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM455=0,CL455,0)","v":{"$error":"#N/A"}}]
[null,65,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H456=0,G456,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT456=0,BS456,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,66,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H457=0,G457,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT457=0,BS457,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,67,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H458=0,G458,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X458=0,W458,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ458=0,CI458,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK458=0,CJ458,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL458=0,CK458,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM458=0,CL458,0)","v":{"$error":"#N/A"}}]
[null,68,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H459=0,G459,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT459=0,BS459,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,69,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H460=0,G460,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT460=0,BS460,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,70,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H461=0,G461,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X461=0,W461,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ461=0,CI461,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK461=0,CJ461,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL461=0,CK461,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM461=0,CL461,0)","v":{"$error":"#N/A"}}]
[null,71,{"$f":"+C462","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H462=0,G462,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT462=0,BS462,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,72,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H463=0,G463,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT463=0,BS463,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,73,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H464=0,G464,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X464=0,W464,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ464=0,CI464,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK464=0,CJ464,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL464=0,CK464,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM464=0,CL464,0)","v":{"$error":"#N/A"}}]
[null,74,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H465=0,G465,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT465=0,BS465,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,75,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H466=0,G466,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT466=0,BS466,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,76,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H467=0,G467,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X467=0,W467,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ467=0,CI467,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK467=0,CJ467,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL467=0,CK467,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM467=0,CL467,0)","v":{"$error":"#N/A"}}]
[null,77,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H468=0,G468,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT468=0,BS468,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,78,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H469=0,G469,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT469=0,BS469,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,79,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H470=0,G470,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X470=0,W470,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ470=0,CI470,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK470=0,CJ470,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL470=0,CK470,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM470=0,CL470,0)","v":{"$error":"#N/A"}}]
[null,80,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H471=0,G471,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT471=0,BS471,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,81,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H472=0,G472,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT472=0,BS472,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,82,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H473=0,G473,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(X473=0,W473,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CJ473=0,CI473,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK473=0,CJ473,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL473=0,CK473,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM473=0,CL473,0)","v":{"$error":"#N/A"}}]
[null,83,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H474=0,G474,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT474=0,BS474,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,84,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H475=0,G475,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT475=0,BS475,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total Flujo de Caja Egresos por CDT´s",null,null,null,null,{"$f":"SUM(G790:G873)","v":{"$error":"#N/A"}},{"$f":"SUM(H790:H873)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(X790:X873)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BD790:BD873)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CJ790:CJ873)","v":{"$error":"#N/A"}},{"$f":"SUM(CK790:CK873)","v":{"$error":"#N/A"}},{"$f":"SUM(CL790:CL873)","v":{"$error":"#N/A"}}]

{"sheet":"Modulo Activos Fijos","index":12,"n_rows":22,"n_cols":86,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Modulo Activos Fijos"]
[]
[]
[]
[]
[]
[null,"Adquisición Activos fijos (miles de $)"]
[]
[null,"Descripción",{"$f":"+'Modulo de emisiones'!G11","v":"2009-01-01"},{"$f":"+'Modulo de emisiones'!H11","v":"2009-02-01"},{"$f":"+'Modulo de emisiones'!I11","v":"2009-03-01"},{"$f":"+'Modulo de emisiones'!J11","v":"2009-04-01"},{"$f":"+'Modulo de emisiones'!K11","v":"2009-05-01"},{"$f":"+'Modulo de emisiones'!L11","v":"2009-06-01"},{"$f":"+'Modulo de emisiones'!M11","v":"2009-07-01"},{"$f":"+'Modulo de emisiones'!N11","v":"2009-08-01"},{"$f":"+'Modulo de emisiones'!O11","v":"2009-09-01"},{"$f":"+'Modulo de emisiones'!P11","v":"2009-10-01"},{"$f":"+'Modulo de emisiones'!Q11","v":"2009-11-01"},{"$f":"+'Modulo de emisiones'!R11","v":"2009-12-01"},{"$f":"+'Modulo de emisiones'!S11","v":"2010-01-01"},{"$f":"+'Modulo de emisiones'!T11","v":"2010-02-01"},{"$f":"+'Modulo de emisiones'!U11","v":"2010-03-01"},{"$f":"+'Modulo de emisiones'!V11","v":"2010-04-01"},{"$f":"+'Modulo de emisiones'!W11","v":"2010-05-01"},{"$f":"+'Modulo de emisiones'!X11","v":"2010-06-01"},{"$f":"+'Modulo de emisiones'!Y11","v":"2010-07-01"},{"$f":"+'Modulo de emisiones'!Z11","v":"2010-08-01"},{"$f":"+'Modulo de emisiones'!AA11","v":"2010-09-01"},{"$f":"+'Modulo de emisiones'!AB11","v":"2010-10-01"},{"$f":"+'Modulo de emisiones'!AC11","v":"2010-11-01"},{"$f":"+'Modulo de emisiones'!AD11","v":"2010-12-01"},{"$f":"+'Modulo de emisiones'!AE11","v":"2011-01-01"},{"$f":"+'Modulo de emisiones'!AF11","v":"2011-02-01"},{"$f":"+'Modulo de emisiones'!AG11","v":"2011-03-01"},{"$f":"+'Modulo de emisiones'!AH11","v":"2011-04-01"},{"$f":"+'Modulo de emisiones'!AI11","v":"2011-05-01"},{"$f":"+'Modulo de emisiones'!AJ11","v":"2011-06-01"},{"$f":"+'Modulo de emisiones'!AK11","v":"2011-07-01"},{"$f":"+'Modulo de emisiones'!AL11","v":"2011-08-01"},{"$f":"+'Modulo de emisiones'!AM11","v":"2011-09-01"},{"$f":"+'Modulo de emisiones'!AN11","v":"2011-10-01"},{"$f":"+'Modulo de emisiones'!AO11","v":"2011-11-01"},{"$f":"+'Modulo de emisiones'!AP11","v":"2011-12-01"},{"$f":"+'Modulo de emisiones'!AQ11","v":"2012-01-01"},{"$f":"+'Modulo de emisiones'!AR11","v":"2012-02-01"},{"$f":"+'Modulo de emisiones'!AS11","v":"2012-03-01"},{"$f":"+'Modulo de emisiones'!AT11","v":"2012-04-01"},{"$f":"+'Modulo de emisiones'!AU11","v":"2012-05-01"},{"$f":"+'Modulo de emisiones'!AV11","v":"2012-06-01"},{"$f":"+'Modulo de emisiones'!AW11","v":"2012-07-01"},{"$f":"+'Modulo de emisiones'!AX11","v":"2012-08-01"},{"$f":"+'Modulo de emisiones'!AY11","v":"2012-09-01"},{"$f":"+'Modulo de emisiones'!AZ11","v":"2012-10-01"},{"$f":"+'Modulo de emisiones'!BA11","v":"2012-11-01"},{"$f":"+'Modulo de emisiones'!BB11","v":"2012-12-01"},{"$f":"+'Modulo de emisiones'!BC11","v":"2013-01-01"},{"$f":"+'Modulo de emisiones'!BD11","v":"2013-02-01"},{"$f":"+'Modulo de emisiones'!BE11","v":"2013-03-01"},{"$f":"+'Modulo de emisiones'!BF11","v":"2013-04-01"},{"$f":"+'Modulo de emisiones'!BG11","v":"2013-05-01"},{"$f":"+'Modulo de emisiones'!BH11","v":"2013-06-01"},{"$f":"+'Modulo de emisiones'!BI11","v":"2013-07-01"},{"$f":"+'Modulo de emisiones'!BJ11","v":"2013-08-01"},{"$f":"+'Modulo de emisiones'!BK11","v":"2013-09-01"},{"$f":"+'Modulo de emisiones'!BL11","v":"2013-10-01"},{"$f":"+'Modulo de emisiones'!BM11","v":"2013-11-01"},{"$f":"+'Modulo de emisiones'!BN11","v":"2013-12-01"},{"$f":"+'Modulo de emisiones'!BO11","v":"2014-01-01"},{"$f":"+'Modulo de emisiones'!BP11","v":"2014-02-01"},{"$f":"+'Modulo de emisiones'!BQ11","v":"2014-03-01"},{"$f":"+'Modulo de emisiones'!BR11","v":"2014-04-01"},{"$f":"+'Modulo de emisiones'!BS11","v":"2014-05-01"},{"$f":"+'Modulo de emisiones'!BT11","v":"2014-06-01"},{"$f":"+'Modulo de emisiones'!BU11","v":"2014-07-01"},{"$f":"+'Modulo de emisiones'!BV11","v":"2014-08-01"},{"$f":"+'Modulo de emisiones'!BW11","v":"2014-09-01"},{"$f":"+'Modulo de emisiones'!BX11","v":"2014-10-01"},{"$f":"+'Modulo de emisiones'!BY11","v":"2014-11-01"},{"$f":"+'Modulo de emisiones'!BZ11","v":"2014-12-01"},{"$f":"+'Modulo de emisiones'!CA11","v":"2015-01-01"},{"$f":"+'Modulo de emisiones'!CB11","v":"2015-02-01"},{"$f":"+'Modulo de emisiones'!CC11","v":"2015-03-01"},{"$f":"+'Modulo de emisiones'!CD11","v":"2015-04-01"},{"$f":"+'Modulo de emisiones'!CE11","v":"2015-05-01"},{"$f":"+'Modulo de emisiones'!CF11","v":"2015-06-01"},{"$f":"+'Modulo de emisiones'!CG11","v":"2015-07-01"},{"$f":"+'Modulo de emisiones'!CH11","v":"2015-08-01"},{"$f":"+'Modulo de emisiones'!CI11","v":"2015-09-01"},{"$f":"+'Modulo de emisiones'!CJ11","v":"2015-10-01"},{"$f":"+'Modulo de emisiones'!CK11","v":"2015-11-01"},{"$f":"+'Modulo de emisiones'!CL11","v":"2015-12-01"}]
[null,"Terrenos",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N11=\"\",0,AVERAGE(C11:N11)*(1+Variables!N16))","v":0},{"$f":"IF(O11=\"\",0,O11*(1+Variables!O16))","v":0},{"$f":"IF(P11=\"\",0,P11*(1+Variables!P16))","v":0},{"$f":"IF(Q11=\"\",0,Q11*(1+Variables!Q16))","v":0},{"$f":"IF(R11=\"\",0,R11*(1+Variables!R16))","v":0},{"$f":"IF(S11=\"\",0,S11*(1+Variables!S16))","v":0},{"$f":"IF(T11=\"\",0,T11*(1+Variables!T16))","v":0},{"$f":"IF(U11=\"\",0,U11*(1+Variables!U16))","v":0},{"$f":"IF(V11=\"\",0,V11*(1+Variables!V16))","v":0},{"$f":"IF(W11=\"\",0,W11*(1+Variables!W16))","v":0},{"$f":"IF(X11=\"\",0,X11*(1+Variables!X16))","v":0},{"$f":"IF(Y11=\"\",0,Y11*(1+Variables!Y16))","v":0},{"$f":"IF(Z11=\"\",0,Z11*(1+Variables!Z16))","v":0},{"$f":"IF(AA11=\"\",0,AA11*(1+Variables!AA16))","v":0},{"$f":"IF(AB11=\"\",0,AB11*(1+Variables!AB16))","v":0},{"$f":"IF(AC11=\"\",0,AC11*(1+Variables!AC16))","v":0},{"$f":"IF(AD11=\"\",0,AD11*(1+Variables!AD16))","v":0},{"$f":"IF(AE11=\"\",0,AE11*(1+Variables!AE16))","v":0},{"$f":"IF(AF11=\"\",0,AF11*(1+Variables!AF16))","v":0},{"$f":"IF(AG11=\"\",0,AG11*(1+Variables!AG16))","v":0},{"$f":"IF(AH11=\"\",0,AH11*(1+Variables!AH16))","v":0},{"$f":"IF(AI11=\"\",0,AI11*(1+Variables!AI16))","v":0},{"$f":"IF(AJ11=\"\",0,AJ11*(1+Variables!AJ16))","v":0},{"$f":"IF(AK11=\"\",0,AK11*(1+Variables!AK16))","v":0},{"$f":"IF(AL11=\"\",0,AL11*(1+Variables!AL16))","v":0},{"$f":"IF(AM11=\"\",0,AM11*(1+Variables!AM16))","v":0},{"$f":"IF(AN11=\"\",0,AN11*(1+Variables!AN16))","v":0},{"$f":"IF(AO11=\"\",0,AO11*(1+Variables!AO16))","v":0},{"$f":"IF(AP11=\"\",0,AP11*(1+Variables!AP16))","v":0},{"$f":"IF(AQ11=\"\",0,AQ11*(1+Variables!AQ16))","v":0},{"$f":"IF(AR11=\"\",0,AR11*(1+Variables!AR16))","v":0},{"$f":"IF(AS11=\"\",0,AS11*(1+Variables!AS16))","v":0},{"$f":"IF(AT11=\"\",0,AT11*(1+Variables!AT16))","v":0},{"$f":"IF(AU11=\"\",0,AU11*(1+Variables!AU16))","v":0},{"$f":"IF(AV11=\"\",0,AV11*(1+Variables!AV16))","v":0},{"$f":"IF(AW11=\"\",0,AW11*(1+Variables!AW16))","v":0},{"$f":"IF(AX11=\"\",0,AX11*(1+Variables!AX16))","v":0},{"$f":"IF(AY11=\"\",0,AY11*(1+Variables!AY16))","v":0},{"$f":"IF(AZ11=\"\",0,AZ11*(1+Variables!AZ16))","v":0},{"$f":"IF(BA11=\"\",0,BA11*(1+Variables!BA16))","v":0},{"$f":"IF(BB11=\"\",0,BB11*(1+Variables!BB16))","v":0},{"$f":"IF(BC11=\"\",0,BC11*(1+Variables!BC16))","v":0},{"$f":"IF(BD11=\"\",0,BD11*(1+Variables!BD16))","v":0},{"$f":"IF(BE11=\"\",0,BE11*(1+Variables!BE16))","v":0},{"$f":"IF(BF11=\"\",0,BF11*(1+Variables!BF16))","v":0},{"$f":"IF(BG11=\"\",0,BG11*(1+Variables!BG16))","v":0},{"$f":"IF(BH11=\"\",0,BH11*(1+Variables!BH16))","v":0},{"$f":"IF(BI11=\"\",0,BI11*(1+Variables!BI16))","v":0},{"$f":"IF(BJ11=\"\",0,BJ11*(1+Variables!BJ16))","v":0},{"$f":"IF(BK11=\"\",0,BK11*(1+Variables!BK16))","v":0},{"$f":"IF(BL11=\"\",0,BL11*(1+Variables!BL16))","v":0},{"$f":"IF(BM11=\"\",0,BM11*(1+Variables!BM16))","v":0},{"$f":"IF(BN11=\"\",0,BN11*(1+Variables!BN16))","v":0},{"$f":"IF(BO11=\"\",0,BO11*(1+Variables!BO16))","v":0},{"$f":"IF(BP11=\"\",0,BP11*(1+Variables!BP16))","v":0},{"$f":"IF(BQ11=\"\",0,BQ11*(1+Variables!BQ16))","v":0},{"$f":"IF(BR11=\"\",0,BR11*(1+Variables!BR16))","v":0},{"$f":"IF(BS11=\"\",0,BS11*(1+Variables!BS16))","v":0},{"$f":"IF(BT11=\"\",0,BT11*(1+Variables!BT16))","v":0},{"$f":"IF(BU11=\"\",0,BU11*(1+Variables!BU16))","v":0},{"$f":"IF(BV11=\"\",0,BV11*(1+Variables!BV16))","v":0},{"$f":"IF(BW11=\"\",0,BW11*(1+Variables!BW16))","v":0},{"$f":"IF(BX11=\"\",0,BX11*(1+Variables!BX16))","v":0},{"$f":"IF(BY11=\"\",0,BY11*(1+Variables!BY16))","v":0},{"$f":"IF(BZ11=\"\",0,BZ11*(1+Variables!BZ16))","v":0},{"$f":"IF(CA11=\"\",0,CA11*(1+Variables!CA16))","v":0},{"$f":"IF(CB11=\"\",0,CB11*(1+Variables!CB16))","v":0},{"$f":"IF(CC11=\"\",0,CC11*(1+Variables!CC16))","v":0},{"$f":"IF(CD11=\"\",0,CD11*(1+Variables!CD16))","v":0},{"$f":"IF(CE11=\"\",0,CE11*(1+Variables!CE16))","v":0},{"$f":"IF(CF11=\"\",0,CF11*(1+Variables!CF16))","v":0},{"$f":"IF(CG11=\"\",0,CG11*(1+Variables!CG16))","v":0}]
[null,"Edificios",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N12=\"\",0,AVERAGE(C12:N12)*(1+Variables!N16))","v":0},{"$f":"IF(O12=\"\",0,O12*(1+Variables!O16))","v":0},{"$f":"IF(P12=\"\",0,P12*(1+Variables!P16))","v":0},{"$f":"IF(Q12=\"\",0,Q12*(1+Variables!Q16))","v":0},{"$f":"IF(R12=\"\",0,R12*(1+Variables!R16))","v":0},{"$f":"IF(S12=\"\",0,S12*(1+Variables!S16))","v":0},{"$f":"IF(T12=\"\",0,T12*(1+Variables!T16))","v":0},{"$f":"IF(U12=\"\",0,U12*(1+Variables!U16))","v":0},{"$f":"IF(V12=\"\",0,V12*(1+Variables!V16))","v":0},{"$f":"IF(W12=\"\",0,W12*(1+Variables!W16))","v":0},{"$f":"IF(X12=\"\",0,X12*(1+Variables!X16))","v":0},{"$f":"IF(Y12=\"\",0,Y12*(1+Variables!Y16))","v":0},{"$f":"IF(Z12=\"\",0,Z12*(1+Variables!Z16))","v":0},{"$f":"IF(AA12=\"\",0,AA12*(1+Variables!AA16))","v":0},{"$f":"IF(AB12=\"\",0,AB12*(1+Variables!AB16))","v":0},{"$f":"IF(AC12=\"\",0,AC12*(1+Variables!AC16))","v":0},{"$f":"IF(AD12=\"\",0,AD12*(1+Variables!AD16))","v":0},{"$f":"IF(AE12=\"\",0,AE12*(1+Variables!AE16))","v":0},{"$f":"IF(AF12=\"\",0,AF12*(1+Variables!AF16))","v":0},{"$f":"IF(AG12=\"\",0,AG12*(1+Variables!AG16))","v":0},{"$f":"IF(AH12=\"\",0,AH12*(1+Variables!AH16))","v":0},{"$f":"IF(AI12=\"\",0,AI12*(1+Variables!AI16))","v":0},{"$f":"IF(AJ12=\"\",0,AJ12*(1+Variables!AJ16))","v":0},{"$f":"IF(AK12=\"\",0,AK12*(1+Variables!AK16))","v":0},{"$f":"IF(AL12=\"\",0,AL12*(1+Variables!AL16))","v":0},{"$f":"IF(AM12=\"\",0,AM12*(1+Variables!AM16))","v":0},{"$f":"IF(AN12=\"\",0,AN12*(1+Variables!AN16))","v":0},{"$f":"IF(AO12=\"\",0,AO12*(1+Variables!AO16))","v":0},{"$f":"IF(AP12=\"\",0,AP12*(1+Variables!AP16))","v":0},{"$f":"IF(AQ12=\"\",0,AQ12*(1+Variables!AQ16))","v":0},{"$f":"IF(AR12=\"\",0,AR12*(1+Variables!AR16))","v":0},{"$f":"IF(AS12=\"\",0,AS12*(1+Variables!AS16))","v":0},{"$f":"IF(AT12=\"\",0,AT12*(1+Variables!AT16))","v":0},{"$f":"IF(AU12=\"\",0,AU12*(1+Variables!AU16))","v":0},{"$f":"IF(AV12=\"\",0,AV12*(1+Variables!AV16))","v":0},{"$f":"IF(AW12=\"\",0,AW12*(1+Variables!AW16))","v":0},{"$f":"IF(AX12=\"\",0,AX12*(1+Variables!AX16))","v":0},{"$f":"IF(AY12=\"\",0,AY12*(1+Variables!AY16))","v":0},{"$f":"IF(AZ12=\"\",0,AZ12*(1+Variables!AZ16))","v":0},{"$f":"IF(BA12=\"\",0,BA12*(1+Variables!BA16))","v":0},{"$f":"IF(BB12=\"\",0,BB12*(1+Variables!BB16))","v":0},{"$f":"IF(BC12=\"\",0,BC12*(1+Variables!BC16))","v":0},{"$f":"IF(BD12=\"\",0,BD12*(1+Variables!BD16))","v":0},{"$f":"IF(BE12=\"\",0,BE12*(1+Variables!BE16))","v":0},{"$f":"IF(BF12=\"\",0,BF12*(1+Variables!BF16))","v":0},{"$f":"IF(BG12=\"\",0,BG12*(1+Variables!BG16))","v":0},{"$f":"IF(BH12=\"\",0,BH12*(1+Variables!BH16))","v":0},{"$f":"IF(BI12=\"\",0,BI12*(1+Variables!BI16))","v":0},{"$f":"IF(BJ12=\"\",0,BJ12*(1+Variables!BJ16))","v":0},{"$f":"IF(BK12=\"\",0,BK12*(1+Variables!BK16))","v":0},{"$f":"IF(BL12=\"\",0,BL12*(1+Variables!BL16))","v":0},{"$f":"IF(BM12=\"\",0,BM12*(1+Variables!BM16))","v":0},{"$f":"IF(BN12=\"\",0,BN12*(1+Variables!BN16))","v":0},{"$f":"IF(BO12=\"\",0,BO12*(1+Variables!BO16))","v":0},{"$f":"IF(BP12=\"\",0,BP12*(1+Variables!BP16))","v":0},{"$f":"IF(BQ12=\"\",0,BQ12*(1+Variables!BQ16))","v":0},{"$f":"IF(BR12=\"\",0,BR12*(1+Variables!BR16))","v":0},{"$f":"IF(BS12=\"\",0,BS12*(1+Variables!BS16))","v":0},{"$f":"IF(BT12=\"\",0,BT12*(1+Variables!BT16))","v":0},{"$f":"IF(BU12=\"\",0,BU12*(1+Variables!BU16))","v":0},{"$f":"IF(BV12=\"\",0,BV12*(1+Variables!BV16))","v":0},{"$f":"IF(BW12=\"\",0,BW12*(1+Variables!BW16))","v":0},{"$f":"IF(BX12=\"\",0,BX12*(1+Variables!BX16))","v":0},{"$f":"IF(BY12=\"\",0,BY12*(1+Variables!BY16))","v":0},{"$f":"IF(BZ12=\"\",0,BZ12*(1+Variables!BZ16))","v":0},{"$f":"IF(CA12=\"\",0,CA12*(1+Variables!CA16))","v":0},{"$f":"IF(CB12=\"\",0,CB12*(1+Variables!CB16))","v":0},{"$f":"IF(CC12=\"\",0,CC12*(1+Variables!CC16))","v":0},{"$f":"IF(CD12=\"\",0,CD12*(1+Variables!CD16))","v":0},{"$f":"IF(CE12=\"\",0,CE12*(1+Variables!CE16))","v":0},{"$f":"IF(CF12=\"\",0,CF12*(1+Variables!CF16))","v":0},{"$f":"IF(CG12=\"\",0,CG12*(1+Variables!CG16))","v":0}]
[null,"Muebles y Enseres",{"$f":"+[3]PRESENT.PRESID.!L625/1000","v":1435},{"$f":"+[3]PRESENT.PRESID.!M625/1000","v":1435},{"$f":"+[3]PRESENT.PRESID.!N625/1000","v":1435},{"$f":"+[3]PRESENT.PRESID.!O625/1000","v":1435},{"$f":"+[3]PRESENT.PRESID.!P625/1000","v":1435},{"$f":"+[3]PRESENT.PRESID.!Q625/1000","v":1435},{"$f":"+[3]PRESENT.PRESID.!R625/1000","v":1435},{"$f":"+[3]PRESENT.PRESID.!S625/1000","v":1435},{"$f":"+[3]PRESENT.PRESID.!T625/1000","v":1435},{"$f":"+[3]PRESENT.PRESID.!U625/1000","v":1435},{"$f":"+[3]PRESENT.PRESID.!V625/1000","v":1435},{"$f":"+[3]PRESENT.PRESID.!W625/1000","v":1435},{"$f":"IF(N13=\"\",0,AVERAGE(C13:N13)*(1+Variables!N16))","v":1441.5648172109852},{"$f":"IF(O13=\"\",0,O13*(1+Variables!O16))","v":1447.4379307184552},{"$f":"IF(P13=\"\",0,P13*(1+Variables!P16))","v":1453.3349720173501},{"$f":"IF(Q13=\"\",0,Q13*(1+Variables!Q16))","v":1459.2560385924539},{"$f":"IF(R13=\"\",0,R13*(1+Variables!R16))","v":1465.2012283257159},{"$f":"IF(S13=\"\",0,S13*(1+Variables!S16))","v":1471.1706394978685},{"$f":"IF(T13=\"\",0,T13*(1+Variables!T16))","v":1477.1643707900519},{"$f":"IF(U13=\"\",0,U13*(1+Variables!U16))","v":1483.1825212854455},{"$f":"IF(V13=\"\",0,V13*(1+Variables!V16))","v":1489.225190470906},{"$f":"IF(W13=\"\",0,W13*(1+Variables!W16))","v":1495.2924782386117},{"$f":"IF(X13=\"\",0,X13*(1+Variables!X16))","v":1501.3844848877141},{"$f":"IF(Y13=\"\",0,Y13*(1+Variables!Y16))","v":1507.5013111259957},{"$f":"IF(Z13=\"\",0,Z13*(1+Variables!Z16))","v":1513.6430580715353},{"$f":"IF(AA13=\"\",0,AA13*(1+Variables!AA16))","v":1519.2054078102426},{"$f":"IF(AB13=\"\",0,AB13*(1+Variables!AB16))","v":1524.7881981240582},{"$f":"IF(AC13=\"\",0,AC13*(1+Variables!AC16))","v":1530.3915041281996},{"$f":"IF(AD13=\"\",0,AD13*(1+Variables!AD16))","v":1536.0154012139185},{"$f":"IF(AE13=\"\",0,AE13*(1+Variables!AE16))","v":1541.6599650495152},{"$f":"IF(AF13=\"\",0,AF13*(1+Variables!AF16))","v":1547.3252715813562},{"$f":"IF(AG13=\"\",0,AG13*(1+Variables!AG16))","v":1553.0113970348968},{"$f":"IF(AH13=\"\",0,AH13*(1+Variables!AH16))","v":1558.7184179157061},{"$f":"IF(AI13=\"\",0,AI13*(1+Variables!AI16))","v":1564.4464110104968},{"$f":"IF(AJ13=\"\",0,AJ13*(1+Variables!AJ16))","v":1570.1954533881578},{"$f":"IF(AK13=\"\",0,AK13*(1+Variables!AK16))","v":1575.9656224007917},{"$f":"IF(AL13=\"\",0,AL13*(1+Variables!AL16))","v":1581.7569956847556},{"$f":"IF(AM13=\"\",0,AM13*(1+Variables!AM16))","v":1587.5696511617048},{"$f":"IF(AN13=\"\",0,AN13*(1+Variables!AN16))","v":1593.403667039642},{"$f":"IF(AO13=\"\",0,AO13*(1+Variables!AO16))","v":1599.2591218139698},{"$f":"IF(AP13=\"\",0,AP13*(1+Variables!AP16))","v":1605.1360942685462},{"$f":"IF(AQ13=\"\",0,AQ13*(1+Variables!AQ16))","v":1611.0346634767448},{"$f":"IF(AR13=\"\",0,AR13*(1+Variables!AR16))","v":1616.9549088025187},{"$f":"IF(AS13=\"\",0,AS13*(1+Variables!AS16))","v":1622.8969099014687},{"$f":"IF(AT13=\"\",0,AT13*(1+Variables!AT16))","v":1628.8607467219144},{"$f":"IF(AU13=\"\",0,AU13*(1+Variables!AU16))","v":1634.8464995059708},{"$f":"IF(AV13=\"\",0,AV13*(1+Variables!AV16))","v":1640.8542487906266},{"$f":"IF(AW13=\"\",0,AW13*(1+Variables!AW16))","v":1646.8840754088292},{"$f":"IF(AX13=\"\",0,AX13*(1+Variables!AX16))","v":1652.9360604905712},{"$f":"IF(AY13=\"\",0,AY13*(1+Variables!AY16))","v":1659.0102854639831},{"$f":"IF(AZ13=\"\",0,AZ13*(1+Variables!AZ16))","v":1665.1068320564275},{"$f":"IF(BA13=\"\",0,BA13*(1+Variables!BA16))","v":1671.2257822956001},{"$f":"IF(BB13=\"\",0,BB13*(1+Variables!BB16))","v":1677.3672185106325},{"$f":"IF(BC13=\"\",0,BC13*(1+Variables!BC16))","v":1683.5312233331999},{"$f":"IF(BD13=\"\",0,BD13*(1+Variables!BD16))","v":1689.7178796986336},{"$f":"IF(BE13=\"\",0,BE13*(1+Variables!BE16))","v":1695.9272708470364},{"$f":"IF(BF13=\"\",0,BF13*(1+Variables!BF16))","v":1702.1594803244022},{"$f":"IF(BG13=\"\",0,BG13*(1+Variables!BG16))","v":1708.414591983741},{"$f":"IF(BH13=\"\",0,BH13*(1+Variables!BH16))","v":1714.6926899862065},{"$f":"IF(BI13=\"\",0,BI13*(1+Variables!BI16))","v":1720.993858802228},{"$f":"IF(BJ13=\"\",0,BJ13*(1+Variables!BJ16))","v":1727.3181832126486},{"$f":"IF(BK13=\"\",0,BK13*(1+Variables!BK16))","v":1733.6657483098638},{"$f":"IF(BL13=\"\",0,BL13*(1+Variables!BL16))","v":1740.0366394989683},{"$f":"IF(BM13=\"\",0,BM13*(1+Variables!BM16))","v":1746.4309424989037},{"$f":"IF(BN13=\"\",0,BN13*(1+Variables!BN16))","v":1752.8487433436126},{"$f":"IF(BO13=\"\",0,BO13*(1+Variables!BO16))","v":1759.2901283831957},{"$f":"IF(BP13=\"\",0,BP13*(1+Variables!BP16))","v":1765.7551842850739},{"$f":"IF(BQ13=\"\",0,BQ13*(1+Variables!BQ16))","v":1772.2439980351548},{"$f":"IF(BR13=\"\",0,BR13*(1+Variables!BR16))","v":1778.7566569390021},{"$f":"IF(BS13=\"\",0,BS13*(1+Variables!BS16))","v":1785.2932486230113},{"$f":"IF(BT13=\"\",0,BT13*(1+Variables!BT16))","v":1791.8538610355877},{"$f":"IF(BU13=\"\",0,BU13*(1+Variables!BU16))","v":1798.4385824483304},{"$f":"IF(BV13=\"\",0,BV13*(1+Variables!BV16))","v":1805.0475014572198},{"$f":"IF(BW13=\"\",0,BW13*(1+Variables!BW16))","v":1811.6807069838098},{"$f":"IF(BX13=\"\",0,BX13*(1+Variables!BX16))","v":1818.338288276424},{"$f":"IF(BY13=\"\",0,BY13*(1+Variables!BY16))","v":1825.0203349113565},{"$f":"IF(BZ13=\"\",0,BZ13*(1+Variables!BZ16))","v":1831.7269367940771},{"$f":"IF(CA13=\"\",0,CA13*(1+Variables!CA16))","v":1838.4581841604413},{"$f":"IF(CB13=\"\",0,CB13*(1+Variables!CB16))","v":1845.2141675779042},{"$f":"IF(CC13=\"\",0,CC13*(1+Variables!CC16))","v":1851.9949779467388},{"$f":"IF(CD13=\"\",0,CD13*(1+Variables!CD16))","v":1858.8007065012594},{"$f":"IF(CE13=\"\",0,CE13*(1+Variables!CE16))","v":1865.6314448110488},{"$f":"IF(CF13=\"\",0,CF13*(1+Variables!CF16))","v":1872.487284782191},{"$f":"IF(CG13=\"\",0,CG13*(1+Variables!CG16))","v":1879.368318658507}]
[null,"Equipo de Computo",{"$f":"+[3]PRESENT.PRESID.!L633/1000","v":26791.667000000001},{"$f":"+[3]PRESENT.PRESID.!M633/1000","v":26791.667000000001},{"$f":"+[3]PRESENT.PRESID.!N633/1000","v":26791.667000000001},{"$f":"+[3]PRESENT.PRESID.!O633/1000","v":26791.667000000001},{"$f":"+[3]PRESENT.PRESID.!P633/1000","v":26791.667000000001},{"$f":"+[3]PRESENT.PRESID.!Q633/1000","v":26791.667000000001},{"$f":"+[3]PRESENT.PRESID.!R633/1000","v":26791.667000000001},{"$f":"+[3]PRESENT.PRESID.!S633/1000","v":26791.667000000001},{"$f":"+[3]PRESENT.PRESID.!T633/1000","v":26791.667000000001},{"$f":"+[3]PRESENT.PRESID.!U633/1000","v":26791.667000000001},{"$f":"+[3]PRESENT.PRESID.!V633/1000","v":26791.667000000001},{"$f":"+[3]PRESENT.PRESID.!W633/1000","v":26791.663},{"$f":"IF(N14=\"\",0,AVERAGE(C14:N14)*(1+Variables!N16))","v":26914.232795199299},{"$f":"IF(O14=\"\",0,O14*(1+Variables!O16))","v":27023.884711148869},{"$f":"IF(P14=\"\",0,P14*(1+Variables!P16))","v":27133.983362577132},{"$f":"IF(Q14=\"\",0,Q14*(1+Variables!Q16))","v":27244.530569539726},{"$f":"IF(R14=\"\",0,R14*(1+Variables!R16))","v":27355.528159507423},{"$f":"IF(S14=\"\",0,S14*(1+Variables!S16))","v":27466.977967396335},{"$f":"IF(T14=\"\",0,T14*(1+Variables!T16))","v":27578.881835598251},{"$f":"IF(U14=\"\",0,U14*(1+Variables!U16))","v":27691.241614011091},{"$f":"IF(V14=\"\",0,V14*(1+Variables!V16))","v":27804.059160069486},{"$f":"IF(W14=\"\",0,W14*(1+Variables!W16))","v":27917.336338775491},{"$f":"IF(X14=\"\",0,X14*(1+Variables!X16))","v":28031.075022729405},{"$f":"IF(Y14=\"\",0,Y14*(1+Variables!Y16))","v":28145.277092160737},{"$f":"IF(Z14=\"\",0,Z14*(1+Variables!Z16))","v":28259.944434959281},{"$f":"IF(AA14=\"\",0,AA14*(1+Variables!AA16))","v":28363.794344424692},{"$f":"IF(AB14=\"\",0,AB14*(1+Variables!AB16))","v":28468.025882513641},{"$f":"IF(AC14=\"\",0,AC14*(1+Variables!AC16))","v":28572.640451638581},{"$f":"IF(AD14=\"\",0,AD14*(1+Variables!AD16))","v":28677.639459365564},{"$f":"IF(AE14=\"\",0,AE14*(1+Variables!AE16))","v":28783.024318433181},{"$f":"IF(AF14=\"\",0,AF14*(1+Variables!AF16))","v":28888.796446771561},{"$f":"IF(AG14=\"\",0,AG14*(1+Variables!AG16))","v":28994.957267521462},{"$f":"IF(AH14=\"\",0,AH14*(1+Variables!AH16))","v":29101.508209053416},{"$f":"IF(AI14=\"\",0,AI14*(1+Variables!AI16))","v":29208.450704986935},{"$f":"IF(AJ14=\"\",0,AJ14*(1+Variables!AJ16))","v":29315.786194209817},{"$f":"IF(AK14=\"\",0,AK14*(1+Variables!AK16))","v":29423.516120897497},{"$f":"IF(AL14=\"\",0,AL14*(1+Variables!AL16))","v":29531.641934532476},{"$f":"IF(AM14=\"\",0,AM14*(1+Variables!AM16))","v":29640.16508992383},{"$f":"IF(AN14=\"\",0,AN14*(1+Variables!AN16))","v":29749.087047226782},{"$f":"IF(AO14=\"\",0,AO14*(1+Variables!AO16))","v":29858.409271962344},{"$f":"IF(AP14=\"\",0,AP14*(1+Variables!AP16))","v":29968.133235037043},{"$f":"IF(AQ14=\"\",0,AQ14*(1+Variables!AQ16))","v":30078.260412762702},{"$f":"IF(AR14=\"\",0,AR14*(1+Variables!AR16))","v":30188.792286876309},{"$f":"IF(AS14=\"\",0,AS14*(1+Variables!AS16))","v":30299.730344559957},{"$f":"IF(AT14=\"\",0,AT14*(1+Variables!AT16))","v":30411.076078460846},{"$f":"IF(AU14=\"\",0,AU14*(1+Variables!AU16))","v":30522.830986711375},{"$f":"IF(AV14=\"\",0,AV14*(1+Variables!AV16))","v":30634.996572949287},{"$f":"IF(AW14=\"\",0,AW14*(1+Variables!AW16))","v":30747.574346337911},{"$f":"IF(AX14=\"\",0,AX14*(1+Variables!AX16))","v":30860.565821586464},{"$f":"IF(AY14=\"\",0,AY14*(1+Variables!AY16))","v":30973.97251897043},{"$f":"IF(AZ14=\"\",0,AZ14*(1+Variables!AZ16))","v":31087.795964352015},{"$f":"IF(BA14=\"\",0,BA14*(1+Variables!BA16))","v":31202.037689200679},{"$f":"IF(BB14=\"\",0,BB14*(1+Variables!BB16))","v":31316.69923061374},{"$f":"IF(BC14=\"\",0,BC14*(1+Variables!BC16))","v":31431.782131337051},{"$f":"IF(BD14=\"\",0,BD14*(1+Variables!BD16))","v":31547.287939785772},{"$f":"IF(BE14=\"\",0,BE14*(1+Variables!BE16))","v":31663.218210065184},{"$f":"IF(BF14=\"\",0,BF14*(1+Variables!BF16))","v":31779.574501991614},{"$f":"IF(BG14=\"\",0,BG14*(1+Variables!BG16))","v":31896.358381113416},{"$f":"IF(BH14=\"\",0,BH14*(1+Variables!BH16))","v":32013.571418732034},{"$f":"IF(BI14=\"\",0,BI14*(1+Variables!BI16))","v":32131.215191923147},{"$f":"IF(BJ14=\"\",0,BJ14*(1+Variables!BJ16))","v":32249.291283557886},{"$f":"IF(BK14=\"\",0,BK14*(1+Variables!BK16))","v":32367.80128232413},{"$f":"IF(BL14=\"\",0,BL14*(1+Variables!BL16))","v":32486.746782747887},{"$f":"IF(BM14=\"\",0,BM14*(1+Variables!BM16))","v":32606.129385214739},{"$f":"IF(BN14=\"\",0,BN14*(1+Variables!BN16))","v":32725.950695991385},{"$f":"IF(BO14=\"\",0,BO14*(1+Variables!BO16))","v":32846.212327247245},{"$f":"IF(BP14=\"\",0,BP14*(1+Variables!BP16))","v":32966.915897076156},{"$f":"IF(BQ14=\"\",0,BQ14*(1+Variables!BQ16))","v":33088.06302951814},{"$f":"IF(BR14=\"\",0,BR14*(1+Variables!BR16))","v":33209.655354581257},{"$f":"IF(BS14=\"\",0,BS14*(1+Variables!BS16))","v":33331.694508263543},{"$f":"IF(BT14=\"\",0,BT14*(1+Variables!BT16))","v":33454.182132574999},{"$f":"IF(BU14=\"\",0,BU14*(1+Variables!BU16))","v":33577.119875559714},{"$f":"IF(BV14=\"\",0,BV14*(1+Variables!BV16))","v":33700.509391318017},{"$f":"IF(BW14=\"\",0,BW14*(1+Variables!BW16))","v":33824.352340028745},{"$f":"IF(BX14=\"\",0,BX14*(1+Variables!BX16))","v":33948.650387971567},{"$f":"IF(BY14=\"\",0,BY14*(1+Variables!BY16))","v":34073.405207549433},{"$f":"IF(BZ14=\"\",0,BZ14*(1+Variables!BZ16))","v":34198.618477311029},{"$f":"IF(CA14=\"\",0,CA14*(1+Variables!CA16))","v":34324.291881973404},{"$f":"IF(CB14=\"\",0,CB14*(1+Variables!CB16))","v":34450.427112444617},{"$f":"IF(CC14=\"\",0,CC14*(1+Variables!CC16))","v":34577.025865846495},{"$f":"IF(CD14=\"\",0,CD14*(1+Variables!CD16))","v":34704.089845537455},{"$f":"IF(CE14=\"\",0,CE14*(1+Variables!CE16))","v":34831.62076113544},{"$f":"IF(CF14=\"\",0,CF14*(1+Variables!CF16))","v":34959.620328540914},{"$f":"IF(CG14=\"\",0,CG14*(1+Variables!CG16))","v":35088.090269959939}]
[null,"Vehiculos",0,0,{"$f":"+[4]PRESENT.PRESID.!N631/1000","v":0},0,{"$f":"+[4]PRESENT.PRESID.!P631/1000","v":0},{"$f":"+[4]PRESENT.PRESID.!Q631/1000","v":0},{"$f":"+[4]PRESENT.PRESID.!R631/1000","v":0},{"$f":"+[4]PRESENT.PRESID.!S631/1000","v":0},{"$f":"+[4]PRESENT.PRESID.!T631/1000","v":0},{"$f":"+[4]PRESENT.PRESID.!U631/1000","v":0},{"$f":"+[4]PRESENT.PRESID.!V631/1000","v":0},{"$f":"+[4]PRESENT.PRESID.!W631/1000","v":0},{"$f":"IF(N15=\"\",0,AVERAGE(C15:N15)*(1+Variables!N16))","v":0},{"$f":"IF(O15=\"\",0,O15*(1+Variables!O16))","v":0},{"$f":"IF(P15=\"\",0,P15*(1+Variables!P16))","v":0},{"$f":"IF(Q15=\"\",0,Q15*(1+Variables!Q16))","v":0},{"$f":"IF(R15=\"\",0,R15*(1+Variables!R16))","v":0},{"$f":"IF(S15=\"\",0,S15*(1+Variables!S16))","v":0},{"$f":"IF(T15=\"\",0,T15*(1+Variables!T16))","v":0},{"$f":"IF(U15=\"\",0,U15*(1+Variables!U16))","v":0},{"$f":"IF(V15=\"\",0,V15*(1+Variables!V16))","v":0},{"$f":"IF(W15=\"\",0,W15*(1+Variables!W16))","v":0},{"$f":"IF(X15=\"\",0,X15*(1+Variables!X16))","v":0},{"$f":"IF(Y15=\"\",0,Y15*(1+Variables!Y16))","v":0},{"$f":"IF(Z15=\"\",0,Z15*(1+Variables!Z16))","v":0},{"$f":"IF(AA15=\"\",0,AA15*(1+Variables!AA16))","v":0},{"$f":"IF(AB15=\"\",0,AB15*(1+Variables!AB16))","v":0},{"$f":"IF(AC15=\"\",0,AC15*(1+Variables!AC16))","v":0},{"$f":"IF(AD15=\"\",0,AD15*(1+Variables!AD16))","v":0},{"$f":"IF(AE15=\"\",0,AE15*(1+Variables!AE16))","v":0},{"$f":"IF(AF15=\"\",0,AF15*(1+Variables!AF16))","v":0},{"$f":"IF(AG15=\"\",0,AG15*(1+Variables!AG16))","v":0},{"$f":"IF(AH15=\"\",0,AH15*(1+Variables!AH16))","v":0},{"$f":"IF(AI15=\"\",0,AI15*(1+Variables!AI16))","v":0},{"$f":"IF(AJ15=\"\",0,AJ15*(1+Variables!AJ16))","v":0},{"$f":"IF(AK15=\"\",0,AK15*(1+Variables!AK16))","v":0},{"$f":"IF(AL15=\"\",0,AL15*(1+Variables!AL16))","v":0},{"$f":"IF(AM15=\"\",0,AM15*(1+Variables!AM16))","v":0},{"$f":"IF(AN15=\"\",0,AN15*(1+Variables!AN16))","v":0},{"$f":"IF(AO15=\"\",0,AO15*(1+Variables!AO16))","v":0},{"$f":"IF(AP15=\"\",0,AP15*(1+Variables!AP16))","v":0},{"$f":"IF(AQ15=\"\",0,AQ15*(1+Variables!AQ16))","v":0},{"$f":"IF(AR15=\"\",0,AR15*(1+Variables!AR16))","v":0},{"$f":"IF(AS15=\"\",0,AS15*(1+Variables!AS16))","v":0},{"$f":"IF(AT15=\"\",0,AT15*(1+Variables!AT16))","v":0},{"$f":"IF(AU15=\"\",0,AU15*(1+Variables!AU16))","v":0},{"$f":"IF(AV15=\"\",0,AV15*(1+Variables!AV16))","v":0},{"$f":"IF(AW15=\"\",0,AW15*(1+Variables!AW16))","v":0},{"$f":"IF(AX15=\"\",0,AX15*(1+Variables!AX16))","v":0},{"$f":"IF(AY15=\"\",0,AY15*(1+Variables!AY16))","v":0},{"$f":"IF(AZ15=\"\",0,AZ15*(1+Variables!AZ16))","v":0},{"$f":"IF(BA15=\"\",0,BA15*(1+Variables!BA16))","v":0},{"$f":"IF(BB15=\"\",0,BB15*(1+Variables!BB16))","v":0},{"$f":"IF(BC15=\"\",0,BC15*(1+Variables!BC16))","v":0},{"$f":"IF(BD15=\"\",0,BD15*(1+Variables!BD16))","v":0},{"$f":"IF(BE15=\"\",0,BE15*(1+Variables!BE16))","v":0},{"$f":"IF(BF15=\"\",0,BF15*(1+Variables!BF16))","v":0},{"$f":"IF(BG15=\"\",0,BG15*(1+Variables!BG16))","v":0},{"$f":"IF(BH15=\"\",0,BH15*(1+Variables!BH16))","v":0},{"$f":"IF(BI15=\"\",0,BI15*(1+Variables!BI16))","v":0},{"$f":"IF(BJ15=\"\",0,BJ15*(1+Variables!BJ16))","v":0},{"$f":"IF(BK15=\"\",0,BK15*(1+Variables!BK16))","v":0},{"$f":"IF(BL15=\"\",0,BL15*(1+Variables!BL16))","v":0},{"$f":"IF(BM15=\"\",0,BM15*(1+Variables!BM16))","v":0},{"$f":"IF(BN15=\"\",0,BN15*(1+Variables!BN16))","v":0},{"$f":"IF(BO15=\"\",0,BO15*(1+Variables!BO16))","v":0},{"$f":"IF(BP15=\"\",0,BP15*(1+Variables!BP16))","v":0},{"$f":"IF(BQ15=\"\",0,BQ15*(1+Variables!BQ16))","v":0},{"$f":"IF(BR15=\"\",0,BR15*(1+Variables!BR16))","v":0},{"$f":"IF(BS15=\"\",0,BS15*(1+Variables!BS16))","v":0},{"$f":"IF(BT15=\"\",0,BT15*(1+Variables!BT16))","v":0},{"$f":"IF(BU15=\"\",0,BU15*(1+Variables!BU16))","v":0},{"$f":"IF(BV15=\"\",0,BV15*(1+Variables!BV16))","v":0},{"$f":"IF(BW15=\"\",0,BW15*(1+Variables!BW16))","v":0},{"$f":"IF(BX15=\"\",0,BX15*(1+Variables!BX16))","v":0},{"$f":"IF(BY15=\"\",0,BY15*(1+Variables!BY16))","v":0},{"$f":"IF(BZ15=\"\",0,BZ15*(1+Variables!BZ16))","v":0},{"$f":"IF(CA15=\"\",0,CA15*(1+Variables!CA16))","v":0},{"$f":"IF(CB15=\"\",0,CB15*(1+Variables!CB16))","v":0},{"$f":"IF(CC15=\"\",0,CC15*(1+Variables!CC16))","v":0},{"$f":"IF(CD15=\"\",0,CD15*(1+Variables!CD16))","v":0},{"$f":"IF(CE15=\"\",0,CE15*(1+Variables!CE16))","v":0},{"$f":"IF(CF15=\"\",0,CF15*(1+Variables!CF16))","v":0},{"$f":"IF(CG15=\"\",0,CG15*(1+Variables!CG16))","v":0}]
[null,"Total Adquisición de Activos Fijos",{"$f":"SUM(C11:C15)","v":28226.667000000001},{"$f":"SUM(D11:D15)","v":28226.667000000001},28226.667000000001,28226.667000000001,28226.667000000001,28226.667000000001,28226.667000000001,28226.667000000001,28226.667000000001,28226.667000000001,{"$f":"SUM(M11:M15)","v":28226.667000000001},28226.663,28355.797612410286,28471.322641867322,28587.318334594482,28703.786608132181,28820.72938783314,28938.148606894203,29056.046206388302,29174.424135296536,29293.284350540391,29412.628817014102,29532.459507617117,29652.778403286731,29773.587493030816,29882.999752234933,29992.814080637698,30103.031955766779,30213.654860579481,30324.684283482697,30436.121718352919,30547.96866455636,30660.226626969121,30772.897115997432,30885.981647597975,30999.481743298289,31113.39893021723,31227.734741085536,31342.490714266423,31457.668393776315,31573.269329305589,31689.295076239447,{"$f":"SUM(AS11:AS15)","v":31805.747195678829},31922.627254461426,32039.936825182762,32157.677486217344,32275.850821739914,32394.458421746742,32513.501882077035,32632.982804434414,32752.902796408442,32873.263471496277,32994.066449124373,33115.313354670252,33237.005819484402,33359.145480912222,33481.733982316015,33604.772973097155,33728.264108718242,33852.209050725374,33976.609466770533,34101.46703063399,34226.783422246852,34352.56032771364,34478.799439334995,34605.502455630442,34732.67108136123,34860.307027553295,34988.41201152026,35116.987756886556,35246.035993610589,35375.558458008047,35505.556892775239,35636.033047012555,{"$f":"SUM(BY11:BY15)","v":35766.988676247995},35898.425542460791,36030.345414105104,36162.750066133842,36295.641280022523,36429.020843793231,36562.890552038712,36697.25220594649,36832.107613323104,36967.458588618443]
[]
[]
[null,"Adquisición de Software (miles de $)"]
[]
[null,"Descripción",{"$f":"+C10","v":"2009-01-01"},{"$f":"+D10","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP10","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Inversión en software (diferidos)",{"$f":"+[3]PRESENT.PRESID.!L635/1000","v":71475},{"$f":"+[3]PRESENT.PRESID.!M635/1000","v":71475},{"$f":"+[3]PRESENT.PRESID.!N635/1000","v":71475},{"$f":"+[3]PRESENT.PRESID.!O635/1000","v":71475},{"$f":"+[3]PRESENT.PRESID.!P635/1000","v":71475},{"$f":"+[3]PRESENT.PRESID.!Q635/1000","v":71475},{"$f":"+[3]PRESENT.PRESID.!R635/1000","v":71475},{"$f":"+[3]PRESENT.PRESID.!S635/1000","v":71475},{"$f":"+[3]PRESENT.PRESID.!T635/1000","v":71475},{"$f":"+[3]PRESENT.PRESID.!U635/1000","v":71475},{"$f":"+[3]PRESENT.PRESID.!V635/1000","v":71475},{"$f":"+[3]PRESENT.PRESID.!W635/1000","v":71475},{"$f":"IF(N22=\"\",0,AVERAGE(C22:N22)*(1+Variables!N16))","v":71801.982794533222},{"$f":"IF(O22=\"\",0,O22*(1+Variables!O16))","v":72094.512960349544},{"$f":"IF(P22=\"\",0,P22*(1+Variables!P16))","v":72388.23493027185},{"$f":"IF(Q22=\"\",0,Q22*(1+Variables!Q16))","v":72683.153559857601},{"$f":"IF(R22=\"\",0,R22*(1+Variables!R16))","v":72979.273724446379},{"$f":"IF(S22=\"\",0,S22*(1+Variables!S16))","v":73276.600319240533},{"$f":"IF(T22=\"\",0,T22*(1+Variables!T16))","v":73575.138259386047},{"$f":"IF(U22=\"\",0,U22*(1+Variables!U16))","v":73874.892480053823},{"$f":"IF(V22=\"\",0,V22*(1+Variables!V16))","v":74175.867936521274},{"$f":"IF(W22=\"\",0,W22*(1+Variables!W16))","v":74478.069604254211},{"$f":"IF(X22=\"\",0,X22*(1+Variables!X16))","v":74781.502478989118},{"$f":"IF(Y22=\"\",0,Y22*(1+Variables!Y16))","v":75086.17157681573},{"$f":"IF(Z22=\"\",0,Z22*(1+Variables!Z16))","v":75392.081934259942},{"$f":"IF(AA22=\"\",0,AA22*(1+Variables!AA16))","v":75669.133465670471},{"$f":"IF(AB22=\"\",0,AB22*(1+Variables!AB16))","v":75947.203108653033},{"$f":"IF(AC22=\"\",0,AC22*(1+Variables!AC16))","v":76226.294604573603},{"$f":"IF(AD22=\"\",0,AD22*(1+Variables!AD16))","v":76506.411708546962},{"$f":"IF(AE22=\"\",0,AE22*(1+Variables!AE16))","v":76787.558189487216},{"$f":"IF(AF22=\"\",0,AF22*(1+Variables!AF16))","v":77069.737830158541},{"$f":"IF(AG22=\"\",0,AG22*(1+Variables!AG16))","v":77352.95442722601},{"$f":"IF(AH22=\"\",0,AH22*(1+Variables!AH16))","v":77637.211791306749},{"$f":"IF(AI22=\"\",0,AI22*(1+Variables!AI16))","v":77922.513747021148},{"$f":"IF(AJ22=\"\",0,AJ22*(1+Variables!AJ16))","v":78208.864133044364},{"$f":"IF(AK22=\"\",0,AK22*(1+Variables!AK16))","v":78496.266802157959},{"$f":"IF(AL22=\"\",0,AL22*(1+Variables!AL16))","v":78784.725621301724},{"$f":"IF(AM22=\"\",0,AM22*(1+Variables!AM16))","v":79074.244471625716},{"$f":"IF(AN22=\"\",0,AN22*(1+Variables!AN16))","v":79364.827248542482},{"$f":"IF(AO22=\"\",0,AO22*(1+Variables!AO16))","v":79656.47786177948},{"$f":"IF(AP22=\"\",0,AP22*(1+Variables!AP16))","v":79949.200235431636},{"$f":"IF(AQ22=\"\",0,AQ22*(1+Variables!AQ16))","v":80242.998308014212},{"$f":"IF(AR22=\"\",0,AR22*(1+Variables!AR16))","v":80537.876032515735},{"$f":"IF(AS22=\"\",0,AS22*(1+Variables!AS16))","v":80833.837376451236},{"$f":"IF(AT22=\"\",0,AT22*(1+Variables!AT16))","v":81130.886321915605},{"$f":"IF(AU22=\"\",0,AU22*(1+Variables!AU16))","v":81429.026865637148},{"$f":"IF(AV22=\"\",0,AV22*(1+Variables!AV16))","v":81728.263019031423},{"$f":"IF(AW22=\"\",0,AW22*(1+Variables!AW16))","v":82028.598808255134},{"$f":"IF(AX22=\"\",0,AX22*(1+Variables!AX16))","v":82330.038274260369},{"$f":"IF(AY22=\"\",0,AY22*(1+Variables!AY16))","v":82632.58547284895},{"$f":"IF(AZ22=\"\",0,AZ22*(1+Variables!AZ16))","v":82936.244474726976},{"$f":"IF(BA22=\"\",0,BA22*(1+Variables!BA16))","v":83241.019365559638},{"$f":"IF(BB22=\"\",0,BB22*(1+Variables!BB16))","v":83546.914246026136},{"$f":"IF(BC22=\"\",0,BC22*(1+Variables!BC16))","v":83853.933231874922},{"$f":"IF(BD22=\"\",0,BD22*(1+Variables!BD16))","v":84162.080453979026},{"$f":"IF(BE22=\"\",0,BE22*(1+Variables!BE16))","v":84471.360058391627},{"$f":"IF(BF22=\"\",0,BF22*(1+Variables!BF16))","v":84781.77620640189},{"$f":"IF(BG22=\"\",0,BG22*(1+Variables!BG16))","v":85093.333074590904},{"$f":"IF(BH22=\"\",0,BH22*(1+Variables!BH16))","v":85406.034854887912},{"$f":"IF(BI22=\"\",0,BI22*(1+Variables!BI16))","v":85719.885754626695},{"$f":"IF(BJ22=\"\",0,BJ22*(1+Variables!BJ16))","v":86034.889996602171},{"$f":"IF(BK22=\"\",0,BK22*(1+Variables!BK16))","v":86351.051819127242},{"$f":"IF(BL22=\"\",0,BL22*(1+Variables!BL16))","v":86668.375476089786},{"$f":"IF(BM22=\"\",0,BM22*(1+Variables!BM16))","v":86986.865237009915},{"$f":"IF(BN22=\"\",0,BN22*(1+Variables!BN16))","v":87306.525387097412},{"$f":"IF(BO22=\"\",0,BO22*(1+Variables!BO16))","v":87627.3602273094},{"$f":"IF(BP22=\"\",0,BP22*(1+Variables!BP16))","v":87949.374074408188},{"$f":"IF(BQ22=\"\",0,BQ22*(1+Variables!BQ16))","v":88272.571261019359},{"$f":"IF(BR22=\"\",0,BR22*(1+Variables!BR16))","v":88596.956135690081},{"$f":"IF(BS22=\"\",0,BS22*(1+Variables!BS16))","v":88922.533062947608},{"$f":"IF(BT22=\"\",0,BT22*(1+Variables!BT16))","v":89249.306423357979},{"$f":"IF(BU22=\"\",0,BU22*(1+Variables!BU16))","v":89577.280613584997},{"$f":"IF(BV22=\"\",0,BV22*(1+Variables!BV16))","v":89906.460046449371},{"$f":"IF(BW22=\"\",0,BW22*(1+Variables!BW16))","v":90236.84915098807},{"$f":"IF(BX22=\"\",0,BX22*(1+Variables!BX16))","v":90568.45237251393},{"$f":"IF(BY22=\"\",0,BY22*(1+Variables!BY16))","v":90901.274172675461},{"$f":"IF(BZ22=\"\",0,BZ22*(1+Variables!BZ16))","v":91235.31902951689},{"$f":"IF(CA22=\"\",0,CA22*(1+Variables!CA16))","v":91570.591437538416},{"$f":"IF(CB22=\"\",0,CB22*(1+Variables!CB16))","v":91907.095907756651},{"$f":"IF(CC22=\"\",0,CC22*(1+Variables!CC16))","v":92244.836967765325},{"$f":"IF(CD22=\"\",0,CD22*(1+Variables!CD16))","v":92583.819161796229},{"$f":"IF(CE22=\"\",0,CE22*(1+Variables!CE16))","v":92924.04705078034},{"$f":"IF(CF22=\"\",0,CF22*(1+Variables!CF16))","v":93265.525212409178},{"$f":"IF(CG22=\"\",0,CG22*(1+Variables!CG16))","v":93608.258241196425}]

{"sheet":"Modulo de Depreciacion-Amortiza","index":13,"n_rows":514,"n_cols":86,"rows_kept":514,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Modulo Depreciaciones y Amortizaciones"]
[]
[]
[]
[]
[]
[null,"Modulo de Depreciaciones"]
[]
[null,"Propiedad, Planta y Equipo Inicial \n(miles de $ - 31 de Diciembre)","Costo Ajustado","Dep Acumulada","Neto","Años"]
[null,"Terrenos",1926144,0,{"$f":"+C11-D11","v":1926144},0]
[null,"Edificios",14291910,9105097,{"$f":"+C12-D12","v":5186813},20]
[null,"Muebles y Enseres",3649085,3560136,{"$f":"+C13-D13","v":88949},10]
[null,"Equipo de Computo",1975635,1707251,{"$f":"+C14-D14","v":268384},5]
[null,"Vehiculos",94316,14001,{"$f":"+C15-D15","v":80315},5]
[null,"Total",{"$f":"SUM(C11:C15)","v":21937090},{"$f":"SUM(D11:D15)","v":14386485},{"$f":"SUM(E11:E15)","v":7550605}]
[]
[]
[null,"Edificios",{"$f":"+Variables!C14","v":"2009-01-01"},{"$f":"+Variables!D14","v":"2009-02-01"},{"$f":"+Variables!E14","v":"2009-03-01"},{"$f":"+Variables!F14","v":"2009-04-01"},{"$f":"+Variables!G14","v":"2009-05-01"},{"$f":"+Variables!H14","v":"2009-06-01"},{"$f":"+Variables!I14","v":"2009-07-01"},{"$f":"+Variables!J14","v":"2009-08-01"},{"$f":"+Variables!K14","v":"2009-09-01"},{"$f":"+Variables!L14","v":"2009-10-01"},{"$f":"+Variables!M14","v":"2009-11-01"},{"$f":"+Variables!N14","v":"2009-12-01"},{"$f":"+Variables!O14","v":"2010-01-01"},{"$f":"+Variables!P14","v":"2010-02-01"},{"$f":"+Variables!Q14","v":"2010-03-01"},{"$f":"+Variables!R14","v":"2010-04-01"},{"$f":"+Variables!S14","v":"2010-05-01"},{"$f":"+Variables!T14","v":"2010-06-01"},{"$f":"+Variables!U14","v":"2010-07-01"},{"$f":"+Variables!V14","v":"2010-08-01"},{"$f":"+Variables!W14","v":"2010-09-01"},{"$f":"+Variables!X14","v":"2010-10-01"},{"$f":"+Variables!Y14","v":"2010-11-01"},{"$f":"+Variables!Z14","v":"2010-12-01"},{"$f":"+Variables!AA14","v":"2011-01-01"},{"$f":"+Variables!AB14","v":"2011-02-01"},{"$f":"+Variables!AC14","v":"2011-03-01"},{"$f":"+Variables!AD14","v":"2011-04-01"},{"$f":"+Variables!AE14","v":"2011-05-01"},{"$f":"+Variables!AF14","v":"2011-06-01"},{"$f":"+Variables!AG14","v":"2011-07-01"},{"$f":"+Variables!AH14","v":"2011-08-01"},{"$f":"+Variables!AI14","v":"2011-09-01"},{"$f":"+Variables!AJ14","v":"2011-10-01"},{"$f":"+Variables!AK14","v":"2011-11-01"},{"$f":"+Variables!AL14","v":"2011-12-01"},{"$f":"+Variables!AM14","v":"2012-01-01"},{"$f":"+Variables!AN14","v":"2012-02-01"},{"$f":"+Variables!AO14","v":"2012-03-01"},{"$f":"+Variables!AP14","v":"2012-04-01"},{"$f":"+Variables!AQ14","v":"2012-05-01"},{"$f":"+Variables!AR14","v":"2012-06-01"},{"$f":"+Variables!AS14","v":"2012-07-01"},{"$f":"+Variables!AT14","v":"2012-08-01"},{"$f":"+Variables!AU14","v":"2012-09-01"},{"$f":"+Variables!AV14","v":"2012-10-01"},{"$f":"+Variables!AW14","v":"2012-11-01"},{"$f":"+Variables!AX14","v":"2012-12-01"},{"$f":"+Variables!AY14","v":"2013-01-01"},{"$f":"+Variables!AZ14","v":"2013-02-01"},{"$f":"+Variables!BA14","v":"2013-03-01"},{"$f":"+Variables!BB14","v":"2013-04-01"},{"$f":"+Variables!BC14","v":"2013-05-01"},{"$f":"+Variables!BD14","v":"2013-06-01"},{"$f":"+Variables!BE14","v":"2013-07-01"},{"$f":"+Variables!BF14","v":"2013-08-01"},{"$f":"+Variables!BG14","v":"2013-09-01"},{"$f":"+Variables!BH14","v":"2013-10-01"},{"$f":"+Variables!BI14","v":"2013-11-01"},{"$f":"+Variables!BJ14","v":"2013-12-01"},{"$f":"+Variables!BK14","v":"2014-01-01"},{"$f":"+Variables!BL14","v":"2014-02-01"},{"$f":"+Variables!BM14","v":"2014-03-01"},{"$f":"+Variables!BN14","v":"2014-04-01"},{"$f":"+Variables!BO14","v":"2014-05-01"},{"$f":"+Variables!BP14","v":"2014-06-01"},{"$f":"+Variables!BQ14","v":"2014-07-01"},{"$f":"+Variables!BR14","v":"2014-08-01"},{"$f":"+Variables!BS14","v":"2014-09-01"},{"$f":"+Variables!BT14","v":"2014-10-01"},{"$f":"+Variables!BU14","v":"2014-11-01"},{"$f":"+Variables!BV14","v":"2014-12-01"},{"$f":"+Variables!BW14","v":"2015-01-01"},{"$f":"+Variables!BX14","v":"2015-02-01"},{"$f":"+Variables!BY14","v":"2015-03-01"},{"$f":"+Variables!BZ14","v":"2015-04-01"},{"$f":"+Variables!CA14","v":"2015-05-01"},{"$f":"+Variables!CB14","v":"2015-06-01"},{"$f":"+Variables!CC14","v":"2015-07-01"},{"$f":"+Variables!CD14","v":"2015-08-01"},{"$f":"+Variables!CE14","v":"2015-09-01"},{"$f":"+Variables!CF14","v":"2015-10-01"},{"$f":"+Variables!CG14","v":"2015-11-01"},{"$f":"+Variables!CH14","v":"2015-12-01"}]
[null,"Saldo Inicial",{"$f":"+C12","v":14291910},{"$f":"+C20","v":14291910},{"$f":"+D20","v":14291910},14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,{"$f":"+BP20","v":14291910},14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910]
[null,"(-) Activos Totalmente Depreciados",0,{"$f":"+C21","v":0},{"$f":"+D21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo a Depreciar",{"$f":"+C20-C21","v":14291910},{"$f":"+D20-D21","v":14291910},14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,{"$f":"+BP20-BP21","v":14291910},14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910,14291910]
[null,"Adiciones (Adquisición de Activos)",{"$f":"+'Modulo Activos Fijos'!C12","v":0},{"$f":"+'Modulo Activos Fijos'!D12","v":0},{"$f":"+'Modulo Activos Fijos'!E12","v":0},{"$f":"+'Modulo Activos Fijos'!F12","v":0},{"$f":"+'Modulo Activos Fijos'!G12","v":0},{"$f":"+'Modulo Activos Fijos'!H12","v":0},{"$f":"+'Modulo Activos Fijos'!I12","v":0},{"$f":"+'Modulo Activos Fijos'!J12","v":0},{"$f":"+'Modulo Activos Fijos'!K12","v":0},{"$f":"+'Modulo Activos Fijos'!L12","v":0},{"$f":"+'Modulo Activos Fijos'!M12","v":0},{"$f":"+'Modulo Activos Fijos'!N12","v":0},{"$f":"+'Modulo Activos Fijos'!O12","v":0},{"$f":"+'Modulo Activos Fijos'!P12","v":0},{"$f":"+'Modulo Activos Fijos'!Q12","v":0},{"$f":"+'Modulo Activos Fijos'!R12","v":0},{"$f":"+'Modulo Activos Fijos'!S12","v":0},{"$f":"+'Modulo Activos Fijos'!T12","v":0},{"$f":"+'Modulo Activos Fijos'!U12","v":0},{"$f":"+'Modulo Activos Fijos'!V12","v":0},{"$f":"+'Modulo Activos Fijos'!W12","v":0},{"$f":"+'Modulo Activos Fijos'!X12","v":0},{"$f":"+'Modulo Activos Fijos'!Y12","v":0},{"$f":"+'Modulo Activos Fijos'!Z12","v":0},{"$f":"+'Modulo Activos Fijos'!AA12","v":0},{"$f":"+'Modulo Activos Fijos'!AB12","v":0},{"$f":"+'Modulo Activos Fijos'!AC12","v":0},{"$f":"+'Modulo Activos Fijos'!AD12","v":0},{"$f":"+'Modulo Activos Fijos'!AE12","v":0},{"$f":"+'Modulo Activos Fijos'!AF12","v":0},{"$f":"+'Modulo Activos Fijos'!AG12","v":0},{"$f":"+'Modulo Activos Fijos'!AH12","v":0},{"$f":"+'Modulo Activos Fijos'!AI12","v":0},{"$f":"+'Modulo Activos Fijos'!AJ12","v":0},{"$f":"+'Modulo Activos Fijos'!AK12","v":0},{"$f":"+'Modulo Activos Fijos'!AL12","v":0},{"$f":"+'Modulo Activos Fijos'!AM12","v":0},{"$f":"+'Modulo Activos Fijos'!AN12","v":0},{"$f":"+'Modulo Activos Fijos'!AO12","v":0},{"$f":"+'Modulo Activos Fijos'!AP12","v":0},{"$f":"+'Modulo Activos Fijos'!AQ12","v":0},{"$f":"+'Modulo Activos Fijos'!AR12","v":0},{"$f":"+'Modulo Activos Fijos'!AS12","v":0},{"$f":"+'Modulo Activos Fijos'!AT12","v":0},{"$f":"+'Modulo Activos Fijos'!AU12","v":0},{"$f":"+'Modulo Activos Fijos'!AV12","v":0},{"$f":"+'Modulo Activos Fijos'!AW12","v":0},{"$f":"+'Modulo Activos Fijos'!AX12","v":0},{"$f":"+'Modulo Activos Fijos'!AY12","v":0},{"$f":"+'Modulo Activos Fijos'!AZ12","v":0},{"$f":"+'Modulo Activos Fijos'!BA12","v":0},{"$f":"+'Modulo Activos Fijos'!BB12","v":0},{"$f":"+'Modulo Activos Fijos'!BC12","v":0},{"$f":"+'Modulo Activos Fijos'!BD12","v":0},{"$f":"+'Modulo Activos Fijos'!BE12","v":0},{"$f":"+'Modulo Activos Fijos'!BF12","v":0},{"$f":"+'Modulo Activos Fijos'!BG12","v":0},{"$f":"+'Modulo Activos Fijos'!BH12","v":0},{"$f":"+'Modulo Activos Fijos'!BI12","v":0},{"$f":"+'Modulo Activos Fijos'!BJ12","v":0},{"$f":"+'Modulo Activos Fijos'!BK12","v":0},{"$f":"+'Modulo Activos Fijos'!BL12","v":0},{"$f":"+'Modulo Activos Fijos'!BM12","v":0},{"$f":"+'Modulo Activos Fijos'!BN12","v":0},{"$f":"+'Modulo Activos Fijos'!BO12","v":0},{"$f":"+'Modulo Activos Fijos'!BP12","v":0},{"$f":"+'Modulo Activos Fijos'!BQ12","v":0},{"$f":"+'Modulo Activos Fijos'!BR12","v":0},{"$f":"+'Modulo Activos Fijos'!BS12","v":0},{"$f":"+'Modulo Activos Fijos'!BT12","v":0},{"$f":"+'Modulo Activos Fijos'!BU12","v":0},{"$f":"+'Modulo Activos Fijos'!BV12","v":0},{"$f":"+'Modulo Activos Fijos'!BW12","v":0},{"$f":"+'Modulo Activos Fijos'!BX12","v":0},{"$f":"+'Modulo Activos Fijos'!BY12","v":0},{"$f":"+'Modulo Activos Fijos'!BZ12","v":0},{"$f":"+'Modulo Activos Fijos'!CA12","v":0},{"$f":"+'Modulo Activos Fijos'!CB12","v":0},{"$f":"+'Modulo Activos Fijos'!CC12","v":0},{"$f":"+'Modulo Activos Fijos'!CD12","v":0},{"$f":"+'Modulo Activos Fijos'!CE12","v":0},{"$f":"+'Modulo Activos Fijos'!CF12","v":0},{"$f":"+'Modulo Activos Fijos'!CG12","v":0},{"$f":"+'Modulo Activos Fijos'!CH12","v":0}]
[null,"Depreciación Ene",null,{"$f":"+$C23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$C23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$C23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Feb",null,null,{"$f":"+$D23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$D23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$D23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Mar",null,null,null,{"$f":"+$E23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$E23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$E23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Abr",null,null,null,null,{"$f":"+$F23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación May",null,null,null,null,null,{"$f":"+$G23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jun",null,null,null,null,null,null,{"$f":"+$H23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jul",null,null,null,null,null,null,null,{"$f":"+$I23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$I23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$I23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,{"$f":"+$J23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$J23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$J23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,{"$f":"+$K23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$K23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$K23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,{"$f":"+$L23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$L23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$L23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$M23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$M23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$M23/$F$12/12","v":0},0,0,0,0,0,0,0,0]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$N23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$N23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$N23/$F$12/12","v":0},0,0,0,0,0,0,0]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$O23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$O23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$O23/$F$12/12","v":0},0,0,0,0,0,0]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$P23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$P23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$P23/$F$12/12","v":0},0,0,0,0,0]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Q23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$Q23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$R23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$R23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$T23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$U23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$U23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$V23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$V23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$W23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$W23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$X23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$X23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$Y23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Z23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$Z23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AA23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AB23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AB23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AC23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AC23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AD23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AD23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AE23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AE23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AF23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AG23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AG23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AH23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AH23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AI23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AI23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AJ23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AJ23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AK23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AK23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AL23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AM23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AN23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AO23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AP23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AQ23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AR23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AS23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AT23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AU23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AV23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AW23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AX23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AY23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AZ23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BA23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BB23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BC23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BD23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BE23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BF23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BG23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BH23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BI23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BJ23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BK23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BL23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BM23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BN23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BO23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BP23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BQ23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BR23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BS23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BT23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BU23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BV23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BW23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BX23/$F$12/12","v":0},0,0,0,0,0,0,0,0,0]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BY23/$F$12/12","v":0},0,0,0,0,0,0,0,0]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BZ23/$F$12/12","v":0},0,0,0,0,0,0,0]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CA23/$F$12/12","v":0},0,0,0,0,0,0]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CB23/$F$12/12","v":0},0,0,0,0,0]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CC23/$F$12/12","v":0},{"$f":"+$CC23/$F$12/12","v":0},{"$f":"+$CC23/$F$12/12","v":0},{"$f":"+$CC23/$F$12/12","v":0},{"$f":"+$CC23/$F$12/12","v":0}]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CD23/$F$12/12","v":0},{"$f":"+$CD23/$F$12/12","v":0},{"$f":"+$CD23/$F$12/12","v":0},{"$f":"+$CD23/$F$12/12","v":0}]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CE23/$F$12/12","v":0},{"$f":"+$CE23/$F$12/12","v":0},{"$f":"+$CE23/$F$12/12","v":0}]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CF23/$F$12/12","v":0},{"$f":"+$CF23/$F$12/12","v":0}]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CG23/$F$12/12","v":0}]
[null,"Dereciación Mes Acitvos Nuevos",{"$f":"SUM(C24:C106)","v":0},{"$f":"SUM(D24:D106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP24:BP106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciacion  Mes Activos Iniciales",{"$f":"+C22/$F$12/12","v":59549.625},{"$f":"+IF((C110-$C$12)<=0,D22/$F$12/12,0)","v":59549.625},{"$f":"+IF((D110-$C$12)<=0,E22/$F$12/12,0)","v":59549.625},59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,{"$f":"+IF((BP110-$C$12)<=0,BQ22/$F$12/12,0)","v":59549.625},59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625]
[null,"Total Depreciacion Mes",{"$f":"+C107+C108","v":59549.625},{"$f":"+D107+D108","v":59549.625},59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,{"$f":"+BP107+BP108","v":59549.625},59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625,59549.625]
[null,"Depreciacion Acumulada Activos Iniciales",{"$f":"+$D12+C108","v":9164646.625},{"$f":"+C110+D108","v":9224196.25},{"$f":"+D110+E108","v":9283745.875},9343295.5,9402845.125,9462394.75,9521944.375,9581494,9641043.625,9700593.25,9760142.875,9819692.5,9879242.125,9938791.75,9998341.375,10057891,10117440.625,10176990.25,10236539.875,10296089.5,10355639.125,10415188.75,10474738.375,10534288,10593837.625,10653387.25,10712936.875,10772486.5,10832036.125,10891585.75,10951135.375,11010685,11070234.625,11129784.25,11189333.875,11248883.5,11308433.125,11367982.75,11427532.375,11487082,11546631.625,11606181.25,11665730.875,11725280.5,11784830.125,11844379.75,11903929.375,11963479,12023028.625,12082578.25,12142127.875,12201677.5,12261227.125,12320776.75,12380326.375,12439876,12499425.625,12558975.25,12618524.875,12678074.5,12737624.125,12797173.75,12856723.375,12916273,12975822.625,13035372.25,{"$f":"+BP110+BQ108","v":13094921.875},13154471.5,13214021.125,13273570.75,13333120.375,13392670,13452219.625,13511769.25,13571318.875,13630868.5,13690418.125,13749967.75,13809517.375,13869067,13928616.625,13988166.25,14047715.875,14107265.5]
[null,"Total Edificios",{"$f":"+C20+C23","v":14291910},{"$f":"+D20+SUM($C23:D23)","v":14291910},{"$f":"+E20+SUM($C23:E23)","v":14291910},{"$f":"+F20+SUM($C23:F23)","v":14291910},{"$f":"+G20+SUM($C23:G23)","v":14291910},{"$f":"+H20+SUM($C23:H23)","v":14291910},{"$f":"+I20+SUM($C23:I23)","v":14291910},{"$f":"+J20+SUM($C23:J23)","v":14291910},{"$f":"+K20+SUM($C23:K23)","v":14291910},{"$f":"+L20+SUM($C23:L23)","v":14291910},{"$f":"+M20+SUM($C23:M23)","v":14291910},{"$f":"+N20+SUM($C23:N23)","v":14291910},{"$f":"+O20+SUM($C23:O23)","v":14291910},{"$f":"+P20+SUM($C23:P23)","v":14291910},{"$f":"+Q20+SUM($C23:Q23)","v":14291910},{"$f":"+R20+SUM($C23:R23)","v":14291910},{"$f":"+S20+SUM($C23:S23)","v":14291910},{"$f":"+T20+SUM($C23:T23)","v":14291910},{"$f":"+U20+SUM($C23:U23)","v":14291910},{"$f":"+V20+SUM($C23:V23)","v":14291910},{"$f":"+W20+SUM($C23:W23)","v":14291910},{"$f":"+X20+SUM($C23:X23)","v":14291910},{"$f":"+Y20+SUM($C23:Y23)","v":14291910},{"$f":"+Z20+SUM($C23:Z23)","v":14291910},{"$f":"+AA20+SUM($C23:AA23)","v":14291910},{"$f":"+AB20+SUM($C23:AB23)","v":14291910},{"$f":"+AC20+SUM($C23:AC23)","v":14291910},{"$f":"+AD20+SUM($C23:AD23)","v":14291910},{"$f":"+AE20+SUM($C23:AE23)","v":14291910},{"$f":"+AF20+SUM($C23:AF23)","v":14291910},{"$f":"+AG20+SUM($C23:AG23)","v":14291910},{"$f":"+AH20+SUM($C23:AH23)","v":14291910},{"$f":"+AI20+SUM($C23:AI23)","v":14291910},{"$f":"+AJ20+SUM($C23:AJ23)","v":14291910},{"$f":"+AK20+SUM($C23:AK23)","v":14291910},{"$f":"+AL20+SUM($C23:AL23)","v":14291910},{"$f":"+AM20+SUM($C23:AM23)","v":14291910},{"$f":"+AN20+SUM($C23:AN23)","v":14291910},{"$f":"+AO20+SUM($C23:AO23)","v":14291910},{"$f":"+AP20+SUM($C23:AP23)","v":14291910},{"$f":"+AQ20+SUM($C23:AQ23)","v":14291910},{"$f":"+AR20+SUM($C23:AR23)","v":14291910},{"$f":"+AS20+SUM($C23:AS23)","v":14291910},{"$f":"+AT20+SUM($C23:AT23)","v":14291910},{"$f":"+AU20+SUM($C23:AU23)","v":14291910},{"$f":"+AV20+SUM($C23:AV23)","v":14291910},{"$f":"+AW20+SUM($C23:AW23)","v":14291910},{"$f":"+AX20+SUM($C23:AX23)","v":14291910},{"$f":"+AY20+SUM($C23:AY23)","v":14291910},{"$f":"+AZ20+SUM($C23:AZ23)","v":14291910},{"$f":"+BA20+SUM($C23:BA23)","v":14291910},{"$f":"+BB20+SUM($C23:BB23)","v":14291910},{"$f":"+BC20+SUM($C23:BC23)","v":14291910},{"$f":"+BD20+SUM($C23:BD23)","v":14291910},{"$f":"+BE20+SUM($C23:BE23)","v":14291910},{"$f":"+BF20+SUM($C23:BF23)","v":14291910},{"$f":"+BG20+SUM($C23:BG23)","v":14291910},{"$f":"+BH20+SUM($C23:BH23)","v":14291910},{"$f":"+BI20+SUM($C23:BI23)","v":14291910},{"$f":"+BJ20+SUM($C23:BJ23)","v":14291910},{"$f":"+BK20+SUM($C23:BK23)","v":14291910},{"$f":"+BL20+SUM($C23:BL23)","v":14291910},{"$f":"+BM20+SUM($C23:BM23)","v":14291910},{"$f":"+BN20+SUM($C23:BN23)","v":14291910},{"$f":"+BO20+SUM($C23:BO23)","v":14291910},{"$f":"+BP20+SUM($C23:BP23)","v":14291910},{"$f":"+BQ20+SUM($C23:BQ23)","v":14291910},{"$f":"+BR20+SUM($C23:BR23)","v":14291910},{"$f":"+BS20+SUM($C23:BS23)","v":14291910},{"$f":"+BT20+SUM($C23:BT23)","v":14291910},{"$f":"+BU20+SUM($C23:BU23)","v":14291910},{"$f":"+BV20+SUM($C23:BV23)","v":14291910},{"$f":"+BW20+SUM($C23:BW23)","v":14291910},{"$f":"+BX20+SUM($C23:BX23)","v":14291910},{"$f":"+BY20+SUM($C23:BY23)","v":14291910},{"$f":"+BZ20+SUM($C23:BZ23)","v":14291910},{"$f":"+CA20+SUM($C23:CA23)","v":14291910},{"$f":"+CB20+SUM($C23:CB23)","v":14291910},{"$f":"+CC20+SUM($C23:CC23)","v":14291910},{"$f":"+CD20+SUM($C23:CD23)","v":14291910},{"$f":"+CE20+SUM($C23:CE23)","v":14291910},{"$f":"+CF20+SUM($C23:CF23)","v":14291910},{"$f":"+CG20+SUM($C23:CG23)","v":14291910},{"$f":"+CH20+SUM($C23:CH23)","v":14291910}]
[null,"Depreciacion Acumulada",{"$f":"+D12+C108","v":9164646.625},{"$f":"+C112+D109","v":9224196.25},{"$f":"+D112+E109","v":9283745.875},9343295.5,9402845.125,9462394.75,9521944.375,9581494,9641043.625,9700593.25,9760142.875,9819692.5,9879242.125,9938791.75,9998341.375,10057891,10117440.625,10176990.25,10236539.875,10296089.5,10355639.125,10415188.75,10474738.375,10534288,10593837.625,10653387.25,10712936.875,10772486.5,10832036.125,10891585.75,10951135.375,11010685,11070234.625,11129784.25,11189333.875,11248883.5,11308433.125,11367982.75,11427532.375,11487082,11546631.625,11606181.25,11665730.875,11725280.5,11784830.125,11844379.75,11903929.375,11963479,12023028.625,12082578.25,12142127.875,12201677.5,12261227.125,12320776.75,12380326.375,12439876,12499425.625,12558975.25,12618524.875,12678074.5,12737624.125,12797173.75,12856723.375,12916273,12975822.625,13035372.25,{"$f":"+BP112+BQ109","v":13094921.875},13154471.5,13214021.125,13273570.75,13333120.375,13392670,13452219.625,13511769.25,13571318.875,13630868.5,13690418.125,13749967.75,13809517.375,13869067,13928616.625,13988166.25,14047715.875,14107265.5]
[]
[]
[]
[null,"Muebles y Enseres",{"$f":"+C19","v":"2009-01-01"},{"$f":"+D19","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP19","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Saldo Inicial",{"$f":"+C13","v":3649085},{"$f":"+C117","v":3649085},{"$f":"+D117","v":3649085},3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,{"$f":"+BP117","v":3649085},3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085,3649085]
[null,"(-) Activos Totalmente Depreciados",3544421,{"$f":"+C118","v":3544421},{"$f":"+D118","v":3544421},3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,{"$f":"+BP118","v":3544421},3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421,3544421]
[null,"Saldo a Depreciar",{"$f":"+C117-C118","v":104664},104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,{"$f":"+AI117-AI118","v":104664},104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,{"$f":"+BO117-BO118","v":104664},104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664,104664]
[null,"Adiciones (Adquisición de Activos)",{"$f":"+'Modulo Activos Fijos'!C13","v":1435},{"$f":"+'Modulo Activos Fijos'!D13","v":1435},{"$f":"+'Modulo Activos Fijos'!E13","v":1435},{"$f":"+'Modulo Activos Fijos'!F13","v":1435},{"$f":"+'Modulo Activos Fijos'!G13","v":1435},{"$f":"+'Modulo Activos Fijos'!H13","v":1435},{"$f":"+'Modulo Activos Fijos'!I13","v":1435},{"$f":"+'Modulo Activos Fijos'!J13","v":1435},{"$f":"+'Modulo Activos Fijos'!K13","v":1435},{"$f":"+'Modulo Activos Fijos'!L13","v":1435},{"$f":"+'Modulo Activos Fijos'!M13","v":1435},{"$f":"+'Modulo Activos Fijos'!N13","v":1435},{"$f":"+'Modulo Activos Fijos'!O13","v":1441.5648172109852},{"$f":"+'Modulo Activos Fijos'!P13","v":1447.4379307184552},{"$f":"+'Modulo Activos Fijos'!Q13","v":1453.3349720173501},{"$f":"+'Modulo Activos Fijos'!R13","v":1459.2560385924539},{"$f":"+'Modulo Activos Fijos'!S13","v":1465.2012283257159},{"$f":"+'Modulo Activos Fijos'!T13","v":1471.1706394978685},{"$f":"+'Modulo Activos Fijos'!U13","v":1477.1643707900519},{"$f":"+'Modulo Activos Fijos'!V13","v":1483.1825212854455},{"$f":"+'Modulo Activos Fijos'!W13","v":1489.225190470906},{"$f":"+'Modulo Activos Fijos'!X13","v":1495.2924782386117},{"$f":"+'Modulo Activos Fijos'!Y13","v":1501.3844848877141},{"$f":"+'Modulo Activos Fijos'!Z13","v":1507.5013111259957},{"$f":"+'Modulo Activos Fijos'!AA13","v":1513.6430580715353},{"$f":"+'Modulo Activos Fijos'!AB13","v":1519.2054078102426},{"$f":"+'Modulo Activos Fijos'!AC13","v":1524.7881981240582},{"$f":"+'Modulo Activos Fijos'!AD13","v":1530.3915041281996},{"$f":"+'Modulo Activos Fijos'!AE13","v":1536.0154012139185},{"$f":"+'Modulo Activos Fijos'!AF13","v":1541.6599650495152},{"$f":"+'Modulo Activos Fijos'!AG13","v":1547.3252715813562},{"$f":"+'Modulo Activos Fijos'!AH13","v":1553.0113970348968},{"$f":"+'Modulo Activos Fijos'!AI13","v":1558.7184179157061},{"$f":"+'Modulo Activos Fijos'!AJ13","v":1564.4464110104968},{"$f":"+'Modulo Activos Fijos'!AK13","v":1570.1954533881578},{"$f":"+'Modulo Activos Fijos'!AL13","v":1575.9656224007917},{"$f":"+'Modulo Activos Fijos'!AM13","v":1581.7569956847556},{"$f":"+'Modulo Activos Fijos'!AN13","v":1587.5696511617048},{"$f":"+'Modulo Activos Fijos'!AO13","v":1593.403667039642},{"$f":"+'Modulo Activos Fijos'!AP13","v":1599.2591218139698},{"$f":"+'Modulo Activos Fijos'!AQ13","v":1605.1360942685462},{"$f":"+'Modulo Activos Fijos'!AR13","v":1611.0346634767448},{"$f":"+'Modulo Activos Fijos'!AS13","v":1616.9549088025187},{"$f":"+'Modulo Activos Fijos'!AT13","v":1622.8969099014687},{"$f":"+'Modulo Activos Fijos'!AU13","v":1628.8607467219144},{"$f":"+'Modulo Activos Fijos'!AV13","v":1634.8464995059708},{"$f":"+'Modulo Activos Fijos'!AW13","v":1640.8542487906266},{"$f":"+'Modulo Activos Fijos'!AX13","v":1646.8840754088292},{"$f":"+'Modulo Activos Fijos'!AY13","v":1652.9360604905712},{"$f":"+'Modulo Activos Fijos'!AZ13","v":1659.0102854639831},{"$f":"+'Modulo Activos Fijos'!BA13","v":1665.1068320564275},{"$f":"+'Modulo Activos Fijos'!BB13","v":1671.2257822956001},{"$f":"+'Modulo Activos Fijos'!BC13","v":1677.3672185106325},{"$f":"+'Modulo Activos Fijos'!BD13","v":1683.5312233331999},{"$f":"+'Modulo Activos Fijos'!BE13","v":1689.7178796986336},{"$f":"+'Modulo Activos Fijos'!BF13","v":1695.9272708470364},{"$f":"+'Modulo Activos Fijos'!BG13","v":1702.1594803244022},{"$f":"+'Modulo Activos Fijos'!BH13","v":1708.414591983741},{"$f":"+'Modulo Activos Fijos'!BI13","v":1714.6926899862065},{"$f":"+'Modulo Activos Fijos'!BJ13","v":1720.993858802228},{"$f":"+'Modulo Activos Fijos'!BK13","v":1727.3181832126486},{"$f":"+'Modulo Activos Fijos'!BL13","v":1733.6657483098638},{"$f":"+'Modulo Activos Fijos'!BM13","v":1740.0366394989683},{"$f":"+'Modulo Activos Fijos'!BN13","v":1746.4309424989037},{"$f":"+'Modulo Activos Fijos'!BO13","v":1752.8487433436126},{"$f":"+'Modulo Activos Fijos'!BP13","v":1759.2901283831957},{"$f":"+'Modulo Activos Fijos'!BQ13","v":1765.7551842850739},{"$f":"+'Modulo Activos Fijos'!BR13","v":1772.2439980351548},{"$f":"+'Modulo Activos Fijos'!BS13","v":1778.7566569390021},{"$f":"+'Modulo Activos Fijos'!BT13","v":1785.2932486230113},{"$f":"+'Modulo Activos Fijos'!BU13","v":1791.8538610355877},{"$f":"+'Modulo Activos Fijos'!BV13","v":1798.4385824483304},{"$f":"+'Modulo Activos Fijos'!BW13","v":1805.0475014572198},{"$f":"+'Modulo Activos Fijos'!BX13","v":1811.6807069838098},{"$f":"+'Modulo Activos Fijos'!BY13","v":1818.338288276424},{"$f":"+'Modulo Activos Fijos'!BZ13","v":1825.0203349113565},{"$f":"+'Modulo Activos Fijos'!CA13","v":1831.7269367940771},{"$f":"+'Modulo Activos Fijos'!CB13","v":1838.4581841604413},{"$f":"+'Modulo Activos Fijos'!CC13","v":1845.2141675779042},{"$f":"+'Modulo Activos Fijos'!CD13","v":1851.9949779467388},{"$f":"+'Modulo Activos Fijos'!CE13","v":1858.8007065012594},{"$f":"+'Modulo Activos Fijos'!CF13","v":1865.6314448110488},{"$f":"+'Modulo Activos Fijos'!CG13","v":1872.487284782191},{"$f":"+'Modulo Activos Fijos'!CH13","v":1879.368318658507}]
[null,"Depreciación Ene",null,{"$f":"+$C120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$C120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$C120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334]
[null,"Depreciación Feb",null,null,{"$f":"+$D120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$D120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$D120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334]
[null,"Depreciación Mar",null,null,null,{"$f":"+$E120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$E120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$E120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334]
[null,"Depreciación Abr",null,null,null,null,{"$f":"+$F120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$F120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$F120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334]
[null,"Depreciación May",null,null,null,null,null,{"$f":"+$G120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$G120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$G120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334]
[null,"Depreciación Jun",null,null,null,null,null,null,{"$f":"+$H120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$H120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$H120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334]
[null,"Depreciación Jul",null,null,null,null,null,null,null,{"$f":"+$I120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$I120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$I120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,{"$f":"+$J120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$J120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$J120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,{"$f":"+$K120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$K120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$K120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,{"$f":"+$L120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$L120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$L120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$M120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$M120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$M120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$N120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$N120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,{"$f":"+$N120/$F$13/12","v":11.958333333333334},11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334,11.958333333333334]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$O120/$F$13/12","v":12.013040143424876},12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,{"$f":"+$O120/$F$13/12","v":12.013040143424876},12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,{"$f":"+$O120/$F$13/12","v":12.013040143424876},12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876,12.013040143424876]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$P120/$F$13/12","v":12.061982755987126},12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,{"$f":"+$P120/$F$13/12","v":12.061982755987126},12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,{"$f":"+$P120/$F$13/12","v":12.061982755987126},12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126,12.061982755987126]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Q120/$F$13/12","v":12.111124766811251},12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,{"$f":"+$Q120/$F$13/12","v":12.111124766811251},12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251,12.111124766811251]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$R120/$F$13/12","v":12.16046698827045},12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,{"$f":"+$R120/$F$13/12","v":12.16046698827045},12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045,12.16046698827045]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S120/$F$13/12","v":12.210010236047632},12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,{"$f":"+$S120/$F$13/12","v":12.210010236047632},12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632,12.210010236047632]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T120/$F$13/12","v":12.259755329148904},12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,{"$f":"+$T120/$F$13/12","v":12.259755329148904},12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904,12.259755329148904]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$U120/$F$13/12","v":12.309703089917098},12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,{"$f":"+$U120/$F$13/12","v":12.309703089917098},12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098,12.309703089917098]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$V120/$F$13/12","v":12.359854344045379},12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,{"$f":"+$V120/$F$13/12","v":12.359854344045379},12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379,12.359854344045379]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$W120/$F$13/12","v":12.410209920590882},12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,{"$f":"+$W120/$F$13/12","v":12.410209920590882},12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882,12.410209920590882]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$X120/$F$13/12","v":12.460770651988431},12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,{"$f":"+$X120/$F$13/12","v":12.460770651988431},12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431,12.460770651988431]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y120/$F$13/12","v":12.511537374064284},12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,{"$f":"+$Y120/$F$13/12","v":12.511537374064284},12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284,12.511537374064284]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Z120/$F$13/12","v":12.562510926049965},12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,{"$f":"+$Z120/$F$13/12","v":12.562510926049965},12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965,12.562510926049965]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA120/$F$13/12","v":12.613692150596128},12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,{"$f":"+$AA120/$F$13/12","v":12.613692150596128},12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128,12.613692150596128]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AB120/$F$13/12","v":12.660045065085356},12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,{"$f":"+$AB120/$F$13/12","v":12.660045065085356},12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356,12.660045065085356]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AC120/$F$13/12","v":12.706568317700485},12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,{"$f":"+$AC120/$F$13/12","v":12.706568317700485},12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485,12.706568317700485]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AD120/$F$13/12","v":12.753262534401664},12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,{"$f":"+$AD120/$F$13/12","v":12.753262534401664},12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664,12.753262534401664]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AE120/$F$13/12","v":12.800128343449321},12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,{"$f":"+$AE120/$F$13/12","v":12.800128343449321},12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321,12.800128343449321]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF120/$F$13/12","v":12.847166375412627},12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,{"$f":"+$AF120/$F$13/12","v":12.847166375412627},12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627,12.847166375412627]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AG120/$F$13/12","v":12.894377263177967},12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,{"$f":"+$AG120/$F$13/12","v":12.894377263177967},12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967,12.894377263177967]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AH120/$F$13/12","v":12.941761641957475},12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,{"$f":"+$AH120/$F$13/12","v":12.941761641957475},12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475,12.941761641957475]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AI120/$F$13/12","v":12.98932014929755},12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,{"$f":"+$AI120/$F$13/12","v":12.98932014929755},12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755,12.98932014929755]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AJ120/$F$13/12","v":13.037053425087473},13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,{"$f":"+$AJ120/$F$13/12","v":13.037053425087473},13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473,13.037053425087473]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AK120/$F$13/12","v":13.084962111567982},13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,{"$f":"+$AK120/$F$13/12","v":13.084962111567982},13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982,13.084962111567982]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AL120/$F$13/12","v":13.133046853339932},13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932,13.133046853339932]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AM120/$F$13/12","v":13.181308297372963},13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963,13.181308297372963]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AN120/$F$13/12","v":13.229747093014206},13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206,13.229747093014206]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AO120/$F$13/12","v":13.278363891997017},13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017,13.278363891997017]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AP120/$F$13/12","v":13.327159348449749},13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749,13.327159348449749]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AQ120/$F$13/12","v":13.376134118904552},13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552,13.376134118904552]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AR120/$F$13/12","v":13.425288862306205},13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205,13.425288862306205]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AS120/$F$13/12","v":13.474624240020988},13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988,13.474624240020988]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AT120/$F$13/12","v":13.524140915845573},13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573,13.524140915845573]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AU120/$F$13/12","v":13.573839556015955},13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955,13.573839556015955]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AV120/$F$13/12","v":13.623720829216424},13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424,13.623720829216424]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AW120/$F$13/12","v":13.673785406588555},13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555,13.673785406588555]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AX120/$F$13/12","v":13.724033961740242},13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242,13.724033961740242]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AY120/$F$13/12","v":13.774467170754761},13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761,13.774467170754761]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AZ120/$F$13/12","v":13.82508571219986},13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986,13.82508571219986]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BA120/$F$13/12","v":13.875890267136896},13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896,13.875890267136896]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BB120/$F$13/12","v":13.926881519130001},13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001,13.926881519130001]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BC120/$F$13/12","v":13.978060154255269},13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269,13.978060154255269]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BD120/$F$13/12","v":14.029426861109998},14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998,14.029426861109998]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BE120/$F$13/12","v":14.080982330821946},14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946,14.080982330821946]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BF120/$F$13/12","v":14.132727257058638},14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638,14.132727257058638]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BG120/$F$13/12","v":14.184662336036686},14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686,14.184662336036686]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BH120/$F$13/12","v":14.236788266531176},14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176,14.236788266531176]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BI120/$F$13/12","v":14.289105749885053},14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053,14.289105749885053]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BJ120/$F$13/12","v":14.341615490018567},14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567,14.341615490018567]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BK120/$F$13/12","v":14.394318193438737},14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737,14.394318193438737]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BL120/$F$13/12","v":14.447214569248866},14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866,14.447214569248866]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BM120/$F$13/12","v":14.500305329158069},14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069,14.500305329158069]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BN120/$F$13/12","v":14.553591187490865},14.553591187490865,14.553591187490865,14.553591187490865,14.553591187490865,14.553591187490865,14.553591187490865,14.553591187490865,14.553591187490865,14.553591187490865,14.553591187490865,14.553591187490865,14.553591187490865,14.553591187490865,14.553591187490865,14.553591187490865,14.553591187490865,14.553591187490865,14.553591187490865,14.553591187490865]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BO120/$F$13/12","v":14.607072861196771},14.607072861196771,14.607072861196771,14.607072861196771,14.607072861196771,14.607072861196771,14.607072861196771,14.607072861196771,14.607072861196771,14.607072861196771,14.607072861196771,14.607072861196771,14.607072861196771,14.607072861196771,14.607072861196771,14.607072861196771,14.607072861196771,14.607072861196771,14.607072861196771]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BP120/$F$13/12","v":14.660751069859964},14.660751069859964,14.660751069859964,14.660751069859964,14.660751069859964,14.660751069859964,14.660751069859964,14.660751069859964,14.660751069859964,14.660751069859964,14.660751069859964,14.660751069859964,14.660751069859964,14.660751069859964,14.660751069859964,14.660751069859964,14.660751069859964,14.660751069859964]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BQ120/$F$13/12","v":14.71462653570895},14.71462653570895,14.71462653570895,14.71462653570895,14.71462653570895,14.71462653570895,14.71462653570895,14.71462653570895,14.71462653570895,14.71462653570895,14.71462653570895,14.71462653570895,14.71462653570895,14.71462653570895,14.71462653570895,14.71462653570895,14.71462653570895]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BR120/$F$13/12","v":14.768699983626291},14.768699983626291,14.768699983626291,14.768699983626291,14.768699983626291,14.768699983626291,14.768699983626291,14.768699983626291,14.768699983626291,14.768699983626291,14.768699983626291,14.768699983626291,14.768699983626291,14.768699983626291,14.768699983626291,14.768699983626291]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BS120/$F$13/12","v":14.822972141158351},14.822972141158351,14.822972141158351,14.822972141158351,14.822972141158351,14.822972141158351,14.822972141158351,14.822972141158351,14.822972141158351,14.822972141158351,14.822972141158351,14.822972141158351,14.822972141158351,14.822972141158351,14.822972141158351]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BT120/$F$13/12","v":14.877443738525095},14.877443738525095,14.877443738525095,14.877443738525095,14.877443738525095,14.877443738525095,14.877443738525095,14.877443738525095,14.877443738525095,14.877443738525095,14.877443738525095,14.877443738525095,14.877443738525095,14.877443738525095]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BU120/$F$13/12","v":14.932115508629897},14.932115508629897,14.932115508629897,14.932115508629897,14.932115508629897,14.932115508629897,14.932115508629897,14.932115508629897,14.932115508629897,14.932115508629897,14.932115508629897,14.932115508629897,14.932115508629897]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BV120/$F$13/12","v":14.98698818706942},14.98698818706942,14.98698818706942,14.98698818706942,14.98698818706942,14.98698818706942,14.98698818706942,14.98698818706942,14.98698818706942,14.98698818706942,14.98698818706942,14.98698818706942]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BW120/$F$13/12","v":15.042062512143497},15.042062512143497,15.042062512143497,15.042062512143497,15.042062512143497,15.042062512143497,15.042062512143497,15.042062512143497,15.042062512143497,15.042062512143497,15.042062512143497]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BX120/$F$13/12","v":15.097339224865081},15.097339224865081,15.097339224865081,15.097339224865081,15.097339224865081,15.097339224865081,15.097339224865081,15.097339224865081,15.097339224865081,15.097339224865081]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BY120/$F$13/12","v":15.152819068970201},15.152819068970201,15.152819068970201,15.152819068970201,15.152819068970201,15.152819068970201,15.152819068970201,15.152819068970201,15.152819068970201]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BZ120/$F$13/12","v":15.208502790927971},15.208502790927971,15.208502790927971,15.208502790927971,15.208502790927971,15.208502790927971,15.208502790927971,15.208502790927971]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CA120/$F$13/12","v":15.264391139950641},15.264391139950641,15.264391139950641,15.264391139950641,15.264391139950641,15.264391139950641,15.264391139950641]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CB120/$F$13/12","v":15.320484868003676},15.320484868003676,15.320484868003676,15.320484868003676,15.320484868003676,15.320484868003676]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CC120/$F$13/12","v":15.376784729815867},{"$f":"+$CC120/$F$13/12","v":15.376784729815867},{"$f":"+$CC120/$F$13/12","v":15.376784729815867},{"$f":"+$CC120/$F$13/12","v":15.376784729815867},{"$f":"+$CC120/$F$13/12","v":15.376784729815867}]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CD120/$F$13/12","v":15.433291482889489},{"$f":"+$CD120/$F$13/12","v":15.433291482889489},{"$f":"+$CD120/$F$13/12","v":15.433291482889489},{"$f":"+$CD120/$F$13/12","v":15.433291482889489}]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CE120/$F$13/12","v":15.490005887510494},{"$f":"+$CE120/$F$13/12","v":15.490005887510494},{"$f":"+$CE120/$F$13/12","v":15.490005887510494}]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CF120/$F$13/12","v":15.54692870675874},{"$f":"+$CF120/$F$13/12","v":15.54692870675874}]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CG120/$F$13/12","v":15.604060706518259}]
[null,"Dereciación Mes Acitvos Nuevos",{"$f":"SUM(C121:C203)","v":0},11.958333333333334,23.916666666666668,35.875,47.833333333333336,59.791666666666671,71.75,83.708333333333329,95.666666666666657,107.62499999999999,119.58333333333331,131.54166666666666,143.5,155.51304014342489,167.57502289941201,179.68614766622326,191.84661465449372,204.05662489054134,216.31638021969025,228.62608330960734,240.98593765365271,253.3961475742436,265.85691822623204,278.36845560029633,290.93096652634631,303.54465867694245,316.20470374202779,328.91127205972828,341.66453459412992,354.46466293757925,367.3118293129919,380.20620657616985,{"$f":"SUM(AI121:AI203)","v":393.14796821812735},406.1372883674249,419.17434179251239,432.25930390408035,445.39235075742027,458.57365905479321,471.80340614780744,485.08177003980444,498.40892938825419,511.78506350715872,525.21035236946489,538.68497660948583,552.20911752533141,565.78295708134738,579.40667791056376,593.08046331715229,606.80449727889254,620.57896444964729,634.40405016184718,648.2799404289841,662.20682194811411,676.18488210236933,690.21430896347931,704.29529129430125,718.42801855135986,732.61268088739655,746.84946915392777,761.13857490381281,775.48019039383132,789.87450858727004,804.32172315651894,818.82202848567704,{"$f":"SUM(BO121:BO203)","v":833.37561967316788},847.98269253436467,862.64344360422467,877.3580701399336,892.12677012355994,906.94974226471834,921.82718600324347,936.75930151187333,951.74628969894275,966.78835221108625,981.88569143595134,997.03851050492153,1012.2470132958495,1027.5114044358002,1042.8318893038038,1058.2086740336197,1073.6419655165091,1089.1319714040196,1104.6789001107784,1120.2829608172967]
[null,"Depreciacion  Mes Activos Iniciales",{"$f":"+C119/$F$13/12","v":872.19999999999993},{"$f":"+IF((C207-$C$13)<=0,D119/$F$13/12,0)","v":872.19999999999993},872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,{"$f":"+IF((AI207-$C$13)<=0,AJ119/$F$13/12,0)","v":872.19999999999993},872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,{"$f":"+IF((BO207-$C$13)<=0,BP119/$F$13/12,0)","v":872.19999999999993},872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993,872.19999999999993]
[null,"Total Depreciacion Mes",{"$f":"+C204+C205","v":872.19999999999993},884.1583333333333,896.11666666666656,908.07499999999993,920.0333333333333,931.99166666666656,943.94999999999993,955.9083333333333,967.86666666666656,979.82499999999993,991.7833333333333,1003.7416666666666,1015.6999999999999,1027.7130401434249,1039.7750228994119,1051.8861476662232,1064.0466146544936,1076.2566248905414,1088.5163802196903,1100.8260833096074,1113.1859376536527,1125.5961475742436,1138.056918226232,1150.5684556002961,1163.1309665263461,1175.7446586769424,1188.4047037420278,1201.1112720597282,1213.86453459413,1226.6646629375791,1239.5118293129917,1252.4062065761698,{"$f":"+AI204+AI205","v":1265.3479682181273},1278.3372883674249,1291.3743417925123,1304.4593039040803,1317.5923507574203,1330.7736590547931,1344.0034061478073,1357.2817700398043,1370.6089293882542,1383.9850635071587,1397.4103523694648,1410.8849766094859,1424.4091175253313,1437.9829570813472,1451.6066779105636,1465.2804633171522,1479.0044972788924,1492.7789644496472,1506.6040501618472,1520.479940428984,1534.4068219481142,1548.3848821023694,1562.4143089634792,1576.4952912943013,1590.6280185513597,1604.8126808873965,1619.0494691539277,1633.3385749038127,1647.6801903938313,1662.07450858727,1676.5217231565189,1691.0220284856769,{"$f":"+BO204+BO205","v":1705.5756196731677},1720.1826925343646,1734.8434436042246,1749.5580701399335,1764.32677012356,1779.1497422647183,1794.0271860032435,1808.9593015118733,1823.9462896989426,1838.9883522110863,1854.0856914359513,1869.2385105049216,1884.4470132958495,1899.7114044358,1915.0318893038038,1930.4086740336197,1945.8419655165089,1961.3319714040194,1976.8789001107784,1992.4829608172968]
[null,"Depreciacion Acumulada Activos Iniciales",{"$f":"+$D13+C205","v":3561008.2},{"$f":"+C207+D205","v":3561880.4000000004},{"$f":"+D207+E205","v":3562752.6000000006},3563624.8000000007,3564497.0000000009,3565369.2000000011,3566241.4000000013,3567113.6000000015,3567985.8000000017,3568858.0000000019,3569730.200000002,3570602.4000000022,3571474.6000000024,3572346.8000000026,3573219.0000000028,3574091.200000003,3574963.4000000032,3575835.6000000034,3576707.8000000035,3577580.0000000037,3578452.2000000039,3579324.4000000041,3580196.6000000043,3581068.8000000045,3581941.0000000047,3582813.2000000048,3583685.400000005,3584557.6000000052,3585429.8000000054,3586302.0000000056,3587174.2000000058,3588046.400000006,3588918.6000000061,3589790.8000000063,3590663.0000000065,3591535.2000000067,3592407.4000000069,3593279.6000000071,3594151.8000000073,3595024.0000000075,3595896.2000000076,3596768.4000000078,3597640.600000008,3598512.8000000082,3599385.0000000084,3600257.2000000086,3601129.4000000088,3602001.6000000089,3602873.8000000091,3603746.0000000093,3604618.2000000095,3605490.4000000097,3606362.6000000099,3607234.8000000101,3608107.0000000102,3608979.2000000104,3609851.4000000106,3610723.6000000108,3611595.800000011,3612468.0000000112,3613340.2000000114,3614212.4000000115,3615084.6000000117,3615956.8000000119,3616829.0000000121,3617701.2000000123,{"$f":"+BP207+BQ205","v":3618573.4000000125},3619445.6000000127,3620317.8000000129,3621190.000000013,3622062.2000000132,3622934.4000000134,3623806.6000000136,3624678.8000000138,3625551.000000014,3626423.2000000142,3627295.4000000143,3628167.6000000145,3629039.8000000147,3629912.0000000149,3630784.2000000151,3631656.4000000153,3632528.6000000155,3633400.8000000156]
[null,"Total Muebles y Enseres",{"$f":"+C117+C120","v":3650520},{"$f":"+D117+SUM($C120:D120)","v":3651955},{"$f":"+E117+SUM($C120:E120)","v":3653390},{"$f":"+F117+SUM($C120:F120)","v":3654825},{"$f":"+G117+SUM($C120:G120)","v":3656260},{"$f":"+H117+SUM($C120:H120)","v":3657695},{"$f":"+I117+SUM($C120:I120)","v":3659130},{"$f":"+J117+SUM($C120:J120)","v":3660565},{"$f":"+K117+SUM($C120:K120)","v":3662000},{"$f":"+L117+SUM($C120:L120)","v":3663435},{"$f":"+M117+SUM($C120:M120)","v":3664870},{"$f":"+N117+SUM($C120:N120)","v":3666305},{"$f":"+O117+SUM($C120:O120)","v":3667746.5648172111},{"$f":"+P117+SUM($C120:P120)","v":3669194.0027479297},{"$f":"+Q117+SUM($C120:Q120)","v":3670647.3377199466},{"$f":"+R117+SUM($C120:R120)","v":3672106.5937585393},{"$f":"+S117+SUM($C120:S120)","v":3673571.794986865},{"$f":"+T117+SUM($C120:T120)","v":3675042.9656263627},{"$f":"+U117+SUM($C120:U120)","v":3676520.1299971528},{"$f":"+V117+SUM($C120:V120)","v":3678003.3125184383},{"$f":"+W117+SUM($C120:W120)","v":3679492.5377089093},{"$f":"+X117+SUM($C120:X120)","v":3680987.8301871479},{"$f":"+Y117+SUM($C120:Y120)","v":3682489.2146720355},{"$f":"+Z117+SUM($C120:Z120)","v":3683996.7159831617},{"$f":"+AA117+SUM($C120:AA120)","v":3685510.3590412331},{"$f":"+AB117+SUM($C120:AB120)","v":3687029.5644490435},{"$f":"+AC117+SUM($C120:AC120)","v":3688554.3526471676},{"$f":"+AD117+SUM($C120:AD120)","v":3690084.7441512956},{"$f":"+AE117+SUM($C120:AE120)","v":3691620.7595525095},{"$f":"+AF117+SUM($C120:AF120)","v":3693162.419517559},{"$f":"+AG117+SUM($C120:AG120)","v":3694709.7447891403},{"$f":"+AH117+SUM($C120:AH120)","v":3696262.7561861752},{"$f":"+AI117+SUM($C120:AI120)","v":3697821.4746040911},{"$f":"+AJ117+SUM($C120:AJ120)","v":3699385.9210151015},{"$f":"+AK117+SUM($C120:AK120)","v":3700956.1164684896},{"$f":"+AL117+SUM($C120:AL120)","v":3702532.0820908905},{"$f":"+AM117+SUM($C120:AM120)","v":3704113.839086575},{"$f":"+AN117+SUM($C120:AN120)","v":3705701.4087377368},{"$f":"+AO117+SUM($C120:AO120)","v":3707294.8124047765},{"$f":"+AP117+SUM($C120:AP120)","v":3708894.0715265907},{"$f":"+AQ117+SUM($C120:AQ120)","v":3710499.2076208591},{"$f":"+AR117+SUM($C120:AR120)","v":3712110.2422843357},{"$f":"+AS117+SUM($C120:AS120)","v":3713727.1971931383},{"$f":"+AT117+SUM($C120:AT120)","v":3715350.0941030397},{"$f":"+AU117+SUM($C120:AU120)","v":3716978.9548497619},{"$f":"+AV117+SUM($C120:AV120)","v":3718613.8013492678},{"$f":"+AW117+SUM($C120:AW120)","v":3720254.6555980584},{"$f":"+AX117+SUM($C120:AX120)","v":3721901.5396734672},{"$f":"+AY117+SUM($C120:AY120)","v":3723554.4757339577},{"$f":"+AZ117+SUM($C120:AZ120)","v":3725213.4860194218},{"$f":"+BA117+SUM($C120:BA120)","v":3726878.5928514781},{"$f":"+BB117+SUM($C120:BB120)","v":3728549.8186337738},{"$f":"+BC117+SUM($C120:BC120)","v":3730227.1858522845},{"$f":"+BD117+SUM($C120:BD120)","v":3731910.7170756175},{"$f":"+BE117+SUM($C120:BE120)","v":3733600.4349553161},{"$f":"+BF117+SUM($C120:BF120)","v":3735296.362226163},{"$f":"+BG117+SUM($C120:BG120)","v":3736998.5217064875},{"$f":"+BH117+SUM($C120:BH120)","v":3738706.9362984714},{"$f":"+BI117+SUM($C120:BI120)","v":3740421.6289884574},{"$f":"+BJ117+SUM($C120:BJ120)","v":3742142.62284726},{"$f":"+BK117+SUM($C120:BK120)","v":3743869.9410304725},{"$f":"+BL117+SUM($C120:BL120)","v":3745603.6067787823},{"$f":"+BM117+SUM($C120:BM120)","v":3747343.6434182813},{"$f":"+BN117+SUM($C120:BN120)","v":3749090.07436078},{"$f":"+BO117+SUM($C120:BO120)","v":3750842.9231041237},{"$f":"+BP117+SUM($C120:BP120)","v":3752602.213232507},{"$f":"+BQ117+SUM($C120:BQ120)","v":3754367.9684167919},{"$f":"+BR117+SUM($C120:BR120)","v":3756140.2124148272},{"$f":"+BS117+SUM($C120:BS120)","v":3757918.9690717664},{"$f":"+BT117+SUM($C120:BT120)","v":3759704.262320389},{"$f":"+BU117+SUM($C120:BU120)","v":3761496.1161814248},{"$f":"+BV117+SUM($C120:BV120)","v":3763294.5547638731},{"$f":"+BW117+SUM($C120:BW120)","v":3765099.6022653305},{"$f":"+BX117+SUM($C120:BX120)","v":3766911.2829723144},{"$f":"+BY117+SUM($C120:BY120)","v":3768729.6212605904},{"$f":"+BZ117+SUM($C120:BZ120)","v":3770554.6415955019},{"$f":"+CA117+SUM($C120:CA120)","v":3772386.3685322958},{"$f":"+CB117+SUM($C120:CB120)","v":3774224.8267164566},{"$f":"+CC117+SUM($C120:CC120)","v":3776070.0408840342},{"$f":"+CD117+SUM($C120:CD120)","v":3777922.0358619811},{"$f":"+CE117+SUM($C120:CE120)","v":3779780.8365684822},{"$f":"+CF117+SUM($C120:CF120)","v":3781646.4680132936},{"$f":"+CG117+SUM($C120:CG120)","v":3783518.9552980755},{"$f":"+CH117+SUM($C120:CH120)","v":3785398.3236167342}]
[null,"Depreciacion Acumulada",{"$f":"+D13+C205","v":3561008.2},{"$f":"+C209+D206","v":3561892.3583333334},3562788.4750000001,3563696.5500000003,3564616.5833333335,3565548.5750000002,3566492.5250000004,3567448.4333333336,3568416.3000000003,3569396.1250000005,3570387.9083333337,3571391.6500000004,3572407.3500000006,3573435.0630401438,3574474.8380630431,3575526.7242107093,3576590.7708253637,3577667.0274502542,3578755.5438304739,3579856.3699137834,3580969.5558514372,3582095.1519990112,3583233.2089172374,3584383.7773728375,3585546.908339364,3586722.6529980409,3587911.0577017828,3589112.1689738426,3590326.0335084368,3591552.6981713744,3592792.2100006873,3594044.6162072634,3595309.9641754813,{"$f":"+AI209+AJ206","v":3596588.3014638489},3597879.6758056413,3599184.1351095452,3600501.7274603024,3601832.5011193571,3603176.504525505,3604533.7862955448,3605904.395224933,3607288.3802884403,3608685.7906408096,3610096.6756174192,3611521.0847349446,3612959.067692026,3614410.6743699368,3615875.9548332538,3617354.9593305327,3618847.7382949824,3620354.3423451441,3621874.822285573,3623409.229107521,3624957.6139896233,3626520.0282985866,3628096.5235898811,3629687.1516084326,3631291.9642893202,3632911.013758474,3634544.352333378,3636192.0325237717,3637854.1070323591,3639530.6287555154,3641221.6507840012,3642927.2264036746,{"$f":"+BO209+BP206","v":3644647.4090962089},3646382.2525398131,3648131.810609953,3649896.1373800766,3651675.2871223413,3653469.3143083444,3655278.2736098561,3657102.2198995552,3658941.2082517664,3660795.2939432021,3662664.532453707,3664548.9794670027,3666448.6908714385,3668363.7227607421,3670294.1314347759,3672239.9734002925,3674201.3053716966,3676178.1842718073,3678170.6672326247]
[]
[]
[]
[null,"Equipo de Computo",{"$f":"+C116","v":"2009-01-01"},{"$f":"+D116","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP116","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Saldo Inicial",{"$f":"+C14","v":1975635},{"$f":"+C214","v":1975635},{"$f":"+D214","v":1975635},1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,{"$f":"+BP214","v":1975635},1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635]
[null,"(-) Activos Totalmente Depreciados",0,{"$f":"+C215","v":0},{"$f":"+D215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo a Depreciar",{"$f":"+C214-C215","v":1975635},1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,{"$f":"+AI214-AI215","v":1975635},1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,{"$f":"+BO214-BO215","v":1975635},1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635,1975635]
[null,"Adiciones (Adquisición de Activos)",{"$f":"+'Modulo Activos Fijos'!C14","v":26791.667000000001},{"$f":"+'Modulo Activos Fijos'!D14","v":26791.667000000001},{"$f":"+'Modulo Activos Fijos'!E14","v":26791.667000000001},{"$f":"+'Modulo Activos Fijos'!F14","v":26791.667000000001},{"$f":"+'Modulo Activos Fijos'!G14","v":26791.667000000001},{"$f":"+'Modulo Activos Fijos'!H14","v":26791.667000000001},{"$f":"+'Modulo Activos Fijos'!I14","v":26791.667000000001},{"$f":"+'Modulo Activos Fijos'!J14","v":26791.667000000001},{"$f":"+'Modulo Activos Fijos'!K14","v":26791.667000000001},{"$f":"+'Modulo Activos Fijos'!L14","v":26791.667000000001},{"$f":"+'Modulo Activos Fijos'!M14","v":26791.667000000001},{"$f":"+'Modulo Activos Fijos'!N14","v":26791.663},{"$f":"+'Modulo Activos Fijos'!O14","v":26914.232795199299},{"$f":"+'Modulo Activos Fijos'!P14","v":27023.884711148869},{"$f":"+'Modulo Activos Fijos'!Q14","v":27133.983362577132},{"$f":"+'Modulo Activos Fijos'!R14","v":27244.530569539726},{"$f":"+'Modulo Activos Fijos'!S14","v":27355.528159507423},{"$f":"+'Modulo Activos Fijos'!T14","v":27466.977967396335},{"$f":"+'Modulo Activos Fijos'!U14","v":27578.881835598251},{"$f":"+'Modulo Activos Fijos'!V14","v":27691.241614011091},{"$f":"+'Modulo Activos Fijos'!W14","v":27804.059160069486},{"$f":"+'Modulo Activos Fijos'!X14","v":27917.336338775491},{"$f":"+'Modulo Activos Fijos'!Y14","v":28031.075022729405},{"$f":"+'Modulo Activos Fijos'!Z14","v":28145.277092160737},{"$f":"+'Modulo Activos Fijos'!AA14","v":28259.944434959281},{"$f":"+'Modulo Activos Fijos'!AB14","v":28363.794344424692},{"$f":"+'Modulo Activos Fijos'!AC14","v":28468.025882513641},{"$f":"+'Modulo Activos Fijos'!AD14","v":28572.640451638581},{"$f":"+'Modulo Activos Fijos'!AE14","v":28677.639459365564},{"$f":"+'Modulo Activos Fijos'!AF14","v":28783.024318433181},{"$f":"+'Modulo Activos Fijos'!AG14","v":28888.796446771561},{"$f":"+'Modulo Activos Fijos'!AH14","v":28994.957267521462},{"$f":"+'Modulo Activos Fijos'!AI14","v":29101.508209053416},{"$f":"+'Modulo Activos Fijos'!AJ14","v":29208.450704986935},{"$f":"+'Modulo Activos Fijos'!AK14","v":29315.786194209817},{"$f":"+'Modulo Activos Fijos'!AL14","v":29423.516120897497},{"$f":"+'Modulo Activos Fijos'!AM14","v":29531.641934532476},{"$f":"+'Modulo Activos Fijos'!AN14","v":29640.16508992383},{"$f":"+'Modulo Activos Fijos'!AO14","v":29749.087047226782},{"$f":"+'Modulo Activos Fijos'!AP14","v":29858.409271962344},{"$f":"+'Modulo Activos Fijos'!AQ14","v":29968.133235037043},{"$f":"+'Modulo Activos Fijos'!AR14","v":30078.260412762702},{"$f":"+'Modulo Activos Fijos'!AS14","v":30188.792286876309},{"$f":"+'Modulo Activos Fijos'!AT14","v":30299.730344559957},{"$f":"+'Modulo Activos Fijos'!AU14","v":30411.076078460846},{"$f":"+'Modulo Activos Fijos'!AV14","v":30522.830986711375},{"$f":"+'Modulo Activos Fijos'!AW14","v":30634.996572949287},{"$f":"+'Modulo Activos Fijos'!AX14","v":30747.574346337911},{"$f":"+'Modulo Activos Fijos'!AY14","v":30860.565821586464},{"$f":"+'Modulo Activos Fijos'!AZ14","v":30973.97251897043},{"$f":"+'Modulo Activos Fijos'!BA14","v":31087.795964352015},{"$f":"+'Modulo Activos Fijos'!BB14","v":31202.037689200679},{"$f":"+'Modulo Activos Fijos'!BC14","v":31316.69923061374},{"$f":"+'Modulo Activos Fijos'!BD14","v":31431.782131337051},{"$f":"+'Modulo Activos Fijos'!BE14","v":31547.287939785772},{"$f":"+'Modulo Activos Fijos'!BF14","v":31663.218210065184},{"$f":"+'Modulo Activos Fijos'!BG14","v":31779.574501991614},{"$f":"+'Modulo Activos Fijos'!BH14","v":31896.358381113416},{"$f":"+'Modulo Activos Fijos'!BI14","v":32013.571418732034},{"$f":"+'Modulo Activos Fijos'!BJ14","v":32131.215191923147},{"$f":"+'Modulo Activos Fijos'!BK14","v":32249.291283557886},{"$f":"+'Modulo Activos Fijos'!BL14","v":32367.80128232413},{"$f":"+'Modulo Activos Fijos'!BM14","v":32486.746782747887},{"$f":"+'Modulo Activos Fijos'!BN14","v":32606.129385214739},{"$f":"+'Modulo Activos Fijos'!BO14","v":32725.950695991385},{"$f":"+'Modulo Activos Fijos'!BP14","v":32846.212327247245},{"$f":"+'Modulo Activos Fijos'!BQ14","v":32966.915897076156},{"$f":"+'Modulo Activos Fijos'!BR14","v":33088.06302951814},{"$f":"+'Modulo Activos Fijos'!BS14","v":33209.655354581257},{"$f":"+'Modulo Activos Fijos'!BT14","v":33331.694508263543},{"$f":"+'Modulo Activos Fijos'!BU14","v":33454.182132574999},{"$f":"+'Modulo Activos Fijos'!BV14","v":33577.119875559714},{"$f":"+'Modulo Activos Fijos'!BW14","v":33700.509391318017},{"$f":"+'Modulo Activos Fijos'!BX14","v":33824.352340028745},{"$f":"+'Modulo Activos Fijos'!BY14","v":33948.650387971567},{"$f":"+'Modulo Activos Fijos'!BZ14","v":34073.405207549433},{"$f":"+'Modulo Activos Fijos'!CA14","v":34198.618477311029},{"$f":"+'Modulo Activos Fijos'!CB14","v":34324.291881973404},{"$f":"+'Modulo Activos Fijos'!CC14","v":34450.427112444617},{"$f":"+'Modulo Activos Fijos'!CD14","v":34577.025865846495},{"$f":"+'Modulo Activos Fijos'!CE14","v":34704.089845537455},{"$f":"+'Modulo Activos Fijos'!CF14","v":34831.62076113544},{"$f":"+'Modulo Activos Fijos'!CG14","v":34959.620328540914},{"$f":"+'Modulo Activos Fijos'!CH14","v":35088.090269959939}]
[null,"Depreciación Ene",null,{"$f":"+$C217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,{"$f":"+$C217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339]
[null,"Depreciación Feb",null,null,{"$f":"+$D217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,{"$f":"+$D217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339]
[null,"Depreciación Mar",null,null,null,{"$f":"+$E217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,{"$f":"+$E217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339]
[null,"Depreciación Abr",null,null,null,null,{"$f":"+$F217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,{"$f":"+$F217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339]
[null,"Depreciación May",null,null,null,null,null,{"$f":"+$G217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,{"$f":"+$G217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339]
[null,"Depreciación Jun",null,null,null,null,null,null,{"$f":"+$H217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,{"$f":"+$H217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339]
[null,"Depreciación Jul",null,null,null,null,null,null,null,{"$f":"+$I217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,{"$f":"+$I217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,{"$f":"+$J217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,{"$f":"+$J217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,{"$f":"+$K217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,{"$f":"+$K217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,{"$f":"+$L217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,{"$f":"+$L217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$M217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,{"$f":"+$M217/$F$14/12","v":446.52778333333339},446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339,446.52778333333339]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$N217/$F$14/12","v":446.52771666666666},446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,{"$f":"+$N217/$F$14/12","v":446.52771666666666},446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666,446.52771666666666]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$O217/$F$14/12","v":448.57054658665498},448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,{"$f":"+$O217/$F$14/12","v":448.57054658665498},448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498,448.57054658665498]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$P217/$F$14/12","v":450.39807851914776},450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,{"$f":"+$P217/$F$14/12","v":450.39807851914776},450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776,450.39807851914776]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Q217/$F$14/12","v":452.23305604295223},452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,{"$f":"+$Q217/$F$14/12","v":452.23305604295223},452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223,452.23305604295223]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$R217/$F$14/12","v":454.07550949232876},454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,{"$f":"+$R217/$F$14/12","v":454.07550949232876},454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876,454.07550949232876]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S217/$F$14/12","v":455.92546932512369},455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,{"$f":"+$S217/$F$14/12","v":455.92546932512369},455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369,455.92546932512369]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T217/$F$14/12","v":457.78296612327222},457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,{"$f":"+$T217/$F$14/12","v":457.78296612327222},457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222,457.78296612327222]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$U217/$F$14/12","v":459.64803059330416},459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,{"$f":"+$U217/$F$14/12","v":459.64803059330416},459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416,459.64803059330416]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$V217/$F$14/12","v":461.52069356685155},461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,{"$f":"+$V217/$F$14/12","v":461.52069356685155},461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155,461.52069356685155]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$W217/$F$14/12","v":463.40098600115812},463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,{"$f":"+$W217/$F$14/12","v":463.40098600115812},463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812,463.40098600115812]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$X217/$F$14/12","v":465.28893897959148},465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,{"$f":"+$X217/$F$14/12","v":465.28893897959148},465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148,465.28893897959148]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y217/$F$14/12","v":467.18458371215678},467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,{"$f":"+$Y217/$F$14/12","v":467.18458371215678},467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678,467.18458371215678]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Z217/$F$14/12","v":469.08795153601227},469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,{"$f":"+$Z217/$F$14/12","v":469.08795153601227},469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227,469.08795153601227]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA217/$F$14/12","v":470.99907391598799},470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,{"$f":"+$AA217/$F$14/12","v":470.99907391598799},470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799,470.99907391598799]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AB217/$F$14/12","v":472.72990574041154},472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,{"$f":"+$AB217/$F$14/12","v":472.72990574041154},472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154,472.72990574041154]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AC217/$F$14/12","v":474.46709804189396},474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,{"$f":"+$AC217/$F$14/12","v":474.46709804189396},474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396,474.46709804189396]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AD217/$F$14/12","v":476.21067419397633},476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,{"$f":"+$AD217/$F$14/12","v":476.21067419397633},476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633,476.21067419397633]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AE217/$F$14/12","v":477.96065765609274},477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,{"$f":"+$AE217/$F$14/12","v":477.96065765609274},477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274,477.96065765609274]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF217/$F$14/12","v":479.71707197388633},479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,{"$f":"+$AF217/$F$14/12","v":479.71707197388633},479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633,479.71707197388633]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AG217/$F$14/12","v":481.47994077952603},481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,{"$f":"+$AG217/$F$14/12","v":481.47994077952603},481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603,481.47994077952603]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AH217/$F$14/12","v":483.2492877920244},483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,{"$f":"+$AH217/$F$14/12","v":483.2492877920244},483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244,483.2492877920244]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AI217/$F$14/12","v":485.02513681755698},485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,{"$f":"+$AI217/$F$14/12","v":485.02513681755698},485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698,485.02513681755698]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AJ217/$F$14/12","v":486.80751174978224},486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,{"$f":"+$AJ217/$F$14/12","v":486.80751174978224},486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224,486.80751174978224]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AK217/$F$14/12","v":488.59643657016363},488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,{"$f":"+$AK217/$F$14/12","v":488.59643657016363},488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363,488.59643657016363]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AL217/$F$14/12","v":490.39193534829161},490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161,490.39193534829161]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AM217/$F$14/12","v":492.19403224220792},492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792,492.19403224220792]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AN217/$F$14/12","v":494.0027514987305},494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305,494.0027514987305]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AO217/$F$14/12","v":495.81811745377968},495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968,495.81811745377968]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AP217/$F$14/12","v":497.64015453270576},497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576,497.64015453270576]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AQ217/$F$14/12","v":499.4688872506174},499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174,499.4688872506174]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AR217/$F$14/12","v":501.30434021271168},501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168,501.30434021271168]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AS217/$F$14/12","v":503.14653811460516},503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516,503.14653811460516]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AT217/$F$14/12","v":504.99550574266596},504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596,504.99550574266596]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AU217/$F$14/12","v":506.85126797434742},506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742,506.85126797434742]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AV217/$F$14/12","v":508.7138497785229},508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229,508.7138497785229]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AW217/$F$14/12","v":510.5832762158214},510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214,510.5832762158214]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AX217/$F$14/12","v":512.45957243896521},512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521,512.45957243896521]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AY217/$F$14/12","v":514.34276369310771},514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771,514.34276369310771]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AZ217/$F$14/12","v":516.23287531617382},516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382,516.23287531617382]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BA217/$F$14/12","v":518.12993273920029},518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029,518.12993273920029]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BB217/$F$14/12","v":520.03396148667798},520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798,520.03396148667798]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BC217/$F$14/12","v":521.94498717689567},521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567,521.94498717689567]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BD217/$F$14/12","v":523.86303552228412},523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412,523.86303552228412]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BE217/$F$14/12","v":525.7881323297629},525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629,525.7881323297629]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BF217/$F$14/12","v":527.72030350108639},527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639,527.72030350108639]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BG217/$F$14/12","v":529.65957503319362},529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362,529.65957503319362]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BH217/$F$14/12","v":531.60597301855694},531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694,531.60597301855694]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BI217/$F$14/12","v":533.55952364553389},533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389,533.55952364553389]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BJ217/$F$14/12","v":535.52025319871916},535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916,535.52025319871916]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BK217/$F$14/12","v":537.48818805929807},537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807,537.48818805929807]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BL217/$F$14/12","v":539.46335470540214},539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214,539.46335470540214]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BM217/$F$14/12","v":541.44577971246474},541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474,541.44577971246474]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BN217/$F$14/12","v":543.43548975357896},543.43548975357896,543.43548975357896,543.43548975357896,543.43548975357896,543.43548975357896,543.43548975357896,543.43548975357896,543.43548975357896,543.43548975357896,543.43548975357896,543.43548975357896,543.43548975357896,543.43548975357896,543.43548975357896,543.43548975357896,543.43548975357896,543.43548975357896,543.43548975357896,543.43548975357896]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BO217/$F$14/12","v":545.43251159985641},545.43251159985641,545.43251159985641,545.43251159985641,545.43251159985641,545.43251159985641,545.43251159985641,545.43251159985641,545.43251159985641,545.43251159985641,545.43251159985641,545.43251159985641,545.43251159985641,545.43251159985641,545.43251159985641,545.43251159985641,545.43251159985641,545.43251159985641,545.43251159985641]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BP217/$F$14/12","v":547.43687212078737},547.43687212078737,547.43687212078737,547.43687212078737,547.43687212078737,547.43687212078737,547.43687212078737,547.43687212078737,547.43687212078737,547.43687212078737,547.43687212078737,547.43687212078737,547.43687212078737,547.43687212078737,547.43687212078737,547.43687212078737,547.43687212078737,547.43687212078737]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BQ217/$F$14/12","v":549.44859828460255},549.44859828460255,549.44859828460255,549.44859828460255,549.44859828460255,549.44859828460255,549.44859828460255,549.44859828460255,549.44859828460255,549.44859828460255,549.44859828460255,549.44859828460255,549.44859828460255,549.44859828460255,549.44859828460255,549.44859828460255,549.44859828460255]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BR217/$F$14/12","v":551.46771715863565},551.46771715863565,551.46771715863565,551.46771715863565,551.46771715863565,551.46771715863565,551.46771715863565,551.46771715863565,551.46771715863565,551.46771715863565,551.46771715863565,551.46771715863565,551.46771715863565,551.46771715863565,551.46771715863565,551.46771715863565]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BS217/$F$14/12","v":553.49425590968758},553.49425590968758,553.49425590968758,553.49425590968758,553.49425590968758,553.49425590968758,553.49425590968758,553.49425590968758,553.49425590968758,553.49425590968758,553.49425590968758,553.49425590968758,553.49425590968758,553.49425590968758,553.49425590968758]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BT217/$F$14/12","v":555.52824180439245},555.52824180439245,555.52824180439245,555.52824180439245,555.52824180439245,555.52824180439245,555.52824180439245,555.52824180439245,555.52824180439245,555.52824180439245,555.52824180439245,555.52824180439245,555.52824180439245,555.52824180439245]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BU217/$F$14/12","v":557.56970220958328},557.56970220958328,557.56970220958328,557.56970220958328,557.56970220958328,557.56970220958328,557.56970220958328,557.56970220958328,557.56970220958328,557.56970220958328,557.56970220958328,557.56970220958328,557.56970220958328]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BV217/$F$14/12","v":559.61866459266196},559.61866459266196,559.61866459266196,559.61866459266196,559.61866459266196,559.61866459266196,559.61866459266196,559.61866459266196,559.61866459266196,559.61866459266196,559.61866459266196,559.61866459266196]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BW217/$F$14/12","v":561.67515652196698},561.67515652196698,561.67515652196698,561.67515652196698,561.67515652196698,561.67515652196698,561.67515652196698,561.67515652196698,561.67515652196698,561.67515652196698,561.67515652196698]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BX217/$F$14/12","v":563.73920566714571},563.73920566714571,563.73920566714571,563.73920566714571,563.73920566714571,563.73920566714571,563.73920566714571,563.73920566714571,563.73920566714571,563.73920566714571]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BY217/$F$14/12","v":565.81083979952609},565.81083979952609,565.81083979952609,565.81083979952609,565.81083979952609,565.81083979952609,565.81083979952609,565.81083979952609,565.81083979952609]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BZ217/$F$14/12","v":567.89008679249048},567.89008679249048,567.89008679249048,567.89008679249048,567.89008679249048,567.89008679249048,567.89008679249048,567.89008679249048]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CA217/$F$14/12","v":569.97697462185045},569.97697462185045,569.97697462185045,569.97697462185045,569.97697462185045,569.97697462185045,569.97697462185045]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CB217/$F$14/12","v":572.07153136622344},572.07153136622344,572.07153136622344,572.07153136622344,572.07153136622344,572.07153136622344]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CC217/$F$14/12","v":574.17378520741033},{"$f":"+$CC217/$F$14/12","v":574.17378520741033},{"$f":"+$CC217/$F$14/12","v":574.17378520741033},{"$f":"+$CC217/$F$14/12","v":574.17378520741033},{"$f":"+$CC217/$F$14/12","v":574.17378520741033}]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CD217/$F$14/12","v":576.28376443077491},{"$f":"+$CD217/$F$14/12","v":576.28376443077491},{"$f":"+$CD217/$F$14/12","v":576.28376443077491},{"$f":"+$CD217/$F$14/12","v":576.28376443077491}]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CE217/$F$14/12","v":578.40149742562426},{"$f":"+$CE217/$F$14/12","v":578.40149742562426},{"$f":"+$CE217/$F$14/12","v":578.40149742562426}]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CF217/$F$14/12","v":580.52701268559065},{"$f":"+$CF217/$F$14/12","v":580.52701268559065}]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CG217/$F$14/12","v":582.66033880901523}]
[null,"Dereciación Mes Acitvos Nuevos",{"$f":"SUM(C218:C300)","v":0},446.52778333333339,893.05556666666678,1339.5833500000001,1786.1111333333336,2232.6389166666668,2679.1667000000002,3125.6944833333337,3572.2222666666671,4018.7500500000006,4465.2778333333335,4911.8056166666665,5358.333333333333,5806.903879919988,6257.3019584391359,6709.5350144820877,7163.6105239744165,7619.5359932995398,8077.3189594228115,8536.9669900161152,8998.4876835829673,9461.8886695841247,9927.1776085637157,10394.362192275872,10863.450143811884,11334.449217727872,11807.179123468282,12281.646221510176,12757.856895704153,13235.817553360246,13715.534625334132,14197.014566113658,{"$f":"SUM(AI218:AI300)","v":14680.263853905682},15165.28899072324,15652.096502473023,16140.692939043187,16631.084874391479,17123.278906633688,17617.281658132419,18113.099775586197,18610.739930118903,19110.208817369519,19611.513157582231,20114.659695696835,20619.655201439502,21126.506469413849,21635.220319192373,22145.803595408193,22658.263167847159,23172.605931540267,23688.838806856442,24206.968739595643,24727.002701082321,25248.947688259217,25772.810723781502,26298.598856111264,26826.319159612351,27355.978734645545,27887.5847076641,28421.144231309634,28956.664484508354,29047.624889234317,29140.56046060639,29235.478456985522,{"$f":"SUM(BO218:BO300)","v":29332.386163405768},29431.290891672295,29532.199980459747,29635.120795411018,29740.060729236324,29847.027201812674,29956.027660283737,30067.069579159986,30180.16052708598,30293.265137021295,30406.606264169292,30520.184047925868,30633.998625226024,30748.050130522752,30862.338695765702,30976.86445037981,31091.627521243736,31206.628032668199,31321.866106374197,31437.341861471057]
[null,"Depreciacion  Mes Activos Iniciales",{"$f":"+C216/$F$14/12","v":32927.25},{"$f":"+IF((C304-$C$14)<=0,D216/$F$14/12,0)","v":32927.25},32927.25,32927.25,32927.25,32927.25,32927.25,32927.25,32927.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF((AI304-$C$14)<=0,AJ216/$F$14/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF((BO304-$C$14)<=0,BP216/$F$14/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciacion Mes",{"$f":"+C301+C302","v":32927.25},33373.777783333331,33820.30556666667,34266.833350000001,34713.361133333332,35159.888916666663,35606.416700000002,36052.944483333333,36499.472266666664,4018.7500500000006,4465.2778333333335,4911.8056166666665,5358.333333333333,5806.903879919988,6257.3019584391359,6709.5350144820877,7163.6105239744165,7619.5359932995398,8077.3189594228115,8536.9669900161152,8998.4876835829673,9461.8886695841247,9927.1776085637157,10394.362192275872,10863.450143811884,11334.449217727872,11807.179123468282,12281.646221510176,12757.856895704153,13235.817553360246,13715.534625334132,14197.014566113658,{"$f":"+AI301+AI302","v":14680.263853905682},15165.28899072324,15652.096502473023,16140.692939043187,16631.084874391479,17123.278906633688,17617.281658132419,18113.099775586197,18610.739930118903,19110.208817369519,19611.513157582231,20114.659695696835,20619.655201439502,21126.506469413849,21635.220319192373,22145.803595408193,22658.263167847159,23172.605931540267,23688.838806856442,24206.968739595643,24727.002701082321,25248.947688259217,25772.810723781502,26298.598856111264,26826.319159612351,27355.978734645545,27887.5847076641,28421.144231309634,28956.664484508354,29047.624889234317,29140.56046060639,29235.478456985522,{"$f":"+BO301+BO302","v":29332.386163405768},29431.290891672295,29532.199980459747,29635.120795411018,29740.060729236324,29847.027201812674,29956.027660283737,30067.069579159986,30180.16052708598,30293.265137021295,30406.606264169292,30520.184047925868,30633.998625226024,30748.050130522752,30862.338695765702,30976.86445037981,31091.627521243736,31206.628032668199,31321.866106374197,31437.341861471057]
[null,"Depreciacion Acumulada Activos Iniciales",{"$f":"+$D14+C302","v":1740178.25},{"$f":"+C304+D302","v":1773105.5},{"$f":"+D304+E302","v":1806032.75},1838960,1871887.25,1904814.5,1937741.75,1970669,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,{"$f":"+BP304+BQ302","v":2003596.25},2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25,2003596.25]
[null,"Total Equipo de Computo",{"$f":"+C214+C217","v":2002426.6669999999},{"$f":"+D214+SUM($C217:D217)","v":2029218.334},{"$f":"+E214+SUM($C217:E217)","v":2056010.0009999999},{"$f":"+F214+SUM($C217:F217)","v":2082801.6680000001},{"$f":"+G214+SUM($C217:G217)","v":2109593.335},{"$f":"+H214+SUM($C217:H217)","v":2136385.0019999999},{"$f":"+I214+SUM($C217:I217)","v":2163176.6690000002},{"$f":"+J214+SUM($C217:J217)","v":2189968.3360000001},{"$f":"+K214+SUM($C217:K217)","v":2216760.003},{"$f":"+L214+SUM($C217:L217)","v":2243551.67},{"$f":"+M214+SUM($C217:M217)","v":2270343.3370000003},{"$f":"+N214+SUM($C217:N217)","v":2297135},{"$f":"+O214+SUM($C217:O217)","v":2324049.2327951994},{"$f":"+P214+SUM($C217:P217)","v":2351073.1175063485},{"$f":"+Q214+SUM($C217:Q217)","v":2378207.1008689255},{"$f":"+R214+SUM($C217:R217)","v":2405451.6314384653},{"$f":"+S214+SUM($C217:S217)","v":2432807.1595979724},{"$f":"+T214+SUM($C217:T217)","v":2460274.1375653688},{"$f":"+U214+SUM($C217:U217)","v":2487853.0194009673},{"$f":"+V214+SUM($C217:V217)","v":2515544.2610149784},{"$f":"+W214+SUM($C217:W217)","v":2543348.320175048},{"$f":"+X214+SUM($C217:X217)","v":2571265.6565138232},{"$f":"+Y214+SUM($C217:Y217)","v":2599296.7315365523},{"$f":"+Z214+SUM($C217:Z217)","v":2627442.0086287134},{"$f":"+AA214+SUM($C217:AA217)","v":2655701.9530636724},{"$f":"+AB214+SUM($C217:AB217)","v":2684065.7474080976},{"$f":"+AC214+SUM($C217:AC217)","v":2712533.7732906109},{"$f":"+AD214+SUM($C217:AD217)","v":2741106.4137422498},{"$f":"+AE214+SUM($C217:AE217)","v":2769784.0532016149},{"$f":"+AF214+SUM($C217:AF217)","v":2798567.0775200482},{"$f":"+AG214+SUM($C217:AG217)","v":2827455.8739668196},{"$f":"+AH214+SUM($C217:AH217)","v":2856450.8312343415},{"$f":"+AI214+SUM($C217:AI217)","v":2885552.3394433949},{"$f":"+AJ214+SUM($C217:AJ217)","v":2914760.7901483816},{"$f":"+AK214+SUM($C217:AK217)","v":2944076.5763425916},{"$f":"+AL214+SUM($C217:AL217)","v":2973500.0924634887},{"$f":"+AM214+SUM($C217:AM217)","v":3003031.7343980214},{"$f":"+AN214+SUM($C217:AN217)","v":3032671.8994879453},{"$f":"+AO214+SUM($C217:AO217)","v":3062420.986535172},{"$f":"+AP214+SUM($C217:AP217)","v":3092279.395807134},{"$f":"+AQ214+SUM($C217:AQ217)","v":3122247.5290421713},{"$f":"+AR214+SUM($C217:AR217)","v":3152325.7894549342},{"$f":"+AS214+SUM($C217:AS217)","v":3182514.5817418103},{"$f":"+AT214+SUM($C217:AT217)","v":3212814.3120863703},{"$f":"+AU214+SUM($C217:AU217)","v":3243225.3881648313},{"$f":"+AV214+SUM($C217:AV217)","v":3273748.2191515425},{"$f":"+AW214+SUM($C217:AW217)","v":3304383.2157244915},{"$f":"+AX214+SUM($C217:AX217)","v":3335130.7900708299},{"$f":"+AY214+SUM($C217:AY217)","v":3365991.3558924161},{"$f":"+AZ214+SUM($C217:AZ217)","v":3396965.3284113863},{"$f":"+BA214+SUM($C217:BA217)","v":3428053.1243757387},{"$f":"+BB214+SUM($C217:BB217)","v":3459255.1620649393},{"$f":"+BC214+SUM($C217:BC217)","v":3490571.8612955529},{"$f":"+BD214+SUM($C217:BD217)","v":3522003.64342689},{"$f":"+BE214+SUM($C217:BE217)","v":3553550.9313666755},{"$f":"+BF214+SUM($C217:BF217)","v":3585214.1495767413},{"$f":"+BG214+SUM($C217:BG217)","v":3616993.7240787325},{"$f":"+BH214+SUM($C217:BH217)","v":3648890.082459846},{"$f":"+BI214+SUM($C217:BI217)","v":3680903.653878578},{"$f":"+BJ214+SUM($C217:BJ217)","v":3713034.8690705011},{"$f":"+BK214+SUM($C217:BK217)","v":3745284.1603540592},{"$f":"+BL214+SUM($C217:BL217)","v":3777651.9616363831},{"$f":"+BM214+SUM($C217:BM217)","v":3810138.7084191311},{"$f":"+BN214+SUM($C217:BN217)","v":3842744.8378043454},{"$f":"+BO214+SUM($C217:BO217)","v":3875470.7885003369},{"$f":"+BP214+SUM($C217:BP217)","v":3908317.0008275844},{"$f":"+BQ214+SUM($C217:BQ217)","v":3941283.9167246604},{"$f":"+BR214+SUM($C217:BR217)","v":3974371.9797541788},{"$f":"+BS214+SUM($C217:BS217)","v":4007581.6351087596},{"$f":"+BT214+SUM($C217:BT217)","v":4040913.3296170235},{"$f":"+BU214+SUM($C217:BU217)","v":4074367.5117495987},{"$f":"+BV214+SUM($C217:BV217)","v":4107944.6316251582},{"$f":"+BW214+SUM($C217:BW217)","v":4141645.1410164763},{"$f":"+BX214+SUM($C217:BX217)","v":4175469.4933565049},{"$f":"+BY214+SUM($C217:BY217)","v":4209418.1437444761},{"$f":"+BZ214+SUM($C217:BZ217)","v":4243491.5489520263},{"$f":"+CA214+SUM($C217:CA217)","v":4277690.1674293373},{"$f":"+CB214+SUM($C217:CB217)","v":4312014.4593113102},{"$f":"+CC214+SUM($C217:CC217)","v":4346464.8864237554},{"$f":"+CD214+SUM($C217:CD217)","v":4381041.9122896008},{"$f":"+CE214+SUM($C217:CE217)","v":4415746.002135139},{"$f":"+CF214+SUM($C217:CF217)","v":4450577.6228962746},{"$f":"+CG214+SUM($C217:CG217)","v":4485537.2432248155},{"$f":"+CH214+SUM($C217:CH217)","v":4520625.333494775}]
[null,"Depreciacion Acumulada",{"$f":"+D14+C302","v":1740178.25},{"$f":"+C306+D303","v":1773552.0277833333},{"$f":"+D306+E303","v":1807372.33335},1841639.1666999999,1876352.5278333332,1911512.4167499999,1947118.8334499998,1983171.7779333331,2019671.2501999997,2023690.0002499996,2028155.2780833328,2033067.0836999994,2038425.4170333326,2044232.3209132527,2050489.6228716918,2057199.1578861738,2064362.7684101483,2071982.3044034478,2080059.6233628707,2088596.5903528868,2097595.0780364699,2107056.9667060538,2116984.1443146174,2127378.5065068933,2138241.9566507051,2149576.405868433,2161383.5849919012,2173665.2312134113,2186423.0881091156,2199658.9056624756,2213374.4402878098,2227571.4548539235,2242251.7187078292,2257417.0076985527,2273069.1042010258,2289209.7971400688,2305840.8820144604,2322964.160921094,2340581.4425792266,2358694.5423548128,2377305.2822849317,2396415.491102301,2416027.0042598834,2436141.6639555804,2456761.3191570197,2477887.8256264334,2499523.0459456258,2521668.8495410341,2544327.112708881,2567499.7186404215,2591188.5574472779,2615395.5261868737,2640122.5288879559,2665371.4765762151,2691144.2872999967,2717442.8861561078,2744269.2053157203,2771625.1840503658,2799512.7687580301,2827933.9129893398,2856890.5774738481,2885938.2023630827,2915078.7628236893,2944314.2412806749,2973646.6274440805,3003077.918335753,{"$f":"+BP306+BQ303","v":3032610.1183162127},3062245.2391116237,3091985.2998408601,3121832.3270426728,3151788.3547029565,3181855.4242821163,3212035.5848092022,3242328.8499462237,3272735.456210393,3303255.6402583187,3333889.6388835446,3364637.6890140674,3395500.0277098329,3426476.8921602126,3457568.5196814565,3488775.1477141245,3520097.0138204987,3551534.3556819698]
[]
[]
[]
[null,"Vehiculos",{"$f":"+C213","v":"2009-01-01"},{"$f":"+D213","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP213","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Saldo Inicial",{"$f":"+C15","v":94316},{"$f":"+C311","v":94316},{"$f":"+D311","v":94316},94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,{"$f":"+BP311","v":94316},94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316,94316]
[null,"(-) Activos Totalmente Depreciados",67789,{"$f":"+C312","v":67789},{"$f":"+D312","v":67789},67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,{"$f":"+BP312","v":67789},67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789,67789]
[null,"Saldo a Depreciar",{"$f":"+C311-C312","v":26527},26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,{"$f":"+AI311-AI312","v":26527},26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,{"$f":"+BO311-BO312","v":26527},26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527,26527]
[null,"Adiciones (Adquisición de Activos)",{"$f":"+'Modulo Activos Fijos'!C15","v":0},{"$f":"+'Modulo Activos Fijos'!D15","v":0},{"$f":"+'Modulo Activos Fijos'!E15","v":0},{"$f":"+'Modulo Activos Fijos'!F15","v":0},{"$f":"+'Modulo Activos Fijos'!G15","v":0},{"$f":"+'Modulo Activos Fijos'!H15","v":0},{"$f":"+'Modulo Activos Fijos'!I15","v":0},{"$f":"+'Modulo Activos Fijos'!J15","v":0},{"$f":"+'Modulo Activos Fijos'!K15","v":0},{"$f":"+'Modulo Activos Fijos'!L15","v":0},{"$f":"+'Modulo Activos Fijos'!M15","v":0},{"$f":"+'Modulo Activos Fijos'!N15","v":0},{"$f":"+'Modulo Activos Fijos'!O15","v":0},{"$f":"+'Modulo Activos Fijos'!P15","v":0},{"$f":"+'Modulo Activos Fijos'!Q15","v":0},{"$f":"+'Modulo Activos Fijos'!R15","v":0},{"$f":"+'Modulo Activos Fijos'!S15","v":0},{"$f":"+'Modulo Activos Fijos'!T15","v":0},{"$f":"+'Modulo Activos Fijos'!U15","v":0},{"$f":"+'Modulo Activos Fijos'!V15","v":0},{"$f":"+'Modulo Activos Fijos'!W15","v":0},{"$f":"+'Modulo Activos Fijos'!X15","v":0},{"$f":"+'Modulo Activos Fijos'!Y15","v":0},{"$f":"+'Modulo Activos Fijos'!Z15","v":0},{"$f":"+'Modulo Activos Fijos'!AA15","v":0},{"$f":"+'Modulo Activos Fijos'!AB15","v":0},{"$f":"+'Modulo Activos Fijos'!AC15","v":0},{"$f":"+'Modulo Activos Fijos'!AD15","v":0},{"$f":"+'Modulo Activos Fijos'!AE15","v":0},{"$f":"+'Modulo Activos Fijos'!AF15","v":0},{"$f":"+'Modulo Activos Fijos'!AG15","v":0},{"$f":"+'Modulo Activos Fijos'!AH15","v":0},{"$f":"+'Modulo Activos Fijos'!AI15","v":0},{"$f":"+'Modulo Activos Fijos'!AJ15","v":0},{"$f":"+'Modulo Activos Fijos'!AK15","v":0},{"$f":"+'Modulo Activos Fijos'!AL15","v":0},{"$f":"+'Modulo Activos Fijos'!AM15","v":0},{"$f":"+'Modulo Activos Fijos'!AN15","v":0},{"$f":"+'Modulo Activos Fijos'!AO15","v":0},{"$f":"+'Modulo Activos Fijos'!AP15","v":0},{"$f":"+'Modulo Activos Fijos'!AQ15","v":0},{"$f":"+'Modulo Activos Fijos'!AR15","v":0},{"$f":"+'Modulo Activos Fijos'!AS15","v":0},{"$f":"+'Modulo Activos Fijos'!AT15","v":0},{"$f":"+'Modulo Activos Fijos'!AU15","v":0},{"$f":"+'Modulo Activos Fijos'!AV15","v":0},{"$f":"+'Modulo Activos Fijos'!AW15","v":0},{"$f":"+'Modulo Activos Fijos'!AX15","v":0},{"$f":"+'Modulo Activos Fijos'!AY15","v":0},{"$f":"+'Modulo Activos Fijos'!AZ15","v":0},{"$f":"+'Modulo Activos Fijos'!BA15","v":0},{"$f":"+'Modulo Activos Fijos'!BB15","v":0},{"$f":"+'Modulo Activos Fijos'!BC15","v":0},{"$f":"+'Modulo Activos Fijos'!BD15","v":0},{"$f":"+'Modulo Activos Fijos'!BE15","v":0},{"$f":"+'Modulo Activos Fijos'!BF15","v":0},{"$f":"+'Modulo Activos Fijos'!BG15","v":0},{"$f":"+'Modulo Activos Fijos'!BH15","v":0},{"$f":"+'Modulo Activos Fijos'!BI15","v":0},{"$f":"+'Modulo Activos Fijos'!BJ15","v":0},{"$f":"+'Modulo Activos Fijos'!BK15","v":0},{"$f":"+'Modulo Activos Fijos'!BL15","v":0},{"$f":"+'Modulo Activos Fijos'!BM15","v":0},{"$f":"+'Modulo Activos Fijos'!BN15","v":0},{"$f":"+'Modulo Activos Fijos'!BO15","v":0},{"$f":"+'Modulo Activos Fijos'!BP15","v":0},{"$f":"+'Modulo Activos Fijos'!BQ15","v":0},{"$f":"+'Modulo Activos Fijos'!BR15","v":0},{"$f":"+'Modulo Activos Fijos'!BS15","v":0},{"$f":"+'Modulo Activos Fijos'!BT15","v":0},{"$f":"+'Modulo Activos Fijos'!BU15","v":0},{"$f":"+'Modulo Activos Fijos'!BV15","v":0},{"$f":"+'Modulo Activos Fijos'!BW15","v":0},{"$f":"+'Modulo Activos Fijos'!BX15","v":0},{"$f":"+'Modulo Activos Fijos'!BY15","v":0},{"$f":"+'Modulo Activos Fijos'!BZ15","v":0},{"$f":"+'Modulo Activos Fijos'!CA15","v":0},{"$f":"+'Modulo Activos Fijos'!CB15","v":0},{"$f":"+'Modulo Activos Fijos'!CC15","v":0},{"$f":"+'Modulo Activos Fijos'!CD15","v":0},{"$f":"+'Modulo Activos Fijos'!CE15","v":0},{"$f":"+'Modulo Activos Fijos'!CF15","v":0},{"$f":"+'Modulo Activos Fijos'!CG15","v":0},{"$f":"+'Modulo Activos Fijos'!CH15","v":0}]
[null,"Depreciación Ene",null,{"$f":"+$C314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$C314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Feb",null,null,{"$f":"+$D314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$D314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Mar",null,null,null,{"$f":"+$E314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$E314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Abr",null,null,null,null,{"$f":"+$F314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación May",null,null,null,null,null,{"$f":"+$G314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$G314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jun",null,null,null,null,null,null,{"$f":"+$H314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jul",null,null,null,null,null,null,null,{"$f":"+$I314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$I314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,{"$f":"+$J314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$J314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,{"$f":"+$K314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$K314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,{"$f":"+$L314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$L314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$M314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$M314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$N314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$N314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$O314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$O314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$P314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$P314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Q314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$Q314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$R314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$R314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$T314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$U314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$U314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$V314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$V314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$W314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$W314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$X314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$X314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$Y314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Z314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$Z314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AA314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AB314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AB314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AC314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AC314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AD314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AD314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AE314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AE314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AF314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AG314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AG314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AH314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AH314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AI314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AI314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AJ314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AJ314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AK314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$AK314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AL314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AM314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AN314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AO314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AP314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AQ314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AR314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AS314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AT314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AU314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AV314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AW314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AX314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AY314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AZ314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BA314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BB314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BC314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BD314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BE314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BF314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BG314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BH314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BI314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BJ314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BK314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BL314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BM314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BN314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BO314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BP314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BQ314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BR314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BS314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BT314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BU314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BV314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BW314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Depreciación Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BX314/$F$15/12","v":0},0,0,0,0,0,0,0,0,0]
[null,"Depreciación Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BY314/$F$15/12","v":0},0,0,0,0,0,0,0,0]
[null,"Depreciación Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BZ314/$F$15/12","v":0},0,0,0,0,0,0,0]
[null,"Depreciación May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CA314/$F$15/12","v":0},0,0,0,0,0,0]
[null,"Depreciación Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CB314/$F$15/12","v":0},0,0,0,0,0]
[null,"Depreciación Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CC314/$F$15/12","v":0},{"$f":"+$CC314/$F$15/12","v":0},{"$f":"+$CC314/$F$15/12","v":0},{"$f":"+$CC314/$F$15/12","v":0},{"$f":"+$CC314/$F$15/12","v":0}]
[null,"Depreciación Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CD314/$F$15/12","v":0},{"$f":"+$CD314/$F$15/12","v":0},{"$f":"+$CD314/$F$15/12","v":0},{"$f":"+$CD314/$F$15/12","v":0}]
[null,"Depreciación Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CE314/$F$15/12","v":0},{"$f":"+$CE314/$F$15/12","v":0},{"$f":"+$CE314/$F$15/12","v":0}]
[null,"Depreciación Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CF314/$F$15/12","v":0},{"$f":"+$CF314/$F$15/12","v":0}]
[null,"Depreciación Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CG314/$F$15/12","v":0}]
[null,"Dereciación Mes Acitvos Nuevos",{"$f":"SUM(C315:C397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI315:AI397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO315:BO397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciacion  Mes Activos Iniciales",{"$f":"+C313/$F$15/12","v":442.11666666666662},{"$f":"+IF((C401-$C$15)<=0,D313/$F$15/12,0)","v":442.11666666666662},442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,{"$f":"+IF((AI401-$C$15)<=0,AJ313/$F$15/12,0)","v":442.11666666666662},442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,{"$f":"+IF((BO401-$C$15)<=0,BP313/$F$15/12,0)","v":442.11666666666662},442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662]
[null,"Total Depreciacion Mes",{"$f":"+C398+C399","v":442.11666666666662},442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,{"$f":"+AI398+AI399","v":442.11666666666662},442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,{"$f":"+BO398+BO399","v":442.11666666666662},442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662,442.11666666666662]
[null,"Depreciacion Acumulada Activos Iniciales",{"$f":"+$D15+C399","v":14443.116666666667},{"$f":"+C401+D399","v":14885.233333333334},{"$f":"+D401+E399","v":15327.35},15769.466666666667,16211.583333333334,16653.7,17095.816666666666,17537.933333333331,17980.049999999996,18422.166666666661,18864.283333333326,19306.399999999991,19748.516666666656,20190.63333333332,20632.749999999985,21074.86666666665,21516.983333333315,21959.09999999998,22401.216666666645,22843.33333333331,23285.449999999975,23727.56666666664,24169.683333333305,24611.79999999997,25053.916666666635,25496.0333333333,25938.149999999965,26380.26666666663,26822.383333333295,27264.49999999996,27706.616666666625,28148.73333333329,28590.849999999955,29032.96666666662,29475.083333333285,29917.19999999995,30359.316666666615,30801.43333333328,31243.549999999945,31685.66666666661,32127.783333333275,32569.89999999994,33012.016666666605,33454.133333333273,33896.249999999942,34338.36666666661,34780.483333333279,35222.599999999948,35664.716666666616,36106.833333333285,36548.949999999953,36991.066666666622,37433.183333333291,37875.299999999959,38317.416666666628,38759.533333333296,39201.649999999965,39643.766666666634,40085.883333333302,40527.999999999971,40970.11666666664,41412.233333333308,41854.349999999977,42296.466666666645,42738.583333333314,43180.699999999983,{"$f":"+BP401+BQ399","v":43622.816666666651},44064.93333333332,44507.049999999988,44949.166666666657,45391.283333333326,45833.399999999994,46275.516666666663,46717.633333333331,47159.75,47601.866666666669,48043.983333333337,48486.100000000006,48928.216666666674,49370.333333333343,49812.450000000012,50254.56666666668,50696.683333333349,51138.800000000017]
[null,"Total Vehiculos",{"$f":"+C311+C314","v":94316},{"$f":"+D311+SUM($C314:D314)","v":94316},{"$f":"+E311+SUM($C314:E314)","v":94316},{"$f":"+F311+SUM($C314:F314)","v":94316},{"$f":"+G311+SUM($C314:G314)","v":94316},{"$f":"+H311+SUM($C314:H314)","v":94316},{"$f":"+I311+SUM($C314:I314)","v":94316},{"$f":"+J311+SUM($C314:J314)","v":94316},{"$f":"+K311+SUM($C314:K314)","v":94316},{"$f":"+L311+SUM($C314:L314)","v":94316},{"$f":"+M311+SUM($C314:M314)","v":94316},{"$f":"+N311+SUM($C314:N314)","v":94316},{"$f":"+O311+SUM($C314:O314)","v":94316},{"$f":"+P311+SUM($C314:P314)","v":94316},{"$f":"+Q311+SUM($C314:Q314)","v":94316},{"$f":"+R311+SUM($C314:R314)","v":94316},{"$f":"+S311+SUM($C314:S314)","v":94316},{"$f":"+T311+SUM($C314:T314)","v":94316},{"$f":"+U311+SUM($C314:U314)","v":94316},{"$f":"+V311+SUM($C314:V314)","v":94316},{"$f":"+W311+SUM($C314:W314)","v":94316},{"$f":"+X311+SUM($C314:X314)","v":94316},{"$f":"+Y311+SUM($C314:Y314)","v":94316},{"$f":"+Z311+SUM($C314:Z314)","v":94316},{"$f":"+AA311+SUM($C314:AA314)","v":94316},{"$f":"+AB311+SUM($C314:AB314)","v":94316},{"$f":"+AC311+SUM($C314:AC314)","v":94316},{"$f":"+AD311+SUM($C314:AD314)","v":94316},{"$f":"+AE311+SUM($C314:AE314)","v":94316},{"$f":"+AF311+SUM($C314:AF314)","v":94316},{"$f":"+AG311+SUM($C314:AG314)","v":94316},{"$f":"+AH311+SUM($C314:AH314)","v":94316},{"$f":"+AI311+SUM($C314:AI314)","v":94316},{"$f":"+AJ311+SUM($C314:AJ314)","v":94316},{"$f":"+AK311+SUM($C314:AK314)","v":94316},{"$f":"+AL311+SUM($C314:AL314)","v":94316},{"$f":"+AM311+SUM($C314:AM314)","v":94316},{"$f":"+AN311+SUM($C314:AN314)","v":94316},{"$f":"+AO311+SUM($C314:AO314)","v":94316},{"$f":"+AP311+SUM($C314:AP314)","v":94316},{"$f":"+AQ311+SUM($C314:AQ314)","v":94316},{"$f":"+AR311+SUM($C314:AR314)","v":94316},{"$f":"+AS311+SUM($C314:AS314)","v":94316},{"$f":"+AT311+SUM($C314:AT314)","v":94316},{"$f":"+AU311+SUM($C314:AU314)","v":94316},{"$f":"+AV311+SUM($C314:AV314)","v":94316},{"$f":"+AW311+SUM($C314:AW314)","v":94316},{"$f":"+AX311+SUM($C314:AX314)","v":94316},{"$f":"+AY311+SUM($C314:AY314)","v":94316},{"$f":"+AZ311+SUM($C314:AZ314)","v":94316},{"$f":"+BA311+SUM($C314:BA314)","v":94316},{"$f":"+BB311+SUM($C314:BB314)","v":94316},{"$f":"+BC311+SUM($C314:BC314)","v":94316},{"$f":"+BD311+SUM($C314:BD314)","v":94316},{"$f":"+BE311+SUM($C314:BE314)","v":94316},{"$f":"+BF311+SUM($C314:BF314)","v":94316},{"$f":"+BG311+SUM($C314:BG314)","v":94316},{"$f":"+BH311+SUM($C314:BH314)","v":94316},{"$f":"+BI311+SUM($C314:BI314)","v":94316},{"$f":"+BJ311+SUM($C314:BJ314)","v":94316},{"$f":"+BK311+SUM($C314:BK314)","v":94316},{"$f":"+BL311+SUM($C314:BL314)","v":94316},{"$f":"+BM311+SUM($C314:BM314)","v":94316},{"$f":"+BN311+SUM($C314:BN314)","v":94316},{"$f":"+BO311+SUM($C314:BO314)","v":94316},{"$f":"+BP311+SUM($C314:BP314)","v":94316},{"$f":"+BQ311+SUM($C314:BQ314)","v":94316},{"$f":"+BR311+SUM($C314:BR314)","v":94316},{"$f":"+BS311+SUM($C314:BS314)","v":94316},{"$f":"+BT311+SUM($C314:BT314)","v":94316},{"$f":"+BU311+SUM($C314:BU314)","v":94316},{"$f":"+BV311+SUM($C314:BV314)","v":94316},{"$f":"+BW311+SUM($C314:BW314)","v":94316},{"$f":"+BX311+SUM($C314:BX314)","v":94316},{"$f":"+BY311+SUM($C314:BY314)","v":94316},{"$f":"+BZ311+SUM($C314:BZ314)","v":94316},{"$f":"+CA311+SUM($C314:CA314)","v":94316},{"$f":"+CB311+SUM($C314:CB314)","v":94316},{"$f":"+CC311+SUM($C314:CC314)","v":94316},{"$f":"+CD311+SUM($C314:CD314)","v":94316},{"$f":"+CE311+SUM($C314:CE314)","v":94316},{"$f":"+CF311+SUM($C314:CF314)","v":94316},{"$f":"+CG311+SUM($C314:CG314)","v":94316},{"$f":"+CH311+SUM($C314:CH314)","v":94316}]
[null,"Depreciacion Acumulada",{"$f":"+D15+C399","v":14443.116666666667},{"$f":"+C403+D400","v":14885.233333333334},{"$f":"+D403+E400","v":15327.35},15769.466666666667,16211.583333333334,16653.7,17095.816666666666,17537.933333333331,17980.049999999996,18422.166666666661,18864.283333333326,19306.399999999991,19748.516666666656,20190.63333333332,20632.749999999985,21074.86666666665,21516.983333333315,21959.09999999998,22401.216666666645,22843.33333333331,23285.449999999975,23727.56666666664,24169.683333333305,24611.79999999997,25053.916666666635,25496.0333333333,25938.149999999965,26380.26666666663,26822.383333333295,27264.49999999996,27706.616666666625,28148.73333333329,28590.849999999955,29032.96666666662,29475.083333333285,29917.19999999995,30359.316666666615,30801.43333333328,31243.549999999945,31685.66666666661,32127.783333333275,32569.89999999994,33012.016666666605,33454.133333333273,33896.249999999942,34338.36666666661,34780.483333333279,35222.599999999948,35664.716666666616,36106.833333333285,36548.949999999953,36991.066666666622,37433.183333333291,37875.299999999959,38317.416666666628,38759.533333333296,39201.649999999965,39643.766666666634,40085.883333333302,40527.999999999971,40970.11666666664,41412.233333333308,41854.349999999977,42296.466666666645,42738.583333333314,43180.699999999983,{"$f":"+BP403+BQ400","v":43622.816666666651},44064.93333333332,44507.049999999988,44949.166666666657,45391.283333333326,45833.399999999994,46275.516666666663,46717.633333333331,47159.75,47601.866666666669,48043.983333333337,48486.100000000006,48928.216666666674,49370.333333333343,49812.450000000012,50254.56666666668,50696.683333333349,51138.800000000017]
[]
[]
[null,"Consolidado Depreciación",{"$f":"+C310","v":"2009-01-01"},{"$f":"+D310","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP310","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Total Activos",{"$f":"+C111+C208+C305+C402+$C11","v":21965316.666999999},{"$f":"+D111+D208+D305+D402+$C11","v":21993543.333999999},{"$f":"+E111+E208+E305+E402+$C11","v":22021770.000999998},22049996.668000001,22078223.335000001,22106450.002,22134676.669,22162903.335999999,22191130.002999999,22219356.670000002,22247583.337000001,22275810,22304165.797612414,22332637.120254278,22361224.438588873,22389928.225197002,22418748.954584837,22447687.103191733,22476743.149398118,22505917.57353342,22535210.857883956,22564623.486700974,22594155.946208589,22623808.724611875,22653582.312104903,22683465.311857142,22713458.125937779,22743561.157893546,22773774.812754124,22804099.497037604,22834535.618755959,22865083.587420516,22895743.814047486,22926516.711163484,22957402.692811079,22988402.174554382,23019515.573484596,23050743.308225684,23082085.798939951,23113543.467333727,23145116.736663029,23176806.031739268,23208611.778934948,23240534.406189408,23272574.34301459,23304732.020500809,23337007.87132255,23369402.329744294,23401915.831626374,23434548.814430807,23467301.717227217,23500174.980698712,23533169.04714784,23566284.360502508,23599521.366321992,23632880.511802904,23666362.245785221,23699967.018758316,23733695.282867033,23767547.491917759,23801524.101384532,23835625.568415165,23869852.351837412,23904204.912165128,23938683.711604461,23973289.21406009,{"$f":"+BQ111+BQ208+BQ305+BQ402+$C11","v":24008021.885141451},24042882.192169007,24077870.60418053,24112987.591937412,24148233.627931025,24183609.186389029,24219114.743281808,24254750.776328817,24290517.765005067,24326416.190547526,24362446.535961635,24398609.286027767,24434904.927307788,24471333.948151581,24507896.838703621,24544594.09090957,24581426.198522888,24618393.657111511]
[null,"Total Depreciacion",{"$f":"+C112+C209+C306+C403","v":14480276.191666666},{"$f":"+D112+D209+D306+D403","v":14574525.869450001},14669234.03335,14764400.683366667,14860025.819500001,14956109.441749997,15052651.550116666,15149652.1446,15247111.225200001,15312101.541916667,15377550.34475,15443457.6337,15509823.408700002,15576649.767286731,15643938.585934734,15711691.74876355,15779911.147568844,15848598.681853702,15917756.258860011,15987385.793600004,16057489.208887907,16128068.435371732,16199125.411565188,16270662.083879732,16342680.406656737,16415182.342199808,16488169.667693684,16561644.166853921,16635607.629950885,16710061.853833849,16785008.641955163,16860449.804394521,16936387.157883313,{"$f":"+AJ112+AJ209+AJ306+AJ403","v":17012822.525829066},17089757.738339998,17167194.632249612,17245135.05114143,17323580.845373783,17402533.87210473,17481995.995317023,17561969.085843198,17642455.02139074,17723455.686567359,17804972.972906332,17887008.778891966,17969565.009985127,18052643.578648895,18136246.40437429,18220375.413706079,18305032.540268734,18390219.724792421,18475938.915139113,18562192.066328812,18648981.140565839,18736308.107265253,18824174.943079323,18912583.631924152,19001536.165006351,19091034.540849835,19181080.765322719,19271676.851664286,19362378.292728774,19453187.116579205,19544105.358731341,19635135.062181085,{"$f":"+BP112+BP209+BP306+BP403","v":19726278.277431961},19817537.062522691,19908913.48305491,20000409.612220939,20092027.530831683,20183769.327344637,20275637.097891968,20367632.946375422,20459756.941531323,20552009.375153597,20644390.539378695,20736900.726683885,20829540.229885507,20922309.34213724,21015208.356928322,21108237.568081748,21201397.269752488,21294687.756425641,21388109.322914597]
[null,"Neto",{"$f":"+C407-C408","v":7485040.475333333},{"$f":"+D407-D408","v":7419017.4645499978},7352535.9676499981,7285595.984633334,7218197.5154999997,7150340.5602500029,7082025.1188833341,7013251.191399999,6944018.7777999975,6907255.1280833352,6870032.9922500011,6832352.3662999999,6794342.3889124114,6755987.3529675473,6717285.8526541386,6678236.4764334522,6638837.8070159927,6599088.4213380311,6558986.8905381076,6518531.7799334154,6477721.6489960495,6436555.0513292421,6395030.5346434005,6353146.6407321431,6310901.9054481667,6268282.9696573336,6225288.4582440946,6181916.9910396244,6138167.1828032397,6094037.6432037558,6049526.9768007956,6004633.7830259949,5959356.656164173,5913694.185334418,5867644.9544710815,5821207.5423047692,5774380.5223431662,5727162.4628519006,5679551.9268352203,5631547.4720167033,5583147.6508198306,5534351.0103485286,5485156.0923675895,5435561.4332830757,5385565.5641226247,5335167.0105156824,5284364.2926736549,5233155.925370004,5181540.4179202951,5129516.2741620727,5077081.9924347959,5024236.0655595995,4970976.9808190279,4917303.2199366689,4863213.2590567395,4808705.5687235817,4753778.6138610691,4698430.8537519649,4642660.7420171984,4586466.7265950404,4529847.2497202456,4473247.2756863907,4416665.2352582067,4360099.5534337871,4303548.6494233757,{"$f":"+BP407-BP408","v":4247010.9366281293},4190484.8226187602,4133968.7091140971,4077460.9919595905,4020960.0611057281,3964464.3005863875,3907972.0884970613,3851481.7969063856,3794993.8347974941,3738508.3898514695,3682025.6511688307,3625545.8092777506,3569069.0561422594,3512595.5851705484,3456125.5912232585,3399659.2706218734,3343196.8211570829,3286738.4420972466,3230284.334196914]
[null,"Mes",{"$f":"+C109+C206+C303+C400","v":93791.191666666666},94249.677783333333,94708.163900000014,95166.650016666666,95625.136133333333,96083.62225,96542.108366666667,97000.594483333334,97459.080600000001,64990.316716666668,65448.802833333335,65907.288950000002,66365.774999999994,66826.358586730086,67288.81864800521,67753.16282881498,68219.398805295583,68687.534284856752,69157.577006309177,69629.534739992392,70103.415287903292,70579.226483825041,71056.97619345662,71536.67231454284,72018.322777004898,72501.935543071479,72987.325493876968,73474.499160236577,73963.463096964959,74454.223882964492,74946.788121313788,75441.1624393565,{"$f":"+AI109+AI206+AI303+AI400","v":75937.353488790483},76435.367945757331,76935.212510932208,77436.893909613937,77940.418891815571,78445.794232355154,78953.026730946891,79462.123212292674,79973.090526173823,80485.93554754334,81000.665176618364,81517.28633897299,82035.805985631509,82556.231093161856,83078.568663769605,83602.825725392016,84129.009331792709,84657.126562656573,85187.184523684962,85719.190346691292,86253.151189697106,86789.074237028253,87326.966699411656,87866.835814072241,88408.68884483038,88952.533082199603,89498.375843484697,90046.224472880116,90596.086341568851,90701.441064488259,90808.823850429573,90918.242152137871,{"$f":"+BO109+BO206+BO303+BO400","v":91029.703449745604},91143.215250873327,91258.785090730642,91376.420532217613,91496.129166026556,91617.918610744062,91741.796512953646,91867.770547338529,91995.848483451584,92123.995155899043,92252.433622271914,92381.164225097455,92510.187305188549,92639.503201625223,92769.11225173618,92899.014791080102,93029.211153426906,93159.701670738883,93290.486673151638,93421.566488955024]
[]
[]
[]
[null,"Modulo de Amortizaciones"]
[]
[null,"Diferidos","Costo Ajustado","Amortización","Neto","Años"]
[null,"Sotfware",null,null,{"$f":"+C417-D417","v":0},3]
[null,"Seguros"]
[null,"Total",{"$f":"SUM(C417:C418)","v":0},{"$f":"SUM(D417:D418)","v":0},{"$f":"SUM(E417:E418)","v":0}]
[]
[null,"Software",{"$f":"+C406","v":"2009-01-01"},{"$f":"+D406","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP406","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Saldo Inicial",{"$f":"+C417","v":0},{"$f":"+C422","v":0},{"$f":"+D422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Activos Totalmente Amortizados",0,{"$f":"+C423","v":0},{"$f":"+D423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo a amortizar",{"$f":"+C422-C423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI422-AI423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO422-BO423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adiciones (Adquisición de Sotfware)",{"$f":"+'Modulo Activos Fijos'!C22","v":71475},{"$f":"+'Modulo Activos Fijos'!D22","v":71475},{"$f":"+'Modulo Activos Fijos'!E22","v":71475},{"$f":"+'Modulo Activos Fijos'!F22","v":71475},{"$f":"+'Modulo Activos Fijos'!G22","v":71475},{"$f":"+'Modulo Activos Fijos'!H22","v":71475},{"$f":"+'Modulo Activos Fijos'!I22","v":71475},{"$f":"+'Modulo Activos Fijos'!J22","v":71475},{"$f":"+'Modulo Activos Fijos'!K22","v":71475},{"$f":"+'Modulo Activos Fijos'!L22","v":71475},{"$f":"+'Modulo Activos Fijos'!M22","v":71475},{"$f":"+'Modulo Activos Fijos'!N22","v":71475},{"$f":"+'Modulo Activos Fijos'!O22","v":71801.982794533222},{"$f":"+'Modulo Activos Fijos'!P22","v":72094.512960349544},{"$f":"+'Modulo Activos Fijos'!Q22","v":72388.23493027185},{"$f":"+'Modulo Activos Fijos'!R22","v":72683.153559857601},{"$f":"+'Modulo Activos Fijos'!S22","v":72979.273724446379},{"$f":"+'Modulo Activos Fijos'!T22","v":73276.600319240533},{"$f":"+'Modulo Activos Fijos'!U22","v":73575.138259386047},{"$f":"+'Modulo Activos Fijos'!V22","v":73874.892480053823},{"$f":"+'Modulo Activos Fijos'!W22","v":74175.867936521274},{"$f":"+'Modulo Activos Fijos'!X22","v":74478.069604254211},{"$f":"+'Modulo Activos Fijos'!Y22","v":74781.502478989118},{"$f":"+'Modulo Activos Fijos'!Z22","v":75086.17157681573},{"$f":"+'Modulo Activos Fijos'!AA22","v":75392.081934259942},{"$f":"+'Modulo Activos Fijos'!AB22","v":75669.133465670471},{"$f":"+'Modulo Activos Fijos'!AC22","v":75947.203108653033},{"$f":"+'Modulo Activos Fijos'!AD22","v":76226.294604573603},{"$f":"+'Modulo Activos Fijos'!AE22","v":76506.411708546962},{"$f":"+'Modulo Activos Fijos'!AF22","v":76787.558189487216},{"$f":"+'Modulo Activos Fijos'!AG22","v":77069.737830158541},{"$f":"+'Modulo Activos Fijos'!AH22","v":77352.95442722601},{"$f":"+'Modulo Activos Fijos'!AI22","v":77637.211791306749},{"$f":"+'Modulo Activos Fijos'!AJ22","v":77922.513747021148},{"$f":"+'Modulo Activos Fijos'!AK22","v":78208.864133044364},{"$f":"+'Modulo Activos Fijos'!AL22","v":78496.266802157959},{"$f":"+'Modulo Activos Fijos'!AM22","v":78784.725621301724},{"$f":"+'Modulo Activos Fijos'!AN22","v":79074.244471625716},{"$f":"+'Modulo Activos Fijos'!AO22","v":79364.827248542482},{"$f":"+'Modulo Activos Fijos'!AP22","v":79656.47786177948},{"$f":"+'Modulo Activos Fijos'!AQ22","v":79949.200235431636},{"$f":"+'Modulo Activos Fijos'!AR22","v":80242.998308014212},{"$f":"+'Modulo Activos Fijos'!AS22","v":80537.876032515735},{"$f":"+'Modulo Activos Fijos'!AT22","v":80833.837376451236},{"$f":"+'Modulo Activos Fijos'!AU22","v":81130.886321915605},{"$f":"+'Modulo Activos Fijos'!AV22","v":81429.026865637148},{"$f":"+'Modulo Activos Fijos'!AW22","v":81728.263019031423},{"$f":"+'Modulo Activos Fijos'!AX22","v":82028.598808255134},{"$f":"+'Modulo Activos Fijos'!AY22","v":82330.038274260369},{"$f":"+'Modulo Activos Fijos'!AZ22","v":82632.58547284895},{"$f":"+'Modulo Activos Fijos'!BA22","v":82936.244474726976},{"$f":"+'Modulo Activos Fijos'!BB22","v":83241.019365559638},{"$f":"+'Modulo Activos Fijos'!BC22","v":83546.914246026136},{"$f":"+'Modulo Activos Fijos'!BD22","v":83853.933231874922},{"$f":"+'Modulo Activos Fijos'!BE22","v":84162.080453979026},{"$f":"+'Modulo Activos Fijos'!BF22","v":84471.360058391627},{"$f":"+'Modulo Activos Fijos'!BG22","v":84781.77620640189},{"$f":"+'Modulo Activos Fijos'!BH22","v":85093.333074590904},{"$f":"+'Modulo Activos Fijos'!BI22","v":85406.034854887912},{"$f":"+'Modulo Activos Fijos'!BJ22","v":85719.885754626695},{"$f":"+'Modulo Activos Fijos'!BK22","v":86034.889996602171},{"$f":"+'Modulo Activos Fijos'!BL22","v":86351.051819127242},{"$f":"+'Modulo Activos Fijos'!BM22","v":86668.375476089786},{"$f":"+'Modulo Activos Fijos'!BN22","v":86986.865237009915},{"$f":"+'Modulo Activos Fijos'!BO22","v":87306.525387097412},{"$f":"+'Modulo Activos Fijos'!BP22","v":87627.3602273094},{"$f":"+'Modulo Activos Fijos'!BQ22","v":87949.374074408188},{"$f":"+'Modulo Activos Fijos'!BR22","v":88272.571261019359},{"$f":"+'Modulo Activos Fijos'!BS22","v":88596.956135690081},{"$f":"+'Modulo Activos Fijos'!BT22","v":88922.533062947608},{"$f":"+'Modulo Activos Fijos'!BU22","v":89249.306423357979},{"$f":"+'Modulo Activos Fijos'!BV22","v":89577.280613584997},{"$f":"+'Modulo Activos Fijos'!BW22","v":89906.460046449371},{"$f":"+'Modulo Activos Fijos'!BX22","v":90236.84915098807},{"$f":"+'Modulo Activos Fijos'!BY22","v":90568.45237251393},{"$f":"+'Modulo Activos Fijos'!BZ22","v":90901.274172675461},{"$f":"+'Modulo Activos Fijos'!CA22","v":91235.31902951689},{"$f":"+'Modulo Activos Fijos'!CB22","v":91570.591437538416},{"$f":"+'Modulo Activos Fijos'!CC22","v":91907.095907756651},{"$f":"+'Modulo Activos Fijos'!CD22","v":92244.836967765325},{"$f":"+'Modulo Activos Fijos'!CE22","v":92583.819161796229},{"$f":"+'Modulo Activos Fijos'!CF22","v":92924.04705078034},{"$f":"+'Modulo Activos Fijos'!CG22","v":93265.525212409178},{"$f":"+'Modulo Activos Fijos'!CH22","v":93608.258241196425}]
[null,"Amortización Ene",null,{"$f":"+$C425/$F$417/12","v":1985.4166666666667},1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667]
[null,"Amortización Feb",null,null,{"$f":"+$D425/$F$417/12","v":1985.4166666666667},1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667]
[null,"Amortización Mar",null,null,null,{"$f":"+$E425/$F$417/12","v":1985.4166666666667},1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667]
[null,"Amortización Abr",null,null,null,null,{"$f":"+$F425/$F$417/12","v":1985.4166666666667},1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667]
[null,"Amortización May",null,null,null,null,null,{"$f":"+$G425/$F$417/12","v":1985.4166666666667},1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667]
[null,"Amortización Jun",null,null,null,null,null,null,{"$f":"+$H425/$F$417/12","v":1985.4166666666667},1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667]
[null,"Amortización Jul",null,null,null,null,null,null,null,{"$f":"+$I425/$F$417/12","v":1985.4166666666667},1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667]
[null,"Amortización Ago",null,null,null,null,null,null,null,null,{"$f":"+$J425/$F$417/12","v":1985.4166666666667},1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667]
[null,"Amortización Sep",null,null,null,null,null,null,null,null,null,{"$f":"+$K425/$F$417/12","v":1985.4166666666667},1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667]
[null,"Amortización Oct",null,null,null,null,null,null,null,null,null,null,{"$f":"+$L425/$F$417/12","v":1985.4166666666667},1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667]
[null,"Amortización Nov",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$M425/$F$417/12","v":1985.4166666666667},1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667]
[null,"Amortización Dic",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$N425/$F$417/12","v":1985.4166666666667},1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667,1985.4166666666667]
[null,"Amortización Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$O425/$F$417/12","v":1994.4995220703674},1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674,1994.4995220703674]
[null,"Amortización Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$P425/$F$417/12","v":2002.6253600097095},2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095,2002.6253600097095]
[null,"Amortización Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Q425/$F$417/12","v":2010.7843036186625},2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625,2010.7843036186625]
[null,"Amortización Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$R425/$F$417/12","v":2018.9764877738223},2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223,2018.9764877738223]
[null,"Amortización May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S425/$F$417/12","v":2027.2020479012883},2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883,2027.2020479012883]
[null,"Amortización Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T425/$F$417/12","v":2035.4611199789035},2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035,2035.4611199789035]
[null,"Amortización Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$U425/$F$417/12","v":2043.7538405385012},2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012,2043.7538405385012]
[null,"Amortización Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$V425/$F$417/12","v":2052.0803466681618},2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618,2052.0803466681618]
[null,"Amortización Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$W425/$F$417/12","v":2060.44077601448},2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448,2060.44077601448]
[null,"Amortización Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$X425/$F$417/12","v":2068.835266784839},2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839,2068.835266784839]
[null,"Amortización Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y425/$F$417/12","v":2077.263957749698},2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698,2077.263957749698]
[null,"Amortización Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Z425/$F$417/12","v":2085.7269882448813},2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813,2085.7269882448813]
[null,"Amortización Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA425/$F$417/12","v":2094.2244981738872},2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872,2094.2244981738872]
[null,"Amortización Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AB425/$F$417/12","v":2101.9203740464022},2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022,2101.9203740464022]
[null,"Amortización Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AC425/$F$417/12","v":2109.6445307959175},2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175,2109.6445307959175]
[null,"Amortización Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AD425/$F$417/12","v":2117.3970723492666},2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666,2117.3970723492666]
[null,"Amortización May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AE425/$F$417/12","v":2125.1781030151933},2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933,2125.1781030151933]
[null,"Amortización Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF425/$F$417/12","v":2132.9877274857558},2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558,2132.9877274857558]
[null,"Amortización Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AG425/$F$417/12","v":2140.8260508377375},2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375,2140.8260508377375]
[null,"Amortización Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AH425/$F$417/12","v":2148.6931785340557},2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557,2148.6931785340557]
[null,"Amortización Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AI425/$F$417/12","v":2156.5892164251877},2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877,2156.5892164251877]
[null,"Amortización Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AJ425/$F$417/12","v":2164.5142707505875},2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875,2164.5142707505875]
[null,"Amortización Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AK425/$F$417/12","v":2172.4684481401214},2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214,2172.4684481401214]
[null,"Amortización Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AL425/$F$417/12","v":2180.451855615499},2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499,2180.451855615499]
[null,"Amortización Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AM425/$F$417/12","v":2188.4646005917143},2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143,2188.4646005917143]
[null,"Amortización Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AN425/$F$417/12","v":2196.5067908784922},2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922,2196.5067908784922]
[null,"Amortización Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AO425/$F$417/12","v":2204.5785346817356},2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356,2204.5785346817356]
[null,"Amortización Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AP425/$F$417/12","v":2212.6799406049854},2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854,2212.6799406049854]
[null,"Amortización May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AQ425/$F$417/12","v":2220.8111176508787},2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787,2220.8111176508787]
[null,"Amortización Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AR425/$F$417/12","v":2228.9721752226169},2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169,2228.9721752226169]
[null,"Amortización Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AS425/$F$417/12","v":2237.1632231254371},2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371,2237.1632231254371]
[null,"Amortización Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AT425/$F$417/12","v":2245.38437156809},2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809,2245.38437156809]
[null,"Amortización Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AU425/$F$417/12","v":2253.6357311643224},2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224,2253.6357311643224]
[null,"Amortización Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AV425/$F$417/12","v":2261.9174129343651},2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651,2261.9174129343651]
[null,"Amortización Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AW425/$F$417/12","v":2270.2295283064282},2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282,2270.2295283064282]
[null,"Amortización Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AX425/$F$417/12","v":2278.5721891181979},2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979,2278.5721891181979]
[null,"Amortización Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AY425/$F$417/12","v":2286.9455076183435},2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435,2286.9455076183435]
[null,"Amortización Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AZ425/$F$417/12","v":2295.3495964680264},2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264,2295.3495964680264]
[null,"Amortización Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BA425/$F$417/12","v":2303.784568742416},2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416,2303.784568742416]
[null,"Amortización Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BB425/$F$417/12","v":2312.2505379322124},2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124,2312.2505379322124]
[null,"Amortización May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BC425/$F$417/12","v":2320.7476179451705},2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705,2320.7476179451705]
[null,"Amortización Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BD425/$F$417/12","v":2329.2759231076366},2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366,2329.2759231076366]
[null,"Amortización Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BE425/$F$417/12","v":2337.8355681660842},2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842,2337.8355681660842]
[null,"Amortización Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BF425/$F$417/12","v":2346.4266682886564},2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564,2346.4266682886564]
[null,"Amortización Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BG425/$F$417/12","v":2355.0493390667193},2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193,2355.0493390667193]
[null,"Amortización Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BH425/$F$417/12","v":2363.7036965164139},2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139,2363.7036965164139]
[null,"Amortización Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BI425/$F$417/12","v":2372.3898570802198},2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198,2372.3898570802198]
[null,"Amortización Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BJ425/$F$417/12","v":2381.1079376285193},2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193,2381.1079376285193]
[null,"Amortización Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BK425/$F$417/12","v":2389.8580554611713},2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713,2389.8580554611713]
[null,"Amortización Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BL425/$F$417/12","v":2398.6403283090899},2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899,2398.6403283090899]
[null,"Amortización Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BM425/$F$417/12","v":2407.4548743358273},2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273,2407.4548743358273]
[null,"Amortización Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BN425/$F$417/12","v":2416.3018121391642},2416.3018121391642,2416.3018121391642,2416.3018121391642,2416.3018121391642,2416.3018121391642,2416.3018121391642,2416.3018121391642,2416.3018121391642,2416.3018121391642,2416.3018121391642,2416.3018121391642,2416.3018121391642,2416.3018121391642,2416.3018121391642,2416.3018121391642,2416.3018121391642,2416.3018121391642,2416.3018121391642,2416.3018121391642]
[null,"Amortización May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BO425/$F$417/12","v":2425.1812607527058},2425.1812607527058,2425.1812607527058,2425.1812607527058,2425.1812607527058,2425.1812607527058,2425.1812607527058,2425.1812607527058,2425.1812607527058,2425.1812607527058,2425.1812607527058,2425.1812607527058,2425.1812607527058,2425.1812607527058,2425.1812607527058,2425.1812607527058,2425.1812607527058,2425.1812607527058,2425.1812607527058]
[null,"Amortización Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BP425/$F$417/12","v":2434.0933396474834},2434.0933396474834,2434.0933396474834,2434.0933396474834,2434.0933396474834,2434.0933396474834,2434.0933396474834,2434.0933396474834,2434.0933396474834,2434.0933396474834,2434.0933396474834,2434.0933396474834,2434.0933396474834,2434.0933396474834,2434.0933396474834,2434.0933396474834,2434.0933396474834,2434.0933396474834]
[null,"Amortización Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BQ425/$F$417/12","v":2443.0381687335607},2443.0381687335607,2443.0381687335607,2443.0381687335607,2443.0381687335607,2443.0381687335607,2443.0381687335607,2443.0381687335607,2443.0381687335607,2443.0381687335607,2443.0381687335607,2443.0381687335607,2443.0381687335607,2443.0381687335607,2443.0381687335607,2443.0381687335607,2443.0381687335607]
[null,"Amortización Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BR425/$F$417/12","v":2452.0158683616487},2452.0158683616487,2452.0158683616487,2452.0158683616487,2452.0158683616487,2452.0158683616487,2452.0158683616487,2452.0158683616487,2452.0158683616487,2452.0158683616487,2452.0158683616487,2452.0158683616487,2452.0158683616487,2452.0158683616487,2452.0158683616487,2452.0158683616487]
[null,"Amortización Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BS425/$F$417/12","v":2461.0265593247245},2461.0265593247245,2461.0265593247245,2461.0265593247245,2461.0265593247245,2461.0265593247245,2461.0265593247245,2461.0265593247245,2461.0265593247245,2461.0265593247245,2461.0265593247245,2461.0265593247245,2461.0265593247245,2461.0265593247245,2461.0265593247245]
[null,"Amortización Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BT425/$F$417/12","v":2470.0703628596557},2470.0703628596557,2470.0703628596557,2470.0703628596557,2470.0703628596557,2470.0703628596557,2470.0703628596557,2470.0703628596557,2470.0703628596557,2470.0703628596557,2470.0703628596557,2470.0703628596557,2470.0703628596557,2470.0703628596557]
[null,"Amortización Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BU425/$F$417/12","v":2479.1474006488329},2479.1474006488329,2479.1474006488329,2479.1474006488329,2479.1474006488329,2479.1474006488329,2479.1474006488329,2479.1474006488329,2479.1474006488329,2479.1474006488329,2479.1474006488329,2479.1474006488329,2479.1474006488329]
[null,"Amortización Dic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BV425/$F$417/12","v":2488.2577948218054},2488.2577948218054,2488.2577948218054,2488.2577948218054,2488.2577948218054,2488.2577948218054,2488.2577948218054,2488.2577948218054,2488.2577948218054,2488.2577948218054,2488.2577948218054,2488.2577948218054]
[null,"Amortización Ene",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BW425/$F$417/12","v":2497.4016679569272},2497.4016679569272,2497.4016679569272,2497.4016679569272,2497.4016679569272,2497.4016679569272,2497.4016679569272,2497.4016679569272,2497.4016679569272,2497.4016679569272,2497.4016679569272]
[null,"Amortización Feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BX425/$F$417/12","v":2506.5791430830018},2506.5791430830018,2506.5791430830018,2506.5791430830018,2506.5791430830018,2506.5791430830018,2506.5791430830018,2506.5791430830018,2506.5791430830018,2506.5791430830018]
[null,"Amortización Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BY425/$F$417/12","v":2515.7903436809424},2515.7903436809424,2515.7903436809424,2515.7903436809424,2515.7903436809424,2515.7903436809424,2515.7903436809424,2515.7903436809424,2515.7903436809424]
[null,"Amortización Abr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$BZ425/$F$417/12","v":2525.0353936854294},2525.0353936854294,2525.0353936854294,2525.0353936854294,2525.0353936854294,2525.0353936854294,2525.0353936854294,2525.0353936854294]
[null,"Amortización May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CA425/$F$417/12","v":2534.3144174865802},2534.3144174865802,2534.3144174865802,2534.3144174865802,2534.3144174865802,2534.3144174865802,2534.3144174865802]
[null,"Amortización Jun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CB425/$F$417/12","v":2543.6275399316228},2543.6275399316228,2543.6275399316228,2543.6275399316228,2543.6275399316228,2543.6275399316228]
[null,"Amortización Jul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CC425/$F$417/12","v":2552.9748863265736},{"$f":"+$CC425/$F$417/12","v":2552.9748863265736},{"$f":"+$CC425/$F$417/12","v":2552.9748863265736},{"$f":"+$CC425/$F$417/12","v":2552.9748863265736},{"$f":"+$CC425/$F$417/12","v":2552.9748863265736}]
[null,"Amortización Ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CD425/$F$417/12","v":2562.3565824379257},{"$f":"+$CD425/$F$417/12","v":2562.3565824379257},{"$f":"+$CD425/$F$417/12","v":2562.3565824379257},{"$f":"+$CD425/$F$417/12","v":2562.3565824379257}]
[null,"Amortización Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CE425/$F$417/12","v":2571.7727544943396},{"$f":"+$CE425/$F$417/12","v":2571.7727544943396},{"$f":"+$CE425/$F$417/12","v":2571.7727544943396}]
[null,"Amortización Oct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CF425/$F$417/12","v":2581.223529188343},{"$f":"+$CF425/$F$417/12","v":2581.223529188343}]
[null,"Amortización Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$CG425/$F$417/12","v":2590.7090336780325}]
[null,"Amortización Mes Activos Nuevos",{"$f":"SUM(C426:C508)","v":0},1985.4166666666667,3970.8333333333335,5956.25,7941.666666666667,9927.0833333333339,11912.5,13897.916666666666,15883.333333333332,17868.75,19854.166666666668,21839.583333333336,23825.000000000004,25819.499522070371,27822.124882080079,29832.909185698743,31851.885673472567,33879.087721373857,35914.548841352764,37958.302681891262,40010.383028559423,42070.823804573905,44139.659071358743,46216.923029108439,48302.65001735332,50396.874515527204,52498.794889573604,54608.439420369519,56725.836492718787,58851.014595733977,60984.002323219735,63124.82837405747,{"$f":"SUM(AI426:AI508)","v":65273.521552591526},67430.110769016712,69594.625039767299,71767.093487907419,73947.545343522914,74150.593277447959,74361.683401659786,74580.845269674872,74808.108543613169,75043.502994597395,75287.058503153356,75538.805059612103,75798.772764513531,76066.991829011182,76343.492575278869,76628.305436918643,76921.460959370175,77213.906944918155,77506.631181376477,77799.631446500251,78092.905496658641,78386.451066702532,78680.265869831259,78974.347597458851,79268.693919079335,79563.302482131578,79858.170911863155,80153.296811193679,80448.67776057731,80744.311317864587,81041.031272127278,81338.841615667188,{"$f":"SUM(BO426:BO508)","v":81637.746355457086},81937.749513194605,82238.85512535632,82541.067243252139,82844.389933079743,83148.827275979274,83454.383368088325,83761.062320597048,84068.868259803348,84377.805327168564,84687.877679373065,84999.089488372279,85311.444941452719,85624.94824128841,85939.603605997414,86255.415269198551,86572.387480068399,86890.524503398396,87209.830619652377,87530.310125023956]
[null,"Amortización Mes Activos Iniciales",{"$f":"+C424/$F$417/12","v":0},{"$f":"+IF((C512-$C$417)<=0,D424/$F$417/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF((AI512-$C$417)<=0,AJ424/$F$417/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF((BO512-$C$417)<=0,BP424/$F$417/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Amortización Mes",{"$f":"+C509+C510","v":0},1985.4166666666667,3970.8333333333335,5956.25,7941.666666666667,9927.0833333333339,11912.5,13897.916666666666,15883.333333333332,17868.75,19854.166666666668,21839.583333333336,23825.000000000004,25819.499522070371,27822.124882080079,29832.909185698743,31851.885673472567,33879.087721373857,35914.548841352764,37958.302681891262,40010.383028559423,42070.823804573905,44139.659071358743,46216.923029108439,48302.65001735332,50396.874515527204,52498.794889573604,54608.439420369519,56725.836492718787,58851.014595733977,60984.002323219735,63124.82837405747,{"$f":"+AI509+AI510","v":65273.521552591526},67430.110769016712,69594.625039767299,71767.093487907419,73947.545343522914,74150.593277447959,74361.683401659786,74580.845269674872,74808.108543613169,75043.502994597395,75287.058503153356,75538.805059612103,75798.772764513531,76066.991829011182,76343.492575278869,76628.305436918643,76921.460959370175,77213.906944918155,77506.631181376477,77799.631446500251,78092.905496658641,78386.451066702532,78680.265869831259,78974.347597458851,79268.693919079335,79563.302482131578,79858.170911863155,80153.296811193679,80448.67776057731,80744.311317864587,81041.031272127278,81338.841615667188,{"$f":"+BO509+BO510","v":81637.746355457086},81937.749513194605,82238.85512535632,82541.067243252139,82844.389933079743,83148.827275979274,83454.383368088325,83761.062320597048,84068.868259803348,84377.805327168564,84687.877679373065,84999.089488372279,85311.444941452719,85624.94824128841,85939.603605997414,86255.415269198551,86572.387480068399,86890.524503398396,87209.830619652377,87530.310125023956]
[null,"Amortización Acumulada Activos Iniciales",{"$f":"+$D417+C510","v":0},{"$f":"+C512+D510","v":0},{"$f":"+D512+E510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP512+BQ510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Sotfware",{"$f":"+C422+C425","v":71475},{"$f":"+D422+SUM($C425:D425)","v":142950},{"$f":"+E422+SUM($C425:E425)","v":214425},{"$f":"+F422+SUM($C425:F425)","v":285900},{"$f":"+G422+SUM($C425:G425)","v":357375},{"$f":"+H422+SUM($C425:H425)","v":428850},{"$f":"+I422+SUM($C425:I425)","v":500325},{"$f":"+J422+SUM($C425:J425)","v":571800},{"$f":"+K422+SUM($C425:K425)","v":643275},{"$f":"+L422+SUM($C425:L425)","v":714750},{"$f":"+M422+SUM($C425:M425)","v":786225},{"$f":"+N422+SUM($C425:N425)","v":857700},{"$f":"+O422+SUM($C425:O425)","v":929501.98279453325},{"$f":"+P422+SUM($C425:P425)","v":1001596.4957548828},{"$f":"+Q422+SUM($C425:Q425)","v":1073984.7306851547},{"$f":"+R422+SUM($C425:R425)","v":1146667.8842450122},{"$f":"+S422+SUM($C425:S425)","v":1219647.1579694585},{"$f":"+T422+SUM($C425:T425)","v":1292923.758288699},{"$f":"+U422+SUM($C425:U425)","v":1366498.8965480849},{"$f":"+V422+SUM($C425:V425)","v":1440373.7890281389},{"$f":"+W422+SUM($C425:W425)","v":1514549.6569646602},{"$f":"+X422+SUM($C425:X425)","v":1589027.7265689145},{"$f":"+Y422+SUM($C425:Y425)","v":1663809.2290479036},{"$f":"+Z422+SUM($C425:Z425)","v":1738895.4006247192},{"$f":"+AA422+SUM($C425:AA425)","v":1814287.4825589792},{"$f":"+AB422+SUM($C425:AB425)","v":1889956.6160246497},{"$f":"+AC422+SUM($C425:AC425)","v":1965903.8191333027},{"$f":"+AD422+SUM($C425:AD425)","v":2042130.1137378763},{"$f":"+AE422+SUM($C425:AE425)","v":2118636.5254464233},{"$f":"+AF422+SUM($C425:AF425)","v":2195424.0836359104},{"$f":"+AG422+SUM($C425:AG425)","v":2272493.8214660687},{"$f":"+AH422+SUM($C425:AH425)","v":2349846.7758932947},{"$f":"+AI422+SUM($C425:AI425)","v":2427483.9876846015},{"$f":"+AJ422+SUM($C425:AJ425)","v":2505406.5014316225},{"$f":"+AK422+SUM($C425:AK425)","v":2583615.3655646667},{"$f":"+AL422+SUM($C425:AL425)","v":2662111.6323668244},{"$f":"+AM422+SUM($C425:AM425)","v":2740896.3579881261},{"$f":"+AN422+SUM($C425:AN425)","v":2819970.602459752},{"$f":"+AO422+SUM($C425:AO425)","v":2899335.4297082946},{"$f":"+AP422+SUM($C425:AP425)","v":2978991.9075700738},{"$f":"+AQ422+SUM($C425:AQ425)","v":3058941.1078055054},{"$f":"+AR422+SUM($C425:AR425)","v":3139184.1061135195},{"$f":"+AS422+SUM($C425:AS425)","v":3219721.9821460354},{"$f":"+AT422+SUM($C425:AT425)","v":3300555.8195224865},{"$f":"+AU422+SUM($C425:AU425)","v":3381686.7058444023},{"$f":"+AV422+SUM($C425:AV425)","v":3463115.7327100392},{"$f":"+AW422+SUM($C425:AW425)","v":3544843.9957290706},{"$f":"+AX422+SUM($C425:AX425)","v":3626872.5945373257},{"$f":"+AY422+SUM($C425:AY425)","v":3709202.6328115859},{"$f":"+AZ422+SUM($C425:AZ425)","v":3791835.2182844346},{"$f":"+BA422+SUM($C425:BA425)","v":3874771.4627591618},{"$f":"+BB422+SUM($C425:BB425)","v":3958012.4821247216},{"$f":"+BC422+SUM($C425:BC425)","v":4041559.3963707476},{"$f":"+BD422+SUM($C425:BD425)","v":4125413.3296026224},{"$f":"+BE422+SUM($C425:BE425)","v":4209575.4100566013},{"$f":"+BF422+SUM($C425:BF425)","v":4294046.7701149927},{"$f":"+BG422+SUM($C425:BG425)","v":4378828.5463213949},{"$f":"+BH422+SUM($C425:BH425)","v":4463921.879395986},{"$f":"+BI422+SUM($C425:BI425)","v":4549327.914250874},{"$f":"+BJ422+SUM($C425:BJ425)","v":4635047.8000055002},{"$f":"+BK422+SUM($C425:BK425)","v":4721082.6900021024},{"$f":"+BL422+SUM($C425:BL425)","v":4807433.7418212295},{"$f":"+BM422+SUM($C425:BM425)","v":4894102.1172973197},{"$f":"+BN422+SUM($C425:BN425)","v":4981088.9825343294},{"$f":"+BO422+SUM($C425:BO425)","v":5068395.5079214266},{"$f":"+BP422+SUM($C425:BP425)","v":5156022.8681487357},{"$f":"+BQ422+SUM($C425:BQ425)","v":5243972.2422231436},{"$f":"+BR422+SUM($C425:BR425)","v":5332244.813484163},{"$f":"+BS422+SUM($C425:BS425)","v":5420841.7696198532},{"$f":"+BT422+SUM($C425:BT425)","v":5509764.3026828011},{"$f":"+BU422+SUM($C425:BU425)","v":5599013.6091061588},{"$f":"+BV422+SUM($C425:BV425)","v":5688590.8897197442},{"$f":"+BW422+SUM($C425:BW425)","v":5778497.3497661939},{"$f":"+BX422+SUM($C425:BX425)","v":5868734.1989171822},{"$f":"+BY422+SUM($C425:BY425)","v":5959302.6512896959},{"$f":"+BZ422+SUM($C425:BZ425)","v":6050203.9254623717},{"$f":"+CA422+SUM($C425:CA425)","v":6141439.2444918882},{"$f":"+CB422+SUM($C425:CB425)","v":6233009.8359294264},{"$f":"+CC422+SUM($C425:CC425)","v":6324916.9318371834},{"$f":"+CD422+SUM($C425:CD425)","v":6417161.7688049488},{"$f":"+CE422+SUM($C425:CE425)","v":6509745.5879667448},{"$f":"+CF422+SUM($C425:CF425)","v":6602669.6350175254},{"$f":"+CG422+SUM($C425:CG425)","v":6695935.1602299344},{"$f":"+CH422+SUM($C425:CH425)","v":6789543.4184711305}]
[null,"Amortización Acumulada",{"$f":"+D417+C510","v":0},{"$f":"+C514+D511","v":1985.4166666666667},{"$f":"+D514+E511","v":5956.25},11912.5,19854.166666666668,29781.25,41693.75,55591.666666666664,71475,89343.75,109197.91666666667,131037.5,154862.5,180681.99952207037,208504.12440415044,238337.03358984919,270188.91926332173,304068.00698469556,339982.55582604831,377940.85850793956,417951.241536499,460022.06534107291,504161.72441243165,550378.64744154015,598681.2974588935,649078.17197442066,701576.96686399425,756185.40628436382,812911.2427770826,871762.25737281656,932746.25969603634,995871.08807009377,1061144.6096226852,1128574.7203917019,1198169.3454314691,1269936.4389193766,1343883.9842628995,1418034.5775403474,1492396.2609420072,1566977.1062116821,1641785.2147552953,1716828.7177498927,1792115.776253046,1867654.581312658,1943453.3540771715,2019520.3459061827,2095863.8384814616,2172492.1439183801,2249413.6048777504,2326627.5118226684,2404134.1430040449,2481933.7744505452,2560026.679947204,2638413.1310139066,2717093.3968837378,2796067.7444811966,2875336.438400276,2954899.7408824074,3034757.9117942704,3114911.2086054641,3195359.8863660414,3276104.1976839062,3357145.2289560335,3438484.0705717006,3520121.8169271578,3602059.5664403522,{"$f":"+BP514+BQ511","v":3684298.4215657087},3766839.4888089607,3849683.8787420406,3932832.7060180199,4016287.0893861083,4100048.1517067053,4184117.0199665087,4268494.8252936769,4353182.7029730501,4438181.7924614223,4523493.237402875,4609118.1856441638,4695057.7892501615,4781313.2045193603,4867885.5919994283,4954776.116502827,5041985.9471224798,5129516.2572475038]

{"sheet":"Modulo Gastos Admon y otros","index":14,"n_rows":58,"n_cols":86,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Modulo Gastos de Administración - otros"]
[]
[]
[]
[]
[]
[null,"Modulo Gastos de Administración"]
[]
[null,"Descripción ",{"$f":"+Variables!C14","v":"2009-01-01"},{"$f":"+Variables!D14","v":"2009-02-01"},{"$f":"+Variables!E14","v":"2009-03-01"},{"$f":"+Variables!F14","v":"2009-04-01"},{"$f":"+Variables!G14","v":"2009-05-01"},{"$f":"+Variables!H14","v":"2009-06-01"},{"$f":"+Variables!I14","v":"2009-07-01"},{"$f":"+Variables!J14","v":"2009-08-01"},{"$f":"+Variables!K14","v":"2009-09-01"},{"$f":"+Variables!L14","v":"2009-10-01"},{"$f":"+Variables!M14","v":"2009-11-01"},{"$f":"+Variables!N14","v":"2009-12-01"},{"$f":"+Variables!O14","v":"2010-01-01"},{"$f":"+Variables!P14","v":"2010-02-01"},{"$f":"+Variables!Q14","v":"2010-03-01"},{"$f":"+Variables!R14","v":"2010-04-01"},{"$f":"+Variables!S14","v":"2010-05-01"},{"$f":"+Variables!T14","v":"2010-06-01"},{"$f":"+Variables!U14","v":"2010-07-01"},{"$f":"+Variables!V14","v":"2010-08-01"},{"$f":"+Variables!W14","v":"2010-09-01"},{"$f":"+Variables!X14","v":"2010-10-01"},{"$f":"+Variables!Y14","v":"2010-11-01"},{"$f":"+Variables!Z14","v":"2010-12-01"},{"$f":"+Variables!AA14","v":"2011-01-01"},{"$f":"+Variables!AB14","v":"2011-02-01"},{"$f":"+Variables!AC14","v":"2011-03-01"},{"$f":"+Variables!AD14","v":"2011-04-01"},{"$f":"+Variables!AE14","v":"2011-05-01"},{"$f":"+Variables!AF14","v":"2011-06-01"},{"$f":"+Variables!AG14","v":"2011-07-01"},{"$f":"+Variables!AH14","v":"2011-08-01"},{"$f":"+Variables!AI14","v":"2011-09-01"},{"$f":"+Variables!AJ14","v":"2011-10-01"},{"$f":"+Variables!AK14","v":"2011-11-01"},{"$f":"+Variables!AL14","v":"2011-12-01"},{"$f":"+Variables!AM14","v":"2012-01-01"},{"$f":"+Variables!AN14","v":"2012-02-01"},{"$f":"+Variables!AO14","v":"2012-03-01"},{"$f":"+Variables!AP14","v":"2012-04-01"},{"$f":"+Variables!AQ14","v":"2012-05-01"},{"$f":"+Variables!AR14","v":"2012-06-01"},{"$f":"+Variables!AS14","v":"2012-07-01"},{"$f":"+Variables!AT14","v":"2012-08-01"},{"$f":"+Variables!AU14","v":"2012-09-01"},{"$f":"+Variables!AV14","v":"2012-10-01"},{"$f":"+Variables!AW14","v":"2012-11-01"},{"$f":"+Variables!AX14","v":"2012-12-01"},{"$f":"+Variables!AY14","v":"2013-01-01"},{"$f":"+Variables!AZ14","v":"2013-02-01"},{"$f":"+Variables!BA14","v":"2013-03-01"},{"$f":"+Variables!BB14","v":"2013-04-01"},{"$f":"+Variables!BC14","v":"2013-05-01"},{"$f":"+Variables!BD14","v":"2013-06-01"},{"$f":"+Variables!BE14","v":"2013-07-01"},{"$f":"+Variables!BF14","v":"2013-08-01"},{"$f":"+Variables!BG14","v":"2013-09-01"},{"$f":"+Variables!BH14","v":"2013-10-01"},{"$f":"+Variables!BI14","v":"2013-11-01"},{"$f":"+Variables!BJ14","v":"2013-12-01"},{"$f":"+Variables!BK14","v":"2014-01-01"},{"$f":"+Variables!BL14","v":"2014-02-01"},{"$f":"+Variables!BM14","v":"2014-03-01"},{"$f":"+Variables!BN14","v":"2014-04-01"},{"$f":"+Variables!BO14","v":"2014-05-01"},{"$f":"+Variables!BP14","v":"2014-06-01"},{"$f":"+Variables!BQ14","v":"2014-07-01"},{"$f":"+Variables!BR14","v":"2014-08-01"},{"$f":"+Variables!BS14","v":"2014-09-01"},{"$f":"+Variables!BT14","v":"2014-10-01"},{"$f":"+Variables!BU14","v":"2014-11-01"},{"$f":"+Variables!BV14","v":"2014-12-01"},{"$f":"+Variables!BW14","v":"2015-01-01"},{"$f":"+Variables!BX14","v":"2015-02-01"},{"$f":"+Variables!BY14","v":"2015-03-01"},{"$f":"+Variables!BZ14","v":"2015-04-01"},{"$f":"+Variables!CA14","v":"2015-05-01"},{"$f":"+Variables!CB14","v":"2015-06-01"},{"$f":"+Variables!CC14","v":"2015-07-01"},{"$f":"+Variables!CD14","v":"2015-08-01"},{"$f":"+Variables!CE14","v":"2015-09-01"},{"$f":"+Variables!CF14","v":"2015-10-01"},{"$f":"+Variables!CG14","v":"2015-11-01"},{"$f":"+Variables!CH14","v":"2015-12-01"}]
[null,"Ingresos Financieros"]
[null,"Recuperación créditos servidores pub.",{"$f":"+[3]PRESENT.PRESID.!L149/1000","v":138752.91500000001},{"$f":"+[3]PRESENT.PRESID.!M149/1000","v":114543.94},{"$f":"+[3]PRESENT.PRESID.!N149/1000","v":133610.071},{"$f":"+[3]PRESENT.PRESID.!O149/1000","v":114280.315},{"$f":"+[3]PRESENT.PRESID.!P149/1000","v":110674.181},{"$f":"+[3]PRESENT.PRESID.!Q149/1000","v":128132.215},{"$f":"+[3]PRESENT.PRESID.!R149/1000","v":107595.378},{"$f":"+[3]PRESENT.PRESID.!S149/1000","v":109310.414},{"$f":"+[3]PRESENT.PRESID.!T149/1000","v":124327.55100000001},{"$f":"+[3]PRESENT.PRESID.!U149/1000","v":104566.39200000001},{"$f":"+[3]PRESENT.PRESID.!V149/1000","v":105944.03200000001},{"$f":"+[3]PRESENT.PRESID.!W149/1000","v":120439.40300000001},{"$f":"IF(N12=\"\",0,AVERAGE(C12:N12)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":118415.01730779061},{"$f":"IF(O12=\"\",0,O12*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":119153.20734201251},{"$f":"IF(P12=\"\",0,P12*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":119895.99919565742},{"$f":"IF(Q12=\"\",0,Q12*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":120643.42155611076},{"$f":"IF(R12=\"\",0,R12*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":121395.50328959283},{"$f":"IF(S12=\"\",0,S12*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":122152.27344227374},{"$f":"IF(T12=\"\",0,T12*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":122913.76124139517},{"$f":"IF(U12=\"\",0,U12*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":123679.99609639915},{"$f":"IF(V12=\"\",0,V12*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":124451.00760006388},{"$f":"IF(W12=\"\",0,W12*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":125226.82552964668},{"$f":"IF(X12=\"\",0,X12*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":126007.47984803395},{"$f":"IF(Y12=\"\",0,Y12*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":126793.00070489841},{"$f":"IF(Z12=\"\",0,Z12*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":127519.8331918293},{"$f":"IF(AA12=\"\",0,AA12*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":128250.83219789864},{"$f":"IF(AB12=\"\",0,AB12*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":128986.02160740169},{"$f":"IF(AC12=\"\",0,AC12*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":129725.42544154888},{"$f":"IF(AD12=\"\",0,AD12*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":130469.06785925062},{"$f":"IF(AE12=\"\",0,AE12*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":131216.97315790667},{"$f":"IF(AF12=\"\",0,AF12*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":131969.16577420005},{"$f":"IF(AG12=\"\",0,AG12*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":132725.67028489543},{"$f":"IF(AH12=\"\",0,AH12*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":133486.51140764213},{"$f":"IF(AI12=\"\",0,AI12*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":134251.71400178183},{"$f":"IF(AJ12=\"\",0,AJ12*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":135021.3030691607},{"$f":"IF(AK12=\"\",0,AK12*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":135795.3037549463},{"$f":"IF(AL12=\"\",0,AL12*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":136519.4267734616},{"$f":"IF(AM12=\"\",0,AM12*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":137247.41114897118},{"$f":"IF(AN12=\"\",0,AN12*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":137979.27747200654},{"$f":"IF(AO12=\"\",0,AO12*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":138715.04644289741},{"$f":"IF(AP12=\"\",0,AP12*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":139454.73887235715},{"$f":"IF(AQ12=\"\",0,AQ12*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":140198.37568207146},{"$f":"IF(AR12=\"\",0,AR12*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":140945.97790529006},{"$f":"IF(AS12=\"\",0,AS12*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":141697.56668742164},{"$f":"IF(AT12=\"\",0,AT12*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":142453.16328663196},{"$f":"IF(AU12=\"\",0,AU12*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":143212.78907444503},{"$f":"IF(AV12=\"\",0,AV12*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":143976.46553634774},{"$f":"IF(AW12=\"\",0,AW12*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":144744.21427239742},{"$f":"IF(AX12=\"\",0,AX12*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":145516.05699783287},{"$f":"IF(AY12=\"\",0,AY12*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":146292.01554368853},{"$f":"IF(AZ12=\"\",0,AZ12*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":147072.11185741192},{"$f":"IF(BA12=\"\",0,BA12*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":147856.36800348447},{"$f":"IF(BB12=\"\",0,BB12*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":148644.80616404561},{"$f":"IF(BC12=\"\",0,BC12*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":149437.44863952009},{"$f":"IF(BD12=\"\",0,BD12*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":150234.31784924879},{"$f":"IF(BE12=\"\",0,BE12*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":151035.43633212286},{"$f":"IF(BF12=\"\",0,BF12*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":151840.82674722112},{"$f":"IF(BG12=\"\",0,BG12*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":152650.51187445107},{"$f":"IF(BH12=\"\",0,BH12*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":153464.51461519315},{"$f":"IF(BI12=\"\",0,BI12*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":154282.85799294853},{"$f":"IF(BJ12=\"\",0,BJ12*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":155105.56515399017},{"$f":"IF(BK12=\"\",0,BK12*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":155932.65936801772},{"$f":"IF(BL12=\"\",0,BL12*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":156764.16402881549},{"$f":"IF(BM12=\"\",0,BM12*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":157600.10265491423},{"$f":"IF(BN12=\"\",0,BN12*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":158440.49889025633},{"$f":"IF(BO12=\"\",0,BO12*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":159285.37650486457},{"$f":"IF(BP12=\"\",0,BP12*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":160134.75939551441},{"$f":"IF(BQ12=\"\",0,BQ12*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":160988.67158640988},{"$f":"IF(BR12=\"\",0,BR12*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":161847.13722986312},{"$f":"IF(BS12=\"\",0,BS12*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":162710.18060697755},{"$f":"IF(BT12=\"\",0,BT12*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":163577.82612833456},{"$f":"IF(BU12=\"\",0,BU12*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":164450.09833468401},{"$f":"IF(BV12=\"\",0,BV12*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":165327.0218976383},{"$f":"IF(BW12=\"\",0,BW12*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":166208.62162037025},{"$f":"IF(BX12=\"\",0,BX12*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":167094.92243831459},{"$f":"IF(BY12=\"\",0,BY12*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":167985.94941987324},{"$f":"IF(BZ12=\"\",0,BZ12*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":168881.72776712442},{"$f":"IF(CA12=\"\",0,CA12*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":169782.28281653536},{"$f":"IF(CB12=\"\",0,CB12*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":170687.64003967901},{"$f":"IF(CC12=\"\",0,CC12*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":171597.82504395448},{"$f":"IF(CD12=\"\",0,CD12*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":172512.8635733113},{"$f":"IF(CE12=\"\",0,CE12*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":173432.78150897755},{"$f":"IF(CF12=\"\",0,CF12*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":174357.60487019198},{"$f":"IF(CG12=\"\",0,CG12*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":175287.35981493985}]
[null,"Elegibilidad VIS",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N13=\"\",0,AVERAGE(C13:N13)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(O13=\"\",0,O13*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(P13=\"\",0,P13*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(Q13=\"\",0,Q13*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(R13=\"\",0,R13*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(S13=\"\",0,S13*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(T13=\"\",0,T13*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(U13=\"\",0,U13*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(V13=\"\",0,V13*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(W13=\"\",0,W13*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(X13=\"\",0,X13*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(Y13=\"\",0,Y13*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(Z13=\"\",0,Z13*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AA13=\"\",0,AA13*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AB13=\"\",0,AB13*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AC13=\"\",0,AC13*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AD13=\"\",0,AD13*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AE13=\"\",0,AE13*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AF13=\"\",0,AF13*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AG13=\"\",0,AG13*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AH13=\"\",0,AH13*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AI13=\"\",0,AI13*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AJ13=\"\",0,AJ13*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AK13=\"\",0,AK13*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AL13=\"\",0,AL13*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AM13=\"\",0,AM13*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AN13=\"\",0,AN13*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AO13=\"\",0,AO13*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AP13=\"\",0,AP13*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AQ13=\"\",0,AQ13*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AR13=\"\",0,AR13*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AS13=\"\",0,AS13*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AT13=\"\",0,AT13*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AU13=\"\",0,AU13*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AV13=\"\",0,AV13*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AW13=\"\",0,AW13*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AX13=\"\",0,AX13*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AY13=\"\",0,AY13*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(AZ13=\"\",0,AZ13*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BA13=\"\",0,BA13*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BB13=\"\",0,BB13*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BC13=\"\",0,BC13*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BD13=\"\",0,BD13*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BE13=\"\",0,BE13*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BF13=\"\",0,BF13*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BG13=\"\",0,BG13*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BH13=\"\",0,BH13*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BI13=\"\",0,BI13*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BJ13=\"\",0,BJ13*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BK13=\"\",0,BK13*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BL13=\"\",0,BL13*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BM13=\"\",0,BM13*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BN13=\"\",0,BN13*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BO13=\"\",0,BO13*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BP13=\"\",0,BP13*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BQ13=\"\",0,BQ13*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BR13=\"\",0,BR13*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BS13=\"\",0,BS13*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BT13=\"\",0,BT13*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BU13=\"\",0,BU13*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BV13=\"\",0,BV13*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BW13=\"\",0,BW13*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BX13=\"\",0,BX13*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BY13=\"\",0,BY13*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(BZ13=\"\",0,BZ13*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(CA13=\"\",0,CA13*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(CB13=\"\",0,CB13*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(CC13=\"\",0,CC13*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(CD13=\"\",0,CD13*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(CE13=\"\",0,CE13*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(CF13=\"\",0,CF13*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0},{"$f":"IF(CG13=\"\",0,CG13*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$54)-1)))","v":0}]
[null,"Egresos Financieros"]
[null," Créditos a empleados",{"$f":"+[3]PRESENT.PRESID.!L221/1000","v":248115.579},{"$f":"+[3]PRESENT.PRESID.!M221/1000","v":248115.579},{"$f":"+[3]PRESENT.PRESID.!N221/1000","v":248115.579},{"$f":"+[3]PRESENT.PRESID.!O221/1000","v":248115.579},{"$f":"+[3]PRESENT.PRESID.!P221/1000","v":248115.579},{"$f":"+[3]PRESENT.PRESID.!Q221/1000","v":248115.579},{"$f":"+[3]PRESENT.PRESID.!R221/1000","v":248115.579},{"$f":"+[3]PRESENT.PRESID.!S221/1000","v":248115.579},{"$f":"+[3]PRESENT.PRESID.!T221/1000","v":248115.579},{"$f":"+[3]PRESENT.PRESID.!U221/1000","v":248115.579},{"$f":"+[3]PRESENT.PRESID.!V221/1000","v":248115.579},{"$f":"+[3]PRESENT.PRESID.!W221/1000","v":248115.56899999999},{"$f":"IF(N15=\"\",0,AVERAGE(C15:N15)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":249662.31143835775},{"$f":"IF(O15=\"\",0,O15*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":251218.6869253077},{"$f":"IF(P15=\"\",0,P15*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":252784.76473633863},{"$f":"IF(Q15=\"\",0,Q15*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":254360.60535498639},{"$f":"IF(R15=\"\",0,R15*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":255946.26964183649},{"$f":"IF(S15=\"\",0,S15*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":257541.81883687465},{"$f":"IF(T15=\"\",0,T15*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":259147.31456185188},{"$f":"IF(U15=\"\",0,U15*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":260762.81882266441},{"$f":"IF(V15=\"\",0,V15*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":262388.39401174843},{"$f":"IF(W15=\"\",0,W15*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":264024.10291048978},{"$f":"IF(X15=\"\",0,X15*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":265670.00869164849},{"$f":"IF(Y15=\"\",0,Y15*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":267326.17492179875},{"$f":"IF(Z15=\"\",0,Z15*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":268858.60453116149},{"$f":"IF(AA15=\"\",0,AA15*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":270399.8186918624},{"$f":"IF(AB15=\"\",0,AB15*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":271949.86776076083},{"$f":"IF(AC15=\"\",0,AC15*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":273508.80238338344},{"$f":"IF(AD15=\"\",0,AD15*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":275076.67349557905},{"$f":"IF(AE15=\"\",0,AE15*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":276653.53232518275},{"$f":"IF(AF15=\"\",0,AF15*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":278239.43039368995},{"$f":"IF(AG15=\"\",0,AG15*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":279834.4195179395},{"$f":"IF(AH15=\"\",0,AH15*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":281438.55181180697},{"$f":"IF(AI15=\"\",0,AI15*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":283051.87968790717},{"$f":"IF(AJ15=\"\",0,AJ15*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":284674.45585930679},{"$f":"IF(AK15=\"\",0,AK15*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":286306.3333412467},{"$f":"IF(AL15=\"\",0,AL15*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":287833.05039689125},{"$f":"IF(AM15=\"\",0,AM15*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":289367.90861008829},{"$f":"IF(AN15=\"\",0,AN15*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":290910.95139323431},{"$f":"IF(AO15=\"\",0,AO15*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":292462.22239022085},{"$f":"IF(AP15=\"\",0,AP15*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":294021.76547766861},{"$f":"IF(AQ15=\"\",0,AQ15*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":295589.62476616871},{"$f":"IF(AR15=\"\",0,AR15*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":297165.84460153017},{"$f":"IF(AS15=\"\",0,AS15*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":298750.46956603427},{"$f":"IF(AT15=\"\",0,AT15*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":300343.54447969556},{"$f":"IF(AU15=\"\",0,AU15*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":301945.11440152943},{"$f":"IF(AV15=\"\",0,AV15*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":303555.22463082679},{"$f":"IF(AW15=\"\",0,AW15*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":305173.92070843512},{"$f":"IF(AX15=\"\",0,AX15*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":306801.24841804663},{"$f":"IF(AY15=\"\",0,AY15*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":308437.25378749333},{"$f":"IF(AZ15=\"\",0,AZ15*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":310081.98309004871},{"$f":"IF(BA15=\"\",0,BA15*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":311735.48284573667},{"$f":"IF(BB15=\"\",0,BB15*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":313397.79982264724},{"$f":"IF(BC15=\"\",0,BC15*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":315068.98103825952},{"$f":"IF(BD15=\"\",0,BD15*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":316749.07376077131},{"$f":"IF(BE15=\"\",0,BE15*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":318438.12551043625},{"$f":"IF(BF15=\"\",0,BF15*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":320136.18406090781},{"$f":"IF(BG15=\"\",0,BG15*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":321843.29744059057},{"$f":"IF(BH15=\"\",0,BH15*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":323559.51393399865},{"$f":"IF(BI15=\"\",0,BI15*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":325284.88208312134},{"$f":"IF(BJ15=\"\",0,BJ15*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":327019.45068879629},{"$f":"IF(BK15=\"\",0,BK15*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":328763.26881208952},{"$f":"IF(BL15=\"\",0,BL15*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":330516.38577568327},{"$f":"IF(BM15=\"\",0,BM15*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":332278.85116527107},{"$f":"IF(BN15=\"\",0,BN15*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":334050.71483096009},{"$f":"IF(BO15=\"\",0,BO15*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":335832.02688868117},{"$f":"IF(BP15=\"\",0,BP15*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":337622.83772160648},{"$f":"IF(BQ15=\"\",0,BQ15*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":339423.19798157434},{"$f":"IF(BR15=\"\",0,BR15*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":341233.15859052195},{"$f":"IF(BS15=\"\",0,BS15*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":343052.77074192581},{"$f":"IF(BT15=\"\",0,BT15*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":344882.08590224944},{"$f":"IF(BU15=\"\",0,BU15*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":346721.15581239935},{"$f":"IF(BV15=\"\",0,BV15*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":348570.03248918825},{"$f":"IF(BW15=\"\",0,BW15*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":350428.76822680648},{"$f":"IF(BX15=\"\",0,BX15*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":352297.4155983011},{"$f":"IF(BY15=\"\",0,BY15*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":354176.02745706274},{"$f":"IF(BZ15=\"\",0,BZ15*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":356064.65693832067},{"$f":"IF(CA15=\"\",0,CA15*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":357963.35746064561},{"$f":"IF(CB15=\"\",0,CB15*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":359872.18272746069},{"$f":"IF(CC15=\"\",0,CC15*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":361791.18672856042},{"$f":"IF(CD15=\"\",0,CD15*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":363720.42374163773},{"$f":"IF(CE15=\"\",0,CE15*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":365659.94833381911},{"$f":"IF(CF15=\"\",0,CF15*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":367609.81536320806},{"$f":"IF(CG15=\"\",0,CG15*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":369570.07998043683}]
[null,"Programas especiales",{"$f":"+[3]PRESENT.PRESID.!L296/1000","v":146025.00200000001},{"$f":"+[3]PRESENT.PRESID.!M296/1000","v":145941.66800000001},{"$f":"+[3]PRESENT.PRESID.!N296/1000","v":151941.66800000001},{"$f":"+[3]PRESENT.PRESID.!O296/1000","v":145941.66800000001},{"$f":"+[3]PRESENT.PRESID.!P296/1000","v":143941.66800000001},{"$f":"+[3]PRESENT.PRESID.!Q296/1000","v":143941.66800000001},{"$f":"+[3]PRESENT.PRESID.!R296/1000","v":143941.66800000001},{"$f":"+[3]PRESENT.PRESID.!S296/1000","v":143941.66800000001},{"$f":"+[3]PRESENT.PRESID.!T296/1000","v":143941.66800000001},{"$f":"+[3]PRESENT.PRESID.!U296/1000","v":143941.66800000001},{"$f":"+[3]PRESENT.PRESID.!V296/1000","v":143941.66800000001},{"$f":"+[3]PRESENT.PRESID.!W296/1000","v":143941.652},{"$f":"IF(N16=\"\",0,AVERAGE(C16:N16)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":146019.91522093321},{"$f":"IF(O16=\"\",0,O16*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":146930.19204784819},{"$f":"IF(P16=\"\",0,P16*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":147846.14346990566},{"$f":"IF(Q16=\"\",0,Q16*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":148767.80486209164},{"$f":"IF(R16=\"\",0,R16*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":149695.21181991708},{"$f":"IF(S16=\"\",0,S16*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":150628.40016079257},{"$f":"IF(T16=\"\",0,T16*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":151567.40592541167},{"$f":"IF(U16=\"\",0,U16*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":152512.26537914283},{"$f":"IF(V16=\"\",0,V16*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":153463.01501342998},{"$f":"IF(W16=\"\",0,W16*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":154419.69154720189},{"$f":"IF(X16=\"\",0,X16*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":155382.33192829031},{"$f":"IF(Y16=\"\",0,Y16*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":156350.97333485688},{"$f":"IF(Z16=\"\",0,Z16*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":157247.24494410391},{"$f":"IF(AA16=\"\",0,AA16*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":158148.65437104666},{"$f":"IF(AB16=\"\",0,AB16*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":159055.23106788512},{"$f":"IF(AC16=\"\",0,AC16*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":159967.00465565204},{"$f":"IF(AD16=\"\",0,AD16*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":160884.00492518081},{"$f":"IF(AE16=\"\",0,AE16*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":161806.26183807879},{"$f":"IF(AF16=\"\",0,AF16*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":162733.80552770628},{"$f":"IF(AG16=\"\",0,AG16*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":163666.66630016104},{"$f":"IF(AH16=\"\",0,AH16*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":164604.87463526861},{"$f":"IF(AI16=\"\",0,AI16*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":165548.46118757801},{"$f":"IF(AJ16=\"\",0,AJ16*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":166497.45678736351},{"$f":"IF(AK16=\"\",0,AK16*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":167451.89244163188},{"$f":"IF(AL16=\"\",0,AL16*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":168344.82295143616},{"$f":"IF(AM16=\"\",0,AM16*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":169242.51497742109},{"$f":"IF(AN16=\"\",0,AN16*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":170144.99391018099},{"$f":"IF(AO16=\"\",0,AO16*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":171052.28527570452},{"$f":"IF(AP16=\"\",0,AP16*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":171964.41473609663},{"$f":"IF(AQ16=\"\",0,AQ16*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":172881.40809030444},{"$f":"IF(AR16=\"\",0,AR16*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":173803.29127484694},{"$f":"IF(AS16=\"\",0,AS16*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":174730.09036454852},{"$f":"IF(AT16=\"\",0,AT16*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":175661.83157327658},{"$f":"IF(AU16=\"\",0,AU16*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":176598.54125468287},{"$f":"IF(AV16=\"\",0,AV16*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":177540.24590294895},{"$f":"IF(AW16=\"\",0,AW16*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":178486.97215353558},{"$f":"IF(AX16=\"\",0,AX16*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":179438.74678393596},{"$f":"IF(AY16=\"\",0,AY16*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":180395.59671443328},{"$f":"IF(AZ16=\"\",0,AZ16*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":181357.54900886206},{"$f":"IF(BA16=\"\",0,BA16*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":182324.63087537358},{"$f":"IF(BB16=\"\",0,BB16*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":183296.86966720552},{"$f":"IF(BC16=\"\",0,BC16*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":184274.29288345564},{"$f":"IF(BD16=\"\",0,BD16*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":185256.92816985949},{"$f":"IF(BE16=\"\",0,BE16*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":186244.80331957241},{"$f":"IF(BF16=\"\",0,BF16*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":187237.94627395563},{"$f":"IF(BG16=\"\",0,BG16*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":188236.38512336661},{"$f":"IF(BH16=\"\",0,BH16*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":189240.14810795343},{"$f":"IF(BI16=\"\",0,BI16*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":190249.2636184537},{"$f":"IF(BJ16=\"\",0,BJ16*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":191263.76019699746},{"$f":"IF(BK16=\"\",0,BK16*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":192283.66653791457},{"$f":"IF(BL16=\"\",0,BL16*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":193309.01148854621},{"$f":"IF(BM16=\"\",0,BM16*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":194339.82405006085},{"$f":"IF(BN16=\"\",0,BN16*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":195376.13337827454},{"$f":"IF(BO16=\"\",0,BO16*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":196417.96878447552},{"$f":"IF(BP16=\"\",0,BP16*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":197465.35973625339},{"$f":"IF(BQ16=\"\",0,BQ16*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":198518.3358583324},{"$f":"IF(BR16=\"\",0,BR16*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":199576.9269334095},{"$f":"IF(BS16=\"\",0,BS16*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":200641.16290299664},{"$f":"IF(BT16=\"\",0,BT16*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":201711.07386826773},{"$f":"IF(BU16=\"\",0,BU16*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":202786.69009090998},{"$f":"IF(BV16=\"\",0,BV16*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":203868.0419939798},{"$f":"IF(BW16=\"\",0,BW16*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":204955.16016276335},{"$f":"IF(BX16=\"\",0,BX16*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":206048.07534564161},{"$f":"IF(BY16=\"\",0,BY16*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":207146.81845496007},{"$f":"IF(BZ16=\"\",0,BZ16*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":208251.42056790303},{"$f":"IF(CA16=\"\",0,CA16*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":209361.91292737267},{"$f":"IF(CB16=\"\",0,CB16*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":210478.32694287269},{"$f":"IF(CC16=\"\",0,CC16*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":211600.6941913967},{"$f":"IF(CD16=\"\",0,CD16*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":212729.04641832138},{"$f":"IF(CE16=\"\",0,CE16*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":213863.41553830431},{"$f":"IF(CF16=\"\",0,CF16*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":215003.83363618678},{"$f":"IF(CG16=\"\",0,CG16*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$55)-1)))","v":216150.33296790117}]
[null,"Gastos Administrativos"]
[null," Gastos de personal"]
[null,"Sueldos",{"$f":"+[3]PRESENT.PRESID.!L479/1000","v":601440.47},{"$f":"+[3]PRESENT.PRESID.!M479/1000","v":601440.47},{"$f":"+[3]PRESENT.PRESID.!N479/1000","v":601440.47},{"$f":"+[3]PRESENT.PRESID.!O479/1000","v":601440.47},{"$f":"+[3]PRESENT.PRESID.!P479/1000","v":601440.47},{"$f":"+[3]PRESENT.PRESID.!Q479/1000","v":601440.47},{"$f":"+[3]PRESENT.PRESID.!R479/1000","v":601440.47},{"$f":"+[3]PRESENT.PRESID.!S479/1000","v":601440.47},{"$f":"+[3]PRESENT.PRESID.!T479/1000","v":601440.47},{"$f":"+[3]PRESENT.PRESID.!U479/1000","v":601440.47},{"$f":"+[3]PRESENT.PRESID.!V479/1000","v":601440.47},{"$f":"+[3]PRESENT.PRESID.!W479/1000","v":601440.49399999995},{"$f":"IF(N19=\"\",0,AVERAGE(C19:N19)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":605189.80525774113},{"$f":"IF(O19=\"\",0,O19*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":608962.51156823174},{"$f":"IF(P19=\"\",0,P19*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":612758.73663726973},{"$f":"IF(Q19=\"\",0,Q19*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":616578.62707897194},{"$f":"IF(R19=\"\",0,R19*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":620422.33042143623},{"$f":"IF(S19=\"\",0,S19*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":624289.99511243904},{"$f":"IF(T19=\"\",0,T19*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":628181.77052516886},{"$f":"IF(U19=\"\",0,U19*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":632097.8069639951},{"$f":"IF(V19=\"\",0,V19*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":636038.25567027286},{"$f":"IF(W19=\"\",0,W19*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":640003.26882818411},{"$f":"IF(X19=\"\",0,X19*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":643992.99957061524},{"$f":"IF(Y19=\"\",0,Y19*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":648007.6019850712},{"$f":"IF(Z19=\"\",0,Z19*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":651722.2626862335},{"$f":"IF(AA19=\"\",0,AA19*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":655458.21743407438},{"$f":"IF(AB19=\"\",0,AB19*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":659215.58829530748},{"$f":"IF(AC19=\"\",0,AC19*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":662994.49803638575},{"$f":"IF(AD19=\"\",0,AD19*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":666795.07012751279},{"$f":"IF(AE19=\"\",0,AE19*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":670617.42874667677},{"$f":"IF(AF19=\"\",0,AF19*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":674461.69878370815},{"$f":"IF(AG19=\"\",0,AG19*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":678328.0058443601},{"$f":"IF(AH19=\"\",0,AH19*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":682216.47625441232},{"$f":"IF(AI19=\"\",0,AI19*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":686127.2370637987},{"$f":"IF(AJ19=\"\",0,AJ19*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":690060.41605075868},{"$f":"IF(AK19=\"\",0,AK19*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":694016.14172601164},{"$f":"IF(AL19=\"\",0,AL19*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":697716.95500562165},{"$f":"IF(AM19=\"\",0,AM19*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":701437.5027238233},{"$f":"IF(AN19=\"\",0,AN19*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":705177.89011372009},{"$f":"IF(AO19=\"\",0,AO19*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":708938.2229695667},{"$f":"IF(AP19=\"\",0,AP19*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":712718.60764976148},{"$f":"IF(AQ19=\"\",0,AQ19*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":716519.15107985458},{"$f":"IF(AR19=\"\",0,AR19*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":720339.96075557254},{"$f":"IF(AS19=\"\",0,AS19*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":724181.1447458585},{"$f":"IF(AT19=\"\",0,AT19*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":728042.8116959288},{"$f":"IF(AU19=\"\",0,AU19*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":731925.07083034609},{"$f":"IF(AV19=\"\",0,AV19*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":735828.03195610875},{"$f":"IF(AW19=\"\",0,AW19*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":739751.80546575645},{"$f":"IF(AX19=\"\",0,AX19*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":743696.50234049279},{"$f":"IF(AY19=\"\",0,AY19*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":747662.23415332392},{"$f":"IF(AZ19=\"\",0,AZ19*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":751649.11307221488},{"$f":"IF(BA19=\"\",0,BA19*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":755657.2518632618},{"$f":"IF(BB19=\"\",0,BB19*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":759686.76389388135},{"$f":"IF(BC19=\"\",0,BC19*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":763737.7631360176},{"$f":"IF(BD19=\"\",0,BD19*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":767810.36416936538},{"$f":"IF(BE19=\"\",0,BE19*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":771904.6821846111},{"$f":"IF(BF19=\"\",0,BF19*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":776020.83298669104},{"$f":"IF(BG19=\"\",0,BG19*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":780158.93299806654},{"$f":"IF(BH19=\"\",0,BH19*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":784319.09926201694},{"$f":"IF(BI19=\"\",0,BI19*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":788501.44944595045},{"$f":"IF(BJ19=\"\",0,BJ19*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":792706.10184473183},{"$f":"IF(BK19=\"\",0,BK19*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":796933.17538402858},{"$f":"IF(BL19=\"\",0,BL19*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":801182.78962367447},{"$f":"IF(BM19=\"\",0,BM19*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":805455.06476105133},{"$f":"IF(BN19=\"\",0,BN19*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":809750.12163448869},{"$f":"IF(BO19=\"\",0,BO19*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":814068.08172668179},{"$f":"IF(BP19=\"\",0,BP19*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":818409.06716812716},{"$f":"IF(BQ19=\"\",0,BQ19*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":822773.20074057765},{"$f":"IF(BR19=\"\",0,BR19*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":827160.6058805146},{"$f":"IF(BS19=\"\",0,BS19*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":831571.40668263973},{"$f":"IF(BT19=\"\",0,BT19*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":836005.72790338448},{"$f":"IF(BU19=\"\",0,BU19*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":840463.69496443926},{"$f":"IF(BV19=\"\",0,BV19*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":844945.43395630037},{"$f":"IF(BW19=\"\",0,BW19*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":849451.07164183678},{"$f":"IF(BX19=\"\",0,BX19*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":853980.73545987532},{"$f":"IF(BY19=\"\",0,BY19*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":858534.55352880538},{"$f":"IF(BZ19=\"\",0,BZ19*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":863112.65465020237},{"$f":"IF(CA19=\"\",0,CA19*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":867715.16831247089},{"$f":"IF(CB19=\"\",0,CB19*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":872342.22469450755},{"$f":"IF(CC19=\"\",0,CC19*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":876993.95466938254},{"$f":"IF(CD19=\"\",0,CD19*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":881670.48980804137},{"$f":"IF(CE19=\"\",0,CE19*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":886371.96238302649},{"$f":"IF(CF19=\"\",0,CF19*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":891098.50537221832},{"$f":"IF(CG19=\"\",0,CG19*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":895850.25246259652}]
[null,"Prestaciones legales",{"$f":"+[3]PRESENT.PRESID.!L483/1000","v":247637.01800000001},{"$f":"+[3]PRESENT.PRESID.!M483/1000","v":247637.01800000001},{"$f":"+[3]PRESENT.PRESID.!N483/1000","v":247637.01800000001},{"$f":"+[3]PRESENT.PRESID.!O483/1000","v":247637.01800000001},{"$f":"+[3]PRESENT.PRESID.!P483/1000","v":247637.01800000001},{"$f":"+[3]PRESENT.PRESID.!Q483/1000","v":247637.01800000001},{"$f":"+[3]PRESENT.PRESID.!R483/1000","v":266012.755},{"$f":"+[3]PRESENT.PRESID.!S483/1000","v":247637.01800000001},{"$f":"+[3]PRESENT.PRESID.!T483/1000","v":247637.01800000001},{"$f":"+[3]PRESENT.PRESID.!U483/1000","v":247637.01800000001},{"$f":"+[3]PRESENT.PRESID.!V483/1000","v":247637.01800000001},{"$f":"+[3]PRESENT.PRESID.!W483/1000","v":676228.01399999997},{"$f":"IF(N20=\"\",0,AVERAGE(C20:N20)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":286660.19204381213},{"$f":"IF(O20=\"\",0,O20*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":288447.2094490864},{"$f":"IF(P20=\"\",0,P20*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":290245.36698227306},{"$f":"IF(Q20=\"\",0,Q20*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":292054.73409006553},{"$f":"IF(R20=\"\",0,R20*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":293875.3806520825},{"$f":"IF(S20=\"\",0,S20*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":295707.37698356691},{"$f":"IF(T20=\"\",0,T20*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":297550.79383810132},{"$f":"IF(U20=\"\",0,U20*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":299405.70241034077},{"$f":"IF(V20=\"\",0,V20*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":301272.17433876212},{"$f":"IF(W20=\"\",0,W20*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":303150.28170843108},{"$f":"IF(X20=\"\",0,X20*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":305040.09705378592},{"$f":"IF(Y20=\"\",0,Y20*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":306941.69336143916},{"$f":"IF(Z20=\"\",0,Z20*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":308701.21630898665},{"$f":"IF(AA20=\"\",0,AA20*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":310470.82560540724},{"$f":"IF(AB20=\"\",0,AB20*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":312250.57907002844},{"$f":"IF(AC20=\"\",0,AC20*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":314040.53485362331},{"$f":"IF(AD20=\"\",0,AD20*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":315840.75144031021},{"$f":"IF(AE20=\"\",0,AE20*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":317651.28764946404},{"$f":"IF(AF20=\"\",0,AF20*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":319472.20263763767},{"$f":"IF(AG20=\"\",0,AG20*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":321303.55590049515},{"$f":"IF(AH20=\"\",0,AH20*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":323145.40727475536},{"$f":"IF(AI20=\"\",0,AI20*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":324997.81694014731},{"$f":"IF(AJ20=\"\",0,AJ20*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":326860.84542137635},{"$f":"IF(AK20=\"\",0,AK20*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":328734.5535901016},{"$f":"IF(AL20=\"\",0,AL20*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":330487.51743092417},{"$f":"IF(AM20=\"\",0,AM20*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":332249.82888121973},{"$f":"IF(AN20=\"\",0,AN20*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":334021.53778674139},{"$f":"IF(AO20=\"\",0,AO20*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":335802.69425904279},{"$f":"IF(AP20=\"\",0,AP20*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":337593.34867689537},{"$f":"IF(AQ20=\"\",0,AQ20*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":339393.55168771336},{"$f":"IF(AR20=\"\",0,AR20*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":341203.35420898633},{"$f":"IF(AS20=\"\",0,AS20*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":343022.80742971937},{"$f":"IF(AT20=\"\",0,AT20*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":344851.96281188074},{"$f":"IF(AU20=\"\",0,AU20*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":346690.87209185772},{"$f":"IF(AV20=\"\",0,AV20*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":348539.58728191972},{"$f":"IF(AW20=\"\",0,AW20*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":350398.16067168961},{"$f":"IF(AX20=\"\",0,AX20*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":352266.64482962241},{"$f":"IF(AY20=\"\",0,AY20*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":354145.09260449244},{"$f":"IF(AZ20=\"\",0,AZ20*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":356033.55712688802},{"$f":"IF(BA20=\"\",0,BA20*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":357932.09181071405},{"$f":"IF(BB20=\"\",0,BB20*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":359840.75035470311},{"$f":"IF(BC20=\"\",0,BC20*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":361759.58674393402},{"$f":"IF(BD20=\"\",0,BD20*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":363688.65525135893},{"$f":"IF(BE20=\"\",0,BE20*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":365628.01043933822},{"$f":"IF(BF20=\"\",0,BF20*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":367577.70716118405},{"$f":"IF(BG20=\"\",0,BG20*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":369537.80056271149},{"$f":"IF(BH20=\"\",0,BH20*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":371508.34608379862},{"$f":"IF(BI20=\"\",0,BI20*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":373489.39945995429},{"$f":"IF(BJ20=\"\",0,BJ20*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":375481.01672389486},{"$f":"IF(BK20=\"\",0,BK20*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":377483.25420712883},{"$f":"IF(BL20=\"\",0,BL20*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":379496.16854155023},{"$f":"IF(BM20=\"\",0,BM20*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":381519.81666104042},{"$f":"IF(BN20=\"\",0,BN20*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":383554.25580307835},{"$f":"IF(BO20=\"\",0,BO20*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":385599.5435103596},{"$f":"IF(BP20=\"\",0,BP20*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":387655.73763242376},{"$f":"IF(BQ20=\"\",0,BQ20*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":389722.89632729092},{"$f":"IF(BR20=\"\",0,BR20*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":391801.07806310634},{"$f":"IF(BS20=\"\",0,BS20*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":393890.34161979443},{"$f":"IF(BT20=\"\",0,BT20*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":395990.74609072116},{"$f":"IF(BU20=\"\",0,BU20*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":398102.3508843655},{"$f":"IF(BV20=\"\",0,BV20*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":400225.21572599979},{"$f":"IF(BW20=\"\",0,BW20*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":402359.40065937891},{"$f":"IF(BX20=\"\",0,BX20*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":404504.96604843868},{"$f":"IF(BY20=\"\",0,BY20*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":406661.97257900325},{"$f":"IF(BZ20=\"\",0,BZ20*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":408830.48126050149},{"$f":"IF(CA20=\"\",0,CA20*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":411010.55342769256},{"$f":"IF(CB20=\"\",0,CB20*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":413202.25074240076},{"$f":"IF(CC20=\"\",0,CC20*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":415405.63519525965},{"$f":"IF(CD20=\"\",0,CD20*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":417620.76910746534},{"$f":"IF(CE20=\"\",0,CE20*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":419847.71513253922},{"$f":"IF(CF20=\"\",0,CF20*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":422086.53625810007},{"$f":"IF(CG20=\"\",0,CG20*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":424337.2958076456}]
[null,"Primas convencionales",{"$f":"+[3]PRESENT.PRESID.!L493/1000","v":114164.38499999999},{"$f":"+[3]PRESENT.PRESID.!M493/1000","v":114164.38499999999},{"$f":"+[3]PRESENT.PRESID.!N493/1000","v":114164.38499999999},{"$f":"+[3]PRESENT.PRESID.!O493/1000","v":114164.38499999999},{"$f":"+[3]PRESENT.PRESID.!P493/1000","v":114164.38499999999},{"$f":"+[3]PRESENT.PRESID.!Q493/1000","v":119968.323},{"$f":"+[3]PRESENT.PRESID.!R493/1000","v":114164.38499999999},{"$f":"+[3]PRESENT.PRESID.!S493/1000","v":114164.38499999999},{"$f":"+[3]PRESENT.PRESID.!T493/1000","v":114164.38499999999},{"$f":"+[3]PRESENT.PRESID.!U493/1000","v":114164.38499999999},{"$f":"+[3]PRESENT.PRESID.!V493/1000","v":351999.34399999998},{"$f":"+[3]PRESENT.PRESID.!W493/1000","v":114164.363},{"$f":"IF(N21=\"\",0,AVERAGE(C21:N21)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":135305.88532635124},{"$f":"IF(O21=\"\",0,O21*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":136149.37172182984},{"$f":"IF(P21=\"\",0,P21*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":136998.11634608128},{"$f":"IF(Q21=\"\",0,Q21*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":137852.15197849591},{"$f":"IF(R21=\"\",0,R21*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":138711.51160280831},{"$f":"IF(S21=\"\",0,S21*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":139576.22840837104},{"$f":"IF(T21=\"\",0,T21*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":140446.33579143655},{"$f":"IF(U21=\"\",0,U21*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":141321.86735644692},{"$f":"IF(V21=\"\",0,V21*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":142202.85691733172},{"$f":"IF(W21=\"\",0,W21*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":143089.33849881397},{"$f":"IF(X21=\"\",0,X21*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":143981.3463377241},{"$f":"IF(Y21=\"\",0,Y21*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":144878.91488432235},{"$f":"IF(Z21=\"\",0,Z21*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":145709.42367758221},{"$f":"IF(AA21=\"\",0,AA21*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":146544.69330754652},{"$f":"IF(AB21=\"\",0,AB21*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":147384.75106539667},{"$f":"IF(AC21=\"\",0,AC21*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":148229.62439875896},{"$f":"IF(AD21=\"\",0,AD21*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":149079.34091260133},{"$f":"IF(AE21=\"\",0,AE21*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":149933.92837013546},{"$f":"IF(AF21=\"\",0,AF21*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":150793.41469372378},{"$f":"IF(AG21=\"\",0,AG21*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":151657.82796579177},{"$f":"IF(AH21=\"\",0,AH21*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":152527.19642974559},{"$f":"IF(AI21=\"\",0,AI21*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":153401.54849089484},{"$f":"IF(AJ21=\"\",0,AJ21*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":154280.91271738074},{"$f":"IF(AK21=\"\",0,AK21*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":155165.31784110938},{"$f":"IF(AL21=\"\",0,AL21*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":155992.73068394783},{"$f":"IF(AM21=\"\",0,AM21*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":156824.55567263186},{"$f":"IF(AN21=\"\",0,AN21*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":157660.81633475251},{"$f":"IF(AO21=\"\",0,AO21*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":158501.53632336072},{"$f":"IF(AP21=\"\",0,AP21*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":159346.73941763639},{"$f":"IF(AQ21=\"\",0,AQ21*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":160196.44952356091},{"$f":"IF(AR21=\"\",0,AR21*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":161050.69067459341},{"$f":"IF(AS21=\"\",0,AS21*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":161909.48703235044},{"$f":"IF(AT21=\"\",0,AT21*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":162772.86288728943},{"$f":"IF(AU21=\"\",0,AU21*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":163640.84265939571},{"$f":"IF(AV21=\"\",0,AV21*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":164513.45089887315},{"$f":"IF(AW21=\"\",0,AW21*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":165390.71228683865},{"$f":"IF(AX21=\"\",0,AX21*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":166272.65163602013},{"$f":"IF(AY21=\"\",0,AY21*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":167159.29389145845},{"$f":"IF(AZ21=\"\",0,AZ21*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":168050.66413121286},{"$f":"IF(BA21=\"\",0,BA21*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":168946.78756707034},{"$f":"IF(BB21=\"\",0,BB21*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":169847.68954525876},{"$f":"IF(BC21=\"\",0,BC21*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":170753.39554716373},{"$f":"IF(BD21=\"\",0,BD21*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":171663.93119004928},{"$f":"IF(BE21=\"\",0,BE21*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":172579.32222778251},{"$f":"IF(BF21=\"\",0,BF21*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":173499.59455156198},{"$f":"IF(BG21=\"\",0,BG21*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":174424.77419065006},{"$f":"IF(BH21=\"\",0,BH21*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":175354.88731310907},{"$f":"IF(BI21=\"\",0,BI21*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":176289.96022654147},{"$f":"IF(BJ21=\"\",0,BJ21*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":177230.01937883403},{"$f":"IF(BK21=\"\",0,BK21*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":178175.09135890572},{"$f":"IF(BL21=\"\",0,BL21*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":179125.20289745994},{"$f":"IF(BM21=\"\",0,BM21*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":180080.38086774043},{"$f":"IF(BN21=\"\",0,BN21*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":181040.65228629147},{"$f":"IF(BO21=\"\",0,BO21*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":182006.04431372197},{"$f":"IF(BP21=\"\",0,BP21*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":182976.58425547369},{"$f":"IF(BQ21=\"\",0,BQ21*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":183952.29956259354},{"$f":"IF(BR21=\"\",0,BR21*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":184933.2178325101},{"$f":"IF(BS21=\"\",0,BS21*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":185919.36680981406},{"$f":"IF(BT21=\"\",0,BT21*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":186910.77438704311},{"$f":"IF(BU21=\"\",0,BU21*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":187907.46860547073},{"$f":"IF(BV21=\"\",0,BV21*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":188909.47765589936},{"$f":"IF(BW21=\"\",0,BW21*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":189916.8298794578},{"$f":"IF(BX21=\"\",0,BX21*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":190929.55376840275},{"$f":"IF(BY21=\"\",0,BY21*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":191947.67796692473},{"$f":"IF(BZ21=\"\",0,BZ21*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":192971.2312719583},{"$f":"IF(CA21=\"\",0,CA21*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":194000.24263399647},{"$f":"IF(CB21=\"\",0,CB21*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":195034.74115790962},{"$f":"IF(CC21=\"\",0,CC21*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":196074.75610376868},{"$f":"IF(CD21=\"\",0,CD21*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":197120.31688767273},{"$f":"IF(CE21=\"\",0,CE21*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":198171.45308258105},{"$f":"IF(CF21=\"\",0,CF21*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":199228.19441914951},{"$f":"IF(CG21=\"\",0,CG21*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":200290.57078657151}]
[null,"Viaticos",{"$f":"+[3]PRESENT.PRESID.!L498/1000","v":33173.608},{"$f":"+[3]PRESENT.PRESID.!M498/1000","v":33173.608},{"$f":"+[3]PRESENT.PRESID.!N498/1000","v":33173.608},{"$f":"+[3]PRESENT.PRESID.!O498/1000","v":33173.608},{"$f":"+[3]PRESENT.PRESID.!P498/1000","v":33173.608},{"$f":"+[3]PRESENT.PRESID.!Q498/1000","v":33173.608},{"$f":"+[3]PRESENT.PRESID.!R498/1000","v":33173.608},{"$f":"+[3]PRESENT.PRESID.!S498/1000","v":33173.608},{"$f":"+[3]PRESENT.PRESID.!T498/1000","v":33173.608},{"$f":"+[3]PRESENT.PRESID.!U498/1000","v":33173.608},{"$f":"+[3]PRESENT.PRESID.!V498/1000","v":33173.608},{"$f":"+[3]PRESENT.PRESID.!W498/1000","v":33173.542999999998},{"$f":"IF(N22=\"\",0,AVERAGE(C22:N22)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":33380.404249059589},{"$f":"IF(O22=\"\",0,O22*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":33588.495100331485},{"$f":"IF(P22=\"\",0,P22*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":33797.883173831724},{"$f":"IF(Q22=\"\",0,Q22*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":34008.576556343076},{"$f":"IF(R22=\"\",0,R22*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":34220.58338506068},{"$f":"IF(S22=\"\",0,S22*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":34433.911847906325},{"$f":"IF(T22=\"\",0,T22*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":34648.570183844662},{"$f":"IF(U22=\"\",0,U22*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":34864.566683201418},{"$f":"IF(V22=\"\",0,V22*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":35081.909687983556},{"$f":"IF(W22=\"\",0,W22*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":35300.607592201472},{"$f":"IF(X22=\"\",0,X22*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":35520.668842193169},{"$f":"IF(Y22=\"\",0,Y22*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":35742.101936950472},{"$f":"IF(Z22=\"\",0,Z22*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":35946.991171328904},{"$f":"IF(AA22=\"\",0,AA22*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":36153.05491968635},{"$f":"IF(AB22=\"\",0,AB22*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":36360.299914846481},{"$f":"IF(AC22=\"\",0,AC22*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":36568.732928228426},{"$f":"IF(AD22=\"\",0,AD22*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":36778.360770068037},{"$f":"IF(AE22=\"\",0,AE22*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":36989.190289640384},{"$f":"IF(AF22=\"\",0,AF22*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":37201.228375483559},{"$f":"IF(AG22=\"\",0,AG22*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":37414.481955623742},{"$f":"IF(AH22=\"\",0,AH22*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":37628.957997801568},{"$f":"IF(AI22=\"\",0,AI22*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":37844.663509699778},{"$f":"IF(AJ22=\"\",0,AJ22*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":38061.605539172189},{"$f":"IF(AK22=\"\",0,AK22*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":38279.791174473983},{"$f":"IF(AL22=\"\",0,AL22*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":38483.916627762243},{"$f":"IF(AM22=\"\",0,AM22*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":38689.130571854701},{"$f":"IF(AN22=\"\",0,AN22*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":38895.438811084976},{"$f":"IF(AO22=\"\",0,AO22*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":39102.84718073807},{"$f":"IF(AP22=\"\",0,AP22*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":39311.361547215391},{"$f":"IF(AQ22=\"\",0,AQ22*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":39520.987808200713},{"$f":"IF(AR22=\"\",0,AR22*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":39731.731892826967},{"$f":"IF(AS22=\"\",0,AS22*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":39943.599761843951},{"$f":"IF(AT22=\"\",0,AT22*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":40156.59740778691},{"$f":"IF(AU22=\"\",0,AU22*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":40370.730855146066},{"$f":"IF(AV22=\"\",0,AV22*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":40586.00616053697},{"$f":"IF(AW22=\"\",0,AW22*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":40802.429412871847},{"$f":"IF(AX22=\"\",0,AX22*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":41020.006733531802},{"$f":"IF(AY22=\"\",0,AY22*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":41238.744276539954},{"$f":"IF(AZ22=\"\",0,AZ22*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":41458.64822873551},{"$f":"IF(BA22=\"\",0,BA22*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":41679.724809948741},{"$f":"IF(BB22=\"\",0,BB22*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":41901.980273176916},{"$f":"IF(BC22=\"\",0,BC22*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":42125.420904761173},{"$f":"IF(BD22=\"\",0,BD22*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":42350.053024564295},{"$f":"IF(BE22=\"\",0,BE22*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":42575.882986149496},{"$f":"IF(BF22=\"\",0,BF22*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":42802.917176960102},{"$f":"IF(BG22=\"\",0,BG22*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":43031.162018500225},{"$f":"IF(BH22=\"\",0,BH22*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":43260.623966516388},{"$f":"IF(BI22=\"\",0,BI22*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":43491.309511180138},{"$f":"IF(BJ22=\"\",0,BJ22*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":43723.225177271583},{"$f":"IF(BK22=\"\",0,BK22*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":43956.377524363976},{"$f":"IF(BL22=\"\",0,BL22*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":44190.773147009219},{"$f":"IF(BM22=\"\",0,BM22*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":44426.418674924404},{"$f":"IF(BN22=\"\",0,BN22*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":44663.320773179323},{"$f":"IF(BO22=\"\",0,BO22*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":44901.48614238498},{"$f":"IF(BP22=\"\",0,BP22*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":45140.921518883129},{"$f":"IF(BQ22=\"\",0,BQ22*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":45381.633674936798},{"$f":"IF(BR22=\"\",0,BR22*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":45623.629418921824},{"$f":"IF(BS22=\"\",0,BS22*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":45866.915595519444},{"$f":"IF(BT22=\"\",0,BT22*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":46111.499085909876},{"$f":"IF(BU22=\"\",0,BU22*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":46357.386807966963},{"$f":"IF(BV22=\"\",0,BV22*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":46604.585716453832},{"$f":"IF(BW22=\"\",0,BW22*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":46853.102803219612},{"$f":"IF(BX22=\"\",0,BX22*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":47102.945097397176},{"$f":"IF(BY22=\"\",0,BY22*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":47354.119665601967},{"$f":"IF(BZ22=\"\",0,BZ22*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":47606.633612131882},{"$f":"IF(CA22=\"\",0,CA22*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":47860.494079168195},{"$f":"IF(CB22=\"\",0,CB22*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":48115.708246977578},{"$f":"IF(CC22=\"\",0,CC22*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":48372.283334115178},{"$f":"IF(CD22=\"\",0,CD22*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":48630.226597628818},{"$f":"IF(CE22=\"\",0,CE22*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":48889.545333264221},{"$f":"IF(CF22=\"\",0,CF22*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":49150.246875671386},{"$f":"IF(CG22=\"\",0,CG22*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":49412.338598612041}]
[null,"Transferencias",{"$f":"+[5]PRESENT.PRESID.!L501/1000","v":217307.43299999999},{"$f":"+[5]PRESENT.PRESID.!M501/1000","v":217307.43299999999},{"$f":"+[5]PRESENT.PRESID.!N501/1000","v":217307.43299999999},{"$f":"+[5]PRESENT.PRESID.!O501/1000","v":217307.43299999999},{"$f":"+[5]PRESENT.PRESID.!P501/1000","v":217307.43299999999},{"$f":"+[5]PRESENT.PRESID.!Q501/1000","v":217307.43299999999},{"$f":"+[5]PRESENT.PRESID.!R501/1000","v":217307.43299999999},{"$f":"+[5]PRESENT.PRESID.!S501/1000","v":217307.43299999999},{"$f":"+[5]PRESENT.PRESID.!T501/1000","v":217307.43299999999},{"$f":"+[5]PRESENT.PRESID.!U501/1000","v":217307.43299999999},{"$f":"+[5]PRESENT.PRESID.!V501/1000","v":217307.43299999999},{"$f":"+[5]PRESENT.PRESID.!W501/1000","v":217307.45199999999},{"$f":"IF(N23=\"\",0,AVERAGE(C23:N23)*(1+((1+Variables!C17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":234861.97598190513},{"$f":"IF(O23=\"\",0,AVERAGE(D23:O23)*(1+((1+Variables!D17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":236443.02890357756},{"$f":"IF(P23=\"\",0,AVERAGE(E23:P23)*(1+((1+Variables!E17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":238166.47962755713},{"$f":"IF(Q23=\"\",0,AVERAGE(F23:Q23)*(1+((1+Variables!F17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":240045.15323630878},{"$f":"IF(R23=\"\",0,AVERAGE(G23:R23)*(1+((1+Variables!G17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":242093.02990554718},{"$f":"IF(S23=\"\",0,AVERAGE(H23:S23)*(1+((1+Variables!H17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":244325.34893790854},{"$f":"IF(T23=\"\",0,AVERAGE(I23:T23)*(1+((1+Variables!I17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":246758.72216643192},{"$f":"IF(U23=\"\",0,AVERAGE(J23:U23)*(1+((1+Variables!J17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":249411.25757174584},{"$f":"IF(V23=\"\",0,AVERAGE(K23:V23)*(1+((1+Variables!K17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":252302.69403285667},{"$f":"IF(W23=\"\",0,AVERAGE(L23:W23)*(1+((1+Variables!L17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":255454.54821429119},{"$f":"IF(X23=\"\",0,AVERAGE(M23:X23)*(1+((1+Variables!M17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":258890.27468265325},{"$f":"IF(Y23=\"\",0,AVERAGE(N23:Y23)*(1+((1+Variables!N17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":262635.44044410717},{"$f":"IF(Z23=\"\",0,AVERAGE(O23:Z23)*(1+((1+Variables!O17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":266965.10340092651},{"$f":"IF(AA23=\"\",0,AVERAGE(P23:AA23)*(1+((1+Variables!P17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":269859.15675188653},{"$f":"IF(AB23=\"\",0,AVERAGE(Q23:AB23)*(1+((1+Variables!Q17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":272871.57530890865},{"$f":"IF(AC23=\"\",0,AVERAGE(R23:AC23)*(1+((1+Variables!R17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":276000.19256607007},{"$f":"IF(AD23=\"\",0,AVERAGE(S23:AD23)*(1+((1+Variables!S17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":279241.49054610863},{"$f":"IF(AE23=\"\",0,AVERAGE(T23:AE23)*(1+((1+Variables!T17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":282590.37383702816},{"$f":"IF(AF23=\"\",0,AVERAGE(U23:AF23)*(1+((1+Variables!U17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":286039.9138799166},{"$f":"IF(AG23=\"\",0,AVERAGE(V23:AG23)*(1+((1+Variables!V17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":289581.05998148781},{"$f":"IF(AH23=\"\",0,AVERAGE(W23:AH23)*(1+((1+Variables!W17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":293202.31313087518},{"$f":"IF(AI23=\"\",0,AVERAGE(X23:AI23)*(1+((1+Variables!X17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":296889.35826385097},{"$f":"IF(AJ23=\"\",0,AVERAGE(Y23:AJ23)*(1+((1+Variables!Y17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":300624.65013448871},{"$f":"IF(AK23=\"\",0,AVERAGE(Z23:AK23)*(1+((1+Variables!Z17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":304386.94741942693},{"$f":"IF(AL23=\"\",0,AVERAGE(AA23:AL23)*(1+((1+Variables!AA17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":308150.78908794798},{"$f":"IF(AM23=\"\",0,AVERAGE(AB23:AM23)*(1+((1+Variables!AB17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":311863.62273553474},{"$f":"IF(AN23=\"\",0,AVERAGE(AC23:AN23)*(1+((1+Variables!AC17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":315650.26831521856},{"$f":"IF(AO23=\"\",0,AVERAGE(AD23:AO23)*(1+((1+Variables!AD17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":319506.70940984046},{"$f":"IF(AP23=\"\",0,AVERAGE(AE23:AP23)*(1+((1+Variables!AE17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":323428.76283525553},{"$f":"IF(AQ23=\"\",0,AVERAGE(AF23:AQ23)*(1+((1+Variables!AF17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":327412.18543982139},{"$f":"IF(AR23=\"\",0,AVERAGE(AG23:AR23)*(1+((1+Variables!AG17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":331452.81090200925},{"$f":"IF(AS23=\"\",0,AVERAGE(AH23:AS23)*(1+((1+Variables!AH17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":335546.72191224043},{"$f":"IF(AT23=\"\",0,AVERAGE(AI23:AT23)*(1+((1+Variables!AI17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":339690.46392850805},{"$f":"IF(AU23=\"\",0,AVERAGE(AJ23:AU23)*(1+((1+Variables!AJ17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":343881.30760675069},{"$f":"IF(AV23=\"\",0,AVERAGE(AK23:AV23)*(1+((1+Variables!AK17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":348117.56803985039},{"$f":"IF(AW23=\"\",0,AVERAGE(AL23:AW23)*(1+((1+Variables!AL17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":352398.99010869971},{"$f":"IF(AX23=\"\",0,AVERAGE(AM23:AX23)*(1+((1+Variables!AM17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":356727.21057201177},{"$f":"IF(AY23=\"\",0,AVERAGE(AN23:AY23)*(1+((1+Variables!AN17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":361106.30901742692},{"$f":"IF(AZ23=\"\",0,AVERAGE(AO23:AZ23)*(1+((1+Variables!AO17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":365545.47032978991},{"$f":"IF(BA23=\"\",0,AVERAGE(AP23:BA23)*(1+((1+Variables!AP17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":370043.45504954463},{"$f":"IF(BB23=\"\",0,AVERAGE(AQ23:BB23)*(1+((1+Variables!AQ17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":374599.2740560922},{"$f":"IF(BC23=\"\",0,AVERAGE(AR23:BC23)*(1+((1+Variables!AR17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":379212.22616932634},{"$f":"IF(BD23=\"\",0,AVERAGE(AS23:BD23)*(1+((1+Variables!AS17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":383881.92951306549},{"$f":"IF(BE23=\"\",0,AVERAGE(AT23:BE23)*(1+((1+Variables!AT17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":388608.34337373823},{"$f":"IF(BF23=\"\",0,AVERAGE(AU23:BF23)*(1+((1+Variables!AU17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":393391.77650763997},{"$f":"IF(BG23=\"\",0,AVERAGE(AV23:BG23)*(1+((1+Variables!AV17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":398232.87692729896},{"$f":"IF(BH23=\"\",0,AVERAGE(AW23:BH23)*(1+((1+Variables!AW17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":403132.59710935404},{"$f":"IF(BI23=\"\",0,AVERAGE(AX23:BI23)*(1+((1+Variables!AX17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":408092.12728700956},{"$f":"IF(BJ23=\"\",0,AVERAGE(AY23:BJ23)*(1+((1+Variables!AY17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":413112.78799001814},{"$f":"IF(BK23=\"\",0,AVERAGE(AZ23:BK23)*(1+((1+Variables!AZ17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":418195.87124052132},{"$f":"IF(BL23=\"\",0,AVERAGE(BA23:BL23)*(1+((1+Variables!BA17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":423342.41776541504},{"$f":"IF(BM23=\"\",0,AVERAGE(BB23:BM23)*(1+((1+Variables!BB17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":428552.73410681373},{"$f":"IF(BN23=\"\",0,AVERAGE(BC23:BN23)*(1+((1+Variables!BC17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":433827.26617678313},{"$f":"IF(BO23=\"\",0,AVERAGE(BD23:BO23)*(1+((1+Variables!BD17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":439166.58925363561},{"$f":"IF(BP23=\"\",0,AVERAGE(BE23:BP23)*(1+((1+Variables!BE17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":444571.39368667686},{"$f":"IF(BQ23=\"\",0,AVERAGE(BF23:BQ23)*(1+((1+Variables!BF17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":450042.46648488462},{"$f":"IF(BR23=\"\",0,AVERAGE(BG23:BR23)*(1+((1+Variables!BG17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":455580.66927530052},{"$f":"IF(BS23=\"\",0,AVERAGE(BH23:BS23)*(1+((1+Variables!BH17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":461186.91352551337},{"$f":"IF(BT23=\"\",0,AVERAGE(BI23:BT23)*(1+((1+Variables!BI17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":466862.13445322803},{"$f":"IF(BU23=\"\",0,AVERAGE(BJ23:BU23)*(1+((1+Variables!BJ17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":472607.26572027977},{"$f":"IF(BV23=\"\",0,AVERAGE(BK23:BV23)*(1+((1+Variables!BK17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":478423.21785894356},{"$f":"IF(BW23=\"\",0,AVERAGE(BL23:BW23)*(1+((1+Variables!BL17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":484310.8644407781},{"$f":"IF(BX23=\"\",0,AVERAGE(BM23:BX23)*(1+((1+Variables!BM17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":490271.04131459049},{"$f":"IF(BY23=\"\",0,AVERAGE(BN23:BY23)*(1+((1+Variables!BN17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":496304.56585970579},{"$f":"IF(BZ23=\"\",0,AVERAGE(BO23:BZ23)*(1+((1+Variables!BO17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":502412.30150673055},{"$f":"IF(CA23=\"\",0,AVERAGE(BP23:CA23)*(1+((1+Variables!BP17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":508595.1493250007},{"$f":"IF(CB23=\"\",0,AVERAGE(BQ23:CB23)*(1+((1+Variables!BQ17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":514854.03975347057},{"$f":"IF(CC23=\"\",0,AVERAGE(BR23:CC23)*(1+((1+Variables!BR17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":521189.92487485032},{"$f":"IF(CD23=\"\",0,AVERAGE(BS23:CD23)*(1+((1+Variables!BS17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":527603.7716530232},{"$f":"IF(CE23=\"\",0,AVERAGE(BT23:CE23)*(1+((1+Variables!BT17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":534096.55654784571},{"$f":"IF(CF23=\"\",0,AVERAGE(BU23:CF23)*(1+((1+Variables!BU17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":540669.26187813864},{"$f":"IF(CG23=\"\",0,AVERAGE(BV23:CG23)*(1+((1+Variables!BV17)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":547322.87420882494}]
[null,"Auxilios al personal",{"$f":"+[3]PRESENT.PRESID.!L504/1000","v":62372.336000000003},{"$f":"+[3]PRESENT.PRESID.!M504/1000","v":62372.336000000003},{"$f":"+[3]PRESENT.PRESID.!N504/1000","v":63910.534},{"$f":"+[3]PRESENT.PRESID.!O504/1000","v":62372.336000000003},{"$f":"+[3]PRESENT.PRESID.!P504/1000","v":62372.336000000003},{"$f":"+[3]PRESENT.PRESID.!Q504/1000","v":63910.534},{"$f":"+[3]PRESENT.PRESID.!R504/1000","v":62372.336000000003},{"$f":"+[3]PRESENT.PRESID.!S504/1000","v":62372.336000000003},{"$f":"+[3]PRESENT.PRESID.!T504/1000","v":63910.534},{"$f":"+[3]PRESENT.PRESID.!U504/1000","v":62372.336000000003},{"$f":"+[3]PRESENT.PRESID.!V504/1000","v":62372.336000000003},{"$f":"+[3]PRESENT.PRESID.!W504/1000","v":63910.525999999998},{"$f":"IF(N24=\"\",0,AVERAGE(C24:N24)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":63277.088636861503},{"$f":"IF(O24=\"\",0,O24*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":63671.55309997005},{"$f":"IF(P24=\"\",0,P24*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":64068.476623948933},{"$f":"IF(Q24=\"\",0,Q24*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":64467.874538392898},{"$f":"IF(R24=\"\",0,R24*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":64869.76226846021},{"$f":"IF(S24=\"\",0,S24*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":65274.155335468364},{"$f":"IF(T24=\"\",0,T24*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":65681.069357493543},{"$f":"IF(U24=\"\",0,U24*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":66090.520049973828},{"$f":"IF(V24=\"\",0,V24*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":66502.523226316087},{"$f":"IF(W24=\"\",0,W24*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":66917.094798506761},{"$f":"IF(X24=\"\",0,X24*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":67334.250777726382},{"$f":"IF(Y24=\"\",0,Y24*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":67754.007274967938},{"$f":"IF(Z24=\"\",0,Z24*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":68142.40263854021},{"$f":"IF(AA24=\"\",0,AA24*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":68533.024452834914},{"$f":"IF(AB24=\"\",0,AB24*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":68925.885480833487},{"$f":"IF(AC24=\"\",0,AC24*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":69320.998558680323},{"$f":"IF(AD24=\"\",0,AD24*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":69718.376596102156},{"$f":"IF(AE24=\"\",0,AE24*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":70118.032576829894},{"$f":"IF(AF24=\"\",0,AF24*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":70519.979559022817},{"$f":"IF(AG24=\"\",0,AG24*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":70924.230675695217},{"$f":"IF(AH24=\"\",0,AH24*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":71330.799135145557},{"$f":"IF(AI24=\"\",0,AI24*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":71739.698221387967},{"$f":"IF(AJ24=\"\",0,AJ24*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":72150.941294586315},{"$f":"IF(AK24=\"\",0,AK24*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":72564.541791490745},{"$f":"IF(AL24=\"\",0,AL24*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":72951.489304300587},{"$f":"IF(AM24=\"\",0,AM24*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":73340.5001992248},{"$f":"IF(AN24=\"\",0,AN24*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":73731.585479165864},{"$f":"IF(AO24=\"\",0,AO24*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":74124.756205698795},{"$f":"IF(AP24=\"\",0,AP24*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":74520.023499384028},{"$f":"IF(AQ24=\"\",0,AQ24*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":74917.398540081922},{"$f":"IF(AR24=\"\",0,AR24*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":75316.892567269009},{"$f":"IF(AS24=\"\",0,AS24*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":75718.516880355877},{"$f":"IF(AT24=\"\",0,AT24*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":76122.282839006759},{"$f":"IF(AU24=\"\",0,AU24*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":76528.201863460868},{"$f":"IF(AV24=\"\",0,AV24*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":76936.285434855352},{"$f":"IF(AW24=\"\",0,AW24*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":77346.545095550086},{"$f":"IF(AX24=\"\",0,AX24*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":77758.99244945409},{"$f":"IF(AY24=\"\",0,AY24*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":78173.639162353807},{"$f":"IF(AZ24=\"\",0,AZ24*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":78590.496962242978},{"$f":"IF(BA24=\"\",0,BA24*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":79009.577639654424},{"$f":"IF(BB24=\"\",0,BB24*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":79430.893047993508},{"$f":"IF(BC24=\"\",0,BC24*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":79854.455103873392},{"$f":"IF(BD24=\"\",0,BD24*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":80280.275787452105},{"$f":"IF(BE24=\"\",0,BE24*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":80708.3671427714},{"$f":"IF(BF24=\"\",0,BF24*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":81138.741278097383},{"$f":"IF(BG24=\"\",0,BG24*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":81571.410366263008},{"$f":"IF(BH24=\"\",0,BH24*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":82006.38664501239},{"$f":"IF(BI24=\"\",0,BI24*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":82443.682417346892},{"$f":"IF(BJ24=\"\",0,BJ24*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":82883.310051873181},{"$f":"IF(BK24=\"\",0,BK24*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":83325.281983152992},{"$f":"IF(BL24=\"\",0,BL24*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":83769.61071205487},{"$f":"IF(BM24=\"\",0,BM24*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":84216.308806107729},{"$f":"IF(BN24=\"\",0,BN24*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":84665.388899856363},{"$f":"IF(BO24=\"\",0,BO24*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":85116.863695218737},{"$f":"IF(BP24=\"\",0,BP24*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":85570.745961845285},{"$f":"IF(BQ24=\"\",0,BQ24*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":86027.048537480121},{"$f":"IF(BR24=\"\",0,BR24*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":86485.78432832408},{"$f":"IF(BS24=\"\",0,BS24*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":86946.966309399824},{"$f":"IF(BT24=\"\",0,BT24*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":87410.607524918785},{"$f":"IF(BU24=\"\",0,BU24*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":87876.721088650142},{"$f":"IF(BV24=\"\",0,BV24*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":88345.320184291704},{"$f":"IF(BW24=\"\",0,BW24*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":88816.418065842852},{"$f":"IF(BX24=\"\",0,BX24*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":89290.028057979362},{"$f":"IF(BY24=\"\",0,BY24*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":89766.163556430314},{"$f":"IF(BZ24=\"\",0,BZ24*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":90244.838028356971},{"$f":"IF(CA24=\"\",0,CA24*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":90726.065012733729},{"$f":"IF(CB24=\"\",0,CB24*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":91209.858120730976},{"$f":"IF(CC24=\"\",0,CC24*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":91696.231036100144},{"$f":"IF(CD24=\"\",0,CD24*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":92185.197515560722},{"$f":"IF(CE24=\"\",0,CE24*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":92676.771389189365},{"$f":"IF(CF24=\"\",0,CF24*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":93170.966560811023},{"$f":"IF(CG24=\"\",0,CG24*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":93667.79700839227}]
[null,"Otros gastos de personal",{"$f":"+[3]PRESENT.PRESID.!L511/1000","v":60987.214},{"$f":"+[3]PRESENT.PRESID.!M511/1000","v":60987.214},{"$f":"+[3]PRESENT.PRESID.!N511/1000","v":60987.214},{"$f":"+[3]PRESENT.PRESID.!O511/1000","v":60987.214},{"$f":"+[3]PRESENT.PRESID.!P511/1000","v":60987.214},{"$f":"+[3]PRESENT.PRESID.!Q511/1000","v":60987.214},{"$f":"+[3]PRESENT.PRESID.!R511/1000","v":60987.214},{"$f":"+[3]PRESENT.PRESID.!S511/1000","v":60987.214},{"$f":"+[3]PRESENT.PRESID.!T511/1000","v":60987.214},{"$f":"+[3]PRESENT.PRESID.!U511/1000","v":60987.214},{"$f":"+[3]PRESENT.PRESID.!V511/1000","v":60987.214},{"$f":"+[3]PRESENT.PRESID.!W511/1000","v":60987.205000000002},{"$f":"IF(N25=\"\",0,AVERAGE(C25:N25)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":61367.402807538107},{"$f":"IF(O25=\"\",0,O25*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":61749.962437292306},{"$f":"IF(P25=\"\",0,P25*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":62134.906914108986},{"$f":"IF(Q25=\"\",0,Q25*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":62522.25110493978},{"$f":"IF(R25=\"\",0,R25*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":62912.00996941574},{"$f":"IF(S25=\"\",0,S25*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":63304.198560425102},{"$f":"IF(T25=\"\",0,T25*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":63698.832024694631},{"$f":"IF(U25=\"\",0,U25*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":64095.925603374628},{"$f":"IF(V25=\"\",0,V25*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":64495.494632627531},{"$f":"IF(W25=\"\",0,W25*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":64897.554544220227},{"$f":"IF(X25=\"\",0,X25*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":65302.120866120036},{"$f":"IF(Y25=\"\",0,Y25*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":65709.20922309444},{"$f":"IF(Z25=\"\",0,Z25*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":66085.882917134077},{"$f":"IF(AA25=\"\",0,AA25*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":66464.715868201136},{"$f":"IF(AB25=\"\",0,AB25*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":66845.720454093651},{"$f":"IF(AC25=\"\",0,AC25*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":67228.909123564576},{"$f":"IF(AD25=\"\",0,AD25*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":67614.294396728495},{"$f":"IF(AE25=\"\",0,AE25*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":68001.888865470755},{"$f":"IF(AF25=\"\",0,AF25*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":68391.705193858812},{"$f":"IF(AG25=\"\",0,AG25*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":68783.756118556077},{"$f":"IF(AH25=\"\",0,AH25*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":69178.054449238043},{"$f":"IF(AI25=\"\",0,AI25*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":69574.613069010797},{"$f":"IF(AJ25=\"\",0,AJ25*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":69973.44493483199},{"$f":"IF(AK25=\"\",0,AK25*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":70374.563077934203},{"$f":"IF(AL25=\"\",0,AL25*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":70749.83261696517},{"$f":"IF(AM25=\"\",0,AM25*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":71127.103265783036},{"$f":"IF(AN25=\"\",0,AN25*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":71506.385695225603},{"$f":"IF(AO25=\"\",0,AO25*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":71887.690633032471},{"$f":"IF(AP25=\"\",0,AP25*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":72271.028864148495},{"$f":"IF(AQ25=\"\",0,AQ25*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":72656.411231028818},{"$f":"IF(AR25=\"\",0,AR25*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":73043.848633945527},{"$f":"IF(AS25=\"\",0,AS25*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":73433.352031295974},{"$f":"IF(AT25=\"\",0,AT25*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":73824.932439912722},{"$f":"IF(AU25=\"\",0,AU25*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":74218.600935375187},{"$f":"IF(AV25=\"\",0,AV25*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":74614.368652322824},{"$f":"IF(AW25=\"\",0,AW25*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":75012.246784770134},{"$f":"IF(AX25=\"\",0,AX25*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":75412.246586423236},{"$f":"IF(AY25=\"\",0,AY25*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":75814.379370998213},{"$f":"IF(AZ25=\"\",0,AZ25*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":76218.656512541042},{"$f":"IF(BA25=\"\",0,BA25*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":76625.089445749385},{"$f":"IF(BB25=\"\",0,BB25*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":77033.689666295963},{"$f":"IF(BC25=\"\",0,BC25*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":77444.468731153698},{"$f":"IF(BD25=\"\",0,BD25*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":77857.438258922615},{"$f":"IF(BE25=\"\",0,BE25*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":78272.609930158447},{"$f":"IF(BF25=\"\",0,BF25*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":78689.99548770304},{"$f":"IF(BG25=\"\",0,BG25*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":79109.606737016467},{"$f":"IF(BH25=\"\",0,BH25*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":79531.455546510959},{"$f":"IF(BI25=\"\",0,BI25*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":79955.553847886549},{"$f":"IF(BJ25=\"\",0,BJ25*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":80381.913636468598},{"$f":"IF(BK25=\"\",0,BK25*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":80810.546971547054},{"$f":"IF(BL25=\"\",0,BL25*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":81241.465976717562},{"$f":"IF(BM25=\"\",0,BM25*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":81674.682840224341},{"$f":"IF(BN25=\"\",0,BN25*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":82110.20981530493},{"$f":"IF(BO25=\"\",0,BO25*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":82548.059220536787},{"$f":"IF(BP25=\"\",0,BP25*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":82988.243440185674},{"$f":"IF(BQ25=\"\",0,BQ25*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":83430.774924555953},{"$f":"IF(BR25=\"\",0,BR25*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":83875.666190342745},{"$f":"IF(BS25=\"\",0,BS25*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":84322.929820985941},{"$f":"IF(BT25=\"\",0,BT25*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":84772.57846702612},{"$f":"IF(BU25=\"\",0,BU25*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":85224.624846462364},{"$f":"IF(BV25=\"\",0,BV25*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":85679.081745111966},{"$f":"IF(BW25=\"\",0,BW25*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":86135.962016972102},{"$f":"IF(BX25=\"\",0,BX25*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":86595.278584583342},{"$f":"IF(BY25=\"\",0,BY25*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":87057.04443939522},{"$f":"IF(BZ25=\"\",0,BZ25*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":87521.272642133627},{"$f":"IF(CA25=\"\",0,CA25*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":87987.976323170267},{"$f":"IF(CB25=\"\",0,CB25*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":88457.168682894015},{"$f":"IF(CC25=\"\",0,CC25*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":88928.862992084294},{"$f":"IF(CD25=\"\",0,CD25*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":89403.072592286437},{"$f":"IF(CE25=\"\",0,CE25*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":89879.81089618901},{"$f":"IF(CF25=\"\",0,CF25*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":90359.091388003231},{"$f":"IF(CG25=\"\",0,CG25*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":90840.927623844313}]
[null,"Total Gastos de personal",{"$f":"SUM(C19:C25)","v":1337082.4639999999},1337082.4639999999,1338620.662,1337082.4639999999,1337082.4639999999,1344424.5999999999,1355458.2009999999,1337082.4639999999,1338620.662,1337082.4639999999,1574917.4229999997,1767211.5970000001,1420042.7543032689,1429012.1322803192,1438169.9663050706,1447529.3685835178,1457104.6082048109,1466911.2151860853,1476966.0938871715,1487287.6466390786,1497895.9085061506,1508812.6941846488,1520061.7581308181,1531668.9691099527,1543273.2828007319,1553483.6883396369,1563854.3995894147,1574383.4904653111,1585067.6847894317,1595902.1303352453,1606880.1431233513,1617992.9184420097,{"$f":"SUM(AI19:AI25)","v":1629229.2046719734},1640574.9355587906,1652012.816092595,1663521.8566205483,1674533.2307574698,1685532.2440500723,1696643.9225359091,1707864.4569812799,1719189.8724902968,1730616.1353102617,1742139.2896352031,1753755.6297936642,1765461.9140103133,1777255.6268423321,1789135.2984244672,1801100.8898261765,1813154.2551475561,1825299.6924765934,1837546.606363625,1849893.9781859436,1862341.0408374018,1874887.3163362299,1887532.6471947783,1900277.2182845494,1913121.5651498372,1926066.5638005068,1939113.3959263184,1952263.4821958691,1965518.3748030919,1978879.5986696484,1992348.4286638815,2005925.4067179025,{"$f":"SUM(BO19:BO25)","v":2019611.2153889823},2033406.6678625396,2047312.6936636157,2061330.3202523196,2075460.6509890202,2089704.8403636666,2104064.0679122317,2118539.5129176346,2133132.3328430005,2147843.6495074863,2162674.5483312667,2177626.0975958668,2192699.4129720153,2207895.649114233,2223215.991398891,2238661.6482055606,2254233.8441616786,2269933.8147646347,2285762.802752092,2301722.0564964875]
[null,"Honorarios y gastos de viaje",{"$f":"+[3]PRESENT.PRESID.!L518/1000","v":372705.86},{"$f":"+[3]PRESENT.PRESID.!M518/1000","v":372705.86},{"$f":"+[3]PRESENT.PRESID.!N518/1000","v":372705.86},{"$f":"+[3]PRESENT.PRESID.!O518/1000","v":372705.86},{"$f":"+[3]PRESENT.PRESID.!P518/1000","v":372705.86},{"$f":"+[3]PRESENT.PRESID.!Q518/1000","v":372705.86},{"$f":"+[3]PRESENT.PRESID.!R518/1000","v":372705.86},{"$f":"+[3]PRESENT.PRESID.!S518/1000","v":372705.86},{"$f":"+[3]PRESENT.PRESID.!T518/1000","v":372705.86},{"$f":"+[3]PRESENT.PRESID.!U518/1000","v":372705.86},{"$f":"+[3]PRESENT.PRESID.!V518/1000","v":372705.86},{"$f":"+[3]PRESENT.PRESID.!W518/1000","v":372705.89199999999},{"$f":"IF(N27=\"\",0,AVERAGE(C27:N27)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":375029.28210933303},{"$f":"IF(O27=\"\",0,O27*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":377367.18556861236},{"$f":"IF(P27=\"\",0,P27*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":379719.66333674075},{"$f":"IF(Q27=\"\",0,Q27*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":382086.80626882927},{"$f":"IF(R27=\"\",0,R27*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":384468.70578637271},{"$f":"IF(S27=\"\",0,S27*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":386865.45388078032},{"$f":"IF(T27=\"\",0,T27*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":389277.1431169287},{"$f":"IF(U27=\"\",0,U27*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":391703.86663673673},{"$f":"IF(V27=\"\",0,V27*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":394145.7181627627},{"$f":"IF(W27=\"\",0,W27*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":396602.79200182419},{"$f":"IF(X27=\"\",0,X27*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":399075.18304864003},{"$f":"IF(Y27=\"\",0,Y27*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":401562.98678949551},{"$f":"IF(Z27=\"\",0,Z27*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":403864.92004073947},{"$f":"IF(AA27=\"\",0,AA27*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":406180.04897203238},{"$f":"IF(AB27=\"\",0,AB27*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":408508.44922673702},{"$f":"IF(AC27=\"\",0,AC27*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":410850.19688183675},{"$f":"IF(AD27=\"\",0,AD27*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":413205.36845042108},{"$f":"IF(AE27=\"\",0,AE27*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":415574.04088418587},{"$f":"IF(AF27=\"\",0,AF27*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":417956.29157594749},{"$f":"IF(AG27=\"\",0,AG27*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":420352.19836217136},{"$f":"IF(AH27=\"\",0,AH27*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":422761.8395255155},{"$f":"IF(AI27=\"\",0,AI27*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":425185.29379738792},{"$f":"IF(AJ27=\"\",0,AJ27*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":427622.64036051929},{"$f":"IF(AK27=\"\",0,AK27*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":430073.95885155001},{"$f":"IF(AL27=\"\",0,AL27*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":432367.31101216964},{"$f":"IF(AM27=\"\",0,AM27*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":434672.89238133439},{"$f":"IF(AN27=\"\",0,AN27*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":436990.76817080902},{"$f":"IF(AO27=\"\",0,AO27*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":439321.00394009746},{"$f":"IF(AP27=\"\",0,AP27*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":441663.66559829703},{"$f":"IF(AQ27=\"\",0,AQ27*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":444018.8194059626},{"$f":"IF(AR27=\"\",0,AR27*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":446386.53197698097},{"$f":"IF(AS27=\"\",0,AS27*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":448766.87028045469},{"$f":"IF(AT27=\"\",0,AT27*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":451159.90164259641},{"$f":"IF(AU27=\"\",0,AU27*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":453565.69374863309},{"$f":"IF(AV27=\"\",0,AV27*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":455984.31464472046},{"$f":"IF(AW27=\"\",0,AW27*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":458415.83273986768},{"$f":"IF(AX27=\"\",0,AX27*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":460860.31680787215},{"$f":"IF(AY27=\"\",0,AY27*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":463317.83598926489},{"$f":"IF(AZ27=\"\",0,AZ27*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":465788.45979326591},{"$f":"IF(BA27=\"\",0,BA27*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":468272.25809975044},{"$f":"IF(BB27=\"\",0,BB27*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":470769.3011612253},{"$f":"IF(BC27=\"\",0,BC27*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":473279.65960481606},{"$f":"IF(BD27=\"\",0,BD27*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":475803.40443426452},{"$f":"IF(BE27=\"\",0,BE27*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":478340.60703193716},{"$f":"IF(BF27=\"\",0,BF27*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":480891.33916084399},{"$f":"IF(BG27=\"\",0,BG27*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":483455.67296666844},{"$f":"IF(BH27=\"\",0,BH27*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":486033.68097980798},{"$f":"IF(BI27=\"\",0,BI27*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":488625.43611742539},{"$f":"IF(BJ27=\"\",0,BJ27*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":491231.01168551139},{"$f":"IF(BK27=\"\",0,BK27*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":493850.48138095788},{"$f":"IF(BL27=\"\",0,BL27*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":496483.91929364257},{"$f":"IF(BM27=\"\",0,BM27*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":499131.39990852441},{"$f":"IF(BN27=\"\",0,BN27*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":501792.99810775049},{"$f":"IF(BO27=\"\",0,BO27*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":504468.78917277389},{"$f":"IF(BP27=\"\",0,BP27*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":507158.84878648299},{"$f":"IF(BQ27=\"\",0,BQ27*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":509863.25303534226},{"$f":"IF(BR27=\"\",0,BR27*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":512582.07841154403},{"$f":"IF(BS27=\"\",0,BS27*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":515315.40181517234},{"$f":"IF(BT27=\"\",0,BT27*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":518063.30055637774},{"$f":"IF(BU27=\"\",0,BU27*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":520825.85235756414},{"$f":"IF(BV27=\"\",0,BV27*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":523603.135355587},{"$f":"IF(BW27=\"\",0,BW27*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":526395.22810396343},{"$f":"IF(BX27=\"\",0,BX27*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":529202.20957509405},{"$f":"IF(BY27=\"\",0,BY27*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":532024.15916249668},{"$f":"IF(BZ27=\"\",0,BZ27*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":534861.15668305173},{"$f":"IF(CA27=\"\",0,CA27*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":537713.28237926017},{"$f":"IF(CB27=\"\",0,CB27*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":540580.61692151276},{"$f":"IF(CC27=\"\",0,CC27*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":543463.24141037185},{"$f":"IF(CD27=\"\",0,CD27*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":546361.23737886536},{"$f":"IF(CE27=\"\",0,CE27*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":549274.68679479277},{"$f":"IF(CF27=\"\",0,CF27*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":552203.67206304357},{"$f":"IF(CG27=\"\",0,CG27*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":555148.27602792811}]
[null,"Contribuciones e impuestos"]
[null,"Contribuciones y afiliaciones",{"$f":"+[3]PRESENT.PRESID.!L543/1000","v":426620.413},{"$f":"+[3]PRESENT.PRESID.!M543/1000","v":1226620.4069999999},{"$f":"+[3]PRESENT.PRESID.!N543/1000","v":426620.40700000001},{"$f":"+[3]PRESENT.PRESID.!O543/1000","v":426620.40700000001},{"$f":"+[3]PRESENT.PRESID.!P543/1000","v":426620.40700000001},{"$f":"+[3]PRESENT.PRESID.!Q543/1000","v":426620.40700000001},{"$f":"+[3]PRESENT.PRESID.!R543/1000","v":426620.40700000001},{"$f":"+[3]PRESENT.PRESID.!S543/1000","v":1226620.4069999999},{"$f":"+[3]PRESENT.PRESID.!T543/1000","v":426620.40700000001},{"$f":"+[3]PRESENT.PRESID.!U543/1000","v":926620.40700000001},{"$f":"+[3]PRESENT.PRESID.!V543/1000","v":426620.40700000001},{"$f":"+[3]PRESENT.PRESID.!W543/1000","v":426620.40899999999},{"$f":"IF(N29=\"\",0,AVERAGE(C29:N29)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":605370.86262939894},{"$f":"IF(O29=\"\",0,O29*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":609144.69763750257},{"$f":"IF(P29=\"\",0,P29*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":612942.05844036699},{"$f":"IF(Q29=\"\",0,Q29*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":616763.09169597225},{"$f":"IF(R29=\"\",0,R29*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":620607.94497655274},{"$f":"IF(S29=\"\",0,S29*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":624476.76677429688},{"$f":"IF(T29=\"\",0,T29*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":628369.70650708163},{"$f":"IF(U29=\"\",0,U29*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":632286.9145242438},{"$f":"IF(V29=\"\",0,V29*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":636228.54211238585},{"$f":"IF(W29=\"\",0,W29*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":640194.74150121957},{"$f":"IF(X29=\"\",0,X29*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":644185.66586944473},{"$f":"IF(Y29=\"\",0,Y29*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":648201.46935066534},{"$f":"IF(Z29=\"\",0,Z29*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":651917.24138367316},{"$f":"IF(AA29=\"\",0,AA29*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":655654.31383399584},{"$f":"IF(AB29=\"\",0,AB29*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":659412.80880486628},{"$f":"IF(AC29=\"\",0,AC29*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":663192.849099466},{"$f":"IF(AD29=\"\",0,AD29*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":666994.55822493765},{"$f":"IF(AE29=\"\",0,AE29*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":670818.06039642042},{"$f":"IF(AF29=\"\",0,AF29*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":674663.48054110864},{"$f":"IF(AG29=\"\",0,AG29*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":678530.9443023334},{"$f":"IF(AH29=\"\",0,AH29*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":682420.57804366795},{"$f":"IF(AI29=\"\",0,AI29*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":686332.50885305635},{"$f":"IF(AJ29=\"\",0,AJ29*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":690266.86454696581},{"$f":"IF(AK29=\"\",0,AK29*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":694223.77367456304},{"$f":"IF(AL29=\"\",0,AL29*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":697925.69414322276},{"$f":"IF(AM29=\"\",0,AM29*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":701647.35495451547},{"$f":"IF(AN29=\"\",0,AN29*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":705388.86137302755},{"$f":"IF(AO29=\"\",0,AO29*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":709150.31922466471},{"$f":"IF(AP29=\"\",0,AP29*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":712931.83489964507},{"$f":"IF(AQ29=\"\",0,AQ29*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":716733.51535550819},{"$f":"IF(AR29=\"\",0,AR29*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":720555.46812014061},{"$f":"IF(AS29=\"\",0,AS29*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":724397.80129481677},{"$f":"IF(AT29=\"\",0,AT29*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":728260.623557257},{"$f":"IF(AU29=\"\",0,AU29*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":732144.04416470125},{"$f":"IF(AV29=\"\",0,AV29*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":736048.17295699927},{"$f":"IF(AW29=\"\",0,AW29*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":739973.1203597174},{"$f":"IF(AX29=\"\",0,AX29*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":743918.99738726183},{"$f":"IF(AY29=\"\",0,AY29*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":747885.91564601869},{"$f":"IF(AZ29=\"\",0,AZ29*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":751873.9873375108},{"$f":"IF(BA29=\"\",0,BA29*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":755883.32526157086},{"$f":"IF(BB29=\"\",0,BB29*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":759914.04281953245},{"$f":"IF(BC29=\"\",0,BC29*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":763966.25401743699},{"$f":"IF(BD29=\"\",0,BD29*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":768040.07346925861},{"$f":"IF(BE29=\"\",0,BE29*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":772135.61640014593},{"$f":"IF(BF29=\"\",0,BF29*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":776252.99864968099},{"$f":"IF(BG29=\"\",0,BG29*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":780392.33667515579},{"$f":"IF(BH29=\"\",0,BH29*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":784553.74755486625},{"$f":"IF(BI29=\"\",0,BI29*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":788737.3489914235},{"$f":"IF(BJ29=\"\",0,BJ29*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":792943.25931508315},{"$f":"IF(BK29=\"\",0,BK29*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":797171.59748709213},{"$f":"IF(BL29=\"\",0,BL29*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":801422.48310305353},{"$f":"IF(BM29=\"\",0,BM29*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":805696.03639630915},{"$f":"IF(BN29=\"\",0,BN29*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":809992.3782413404},{"$f":"IF(BO29=\"\",0,BO29*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":814311.63015718688},{"$f":"IF(BP29=\"\",0,BP29*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":818653.91431088361},{"$f":"IF(BQ29=\"\",0,BQ29*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":823019.35352091643},{"$f":"IF(BR29=\"\",0,BR29*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":827408.07126069593},{"$f":"IF(BS29=\"\",0,BS29*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":831820.1916620495},{"$f":"IF(BT29=\"\",0,BT29*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":836255.83951873286},{"$f":"IF(BU29=\"\",0,BU29*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":840715.14028995915},{"$f":"IF(BV29=\"\",0,BV29*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":845198.22010394791},{"$f":"IF(BW29=\"\",0,BW29*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":849705.20576149225},{"$f":"IF(BX29=\"\",0,BX29*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":854236.22473954549},{"$f":"IF(BY29=\"\",0,BY29*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":858791.40519482666},{"$f":"IF(BZ29=\"\",0,BZ29*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":863370.87596744543},{"$f":"IF(CA29=\"\",0,CA29*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":867974.76658454619},{"$f":"IF(CB29=\"\",0,CB29*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":872603.20726397145},{"$f":"IF(CC29=\"\",0,CC29*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":877256.32891794539},{"$f":"IF(CD29=\"\",0,CD29*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":881934.26315677632},{"$f":"IF(CE29=\"\",0,CE29*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":886637.14229257917},{"$f":"IF(CF29=\"\",0,CF29*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":891365.09934301791},{"$f":"IF(CG29=\"\",0,CG29*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":896118.26803506806}]
[null,"Industria y comercio",{"$f":"+[3]PRESENT.PRESID.!L534/1000","v":900000},{"$f":"+[3]PRESENT.PRESID.!M534/1000","v":0},{"$f":"+[3]PRESENT.PRESID.!N534/1000","v":900000},{"$f":"+[3]PRESENT.PRESID.!O534/1000","v":0},{"$f":"+[3]PRESENT.PRESID.!P534/1000","v":900000},{"$f":"+[3]PRESENT.PRESID.!Q534/1000","v":0},{"$f":"+[3]PRESENT.PRESID.!R534/1000","v":900000},{"$f":"+[3]PRESENT.PRESID.!S534/1000","v":0},{"$f":"+[3]PRESENT.PRESID.!T534/1000","v":900000},{"$f":"+[3]PRESENT.PRESID.!U534/1000","v":0},{"$f":"+[3]PRESENT.PRESID.!V534/1000","v":900000},{"$f":"+[3]PRESENT.PRESID.!W534/1000","v":0},{"$f":"IF(N30=\"\",0,AVERAGE(C30:N30)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":452805.26510025683},{"$f":"IF(O30=\"\",0,O30*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":455628.0180055864},{"$f":"IF(P30=\"\",0,P30*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":458468.36773360922},{"$f":"IF(Q30=\"\",0,Q30*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":461326.42398155323},{"$f":"IF(R30=\"\",0,R30*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":464202.29713049042},{"$f":"IF(S30=\"\",0,S30*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":467096.0982495998},{"$f":"IF(T30=\"\",0,T30*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":470007.93910045701},{"$f":"IF(U30=\"\",0,U30*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":472937.9321413507},{"$f":"IF(V30=\"\",0,V30*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":475886.19053162576},{"$f":"IF(W30=\"\",0,W30*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":478852.82813605363},{"$f":"IF(X30=\"\",0,X30*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":481837.95952922996},{"$f":"IF(Y30=\"\",0,Y30*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":484841.69999999955},{"$f":"IF(Z30=\"\",0,Z30*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":487621.02296435612},{"$f":"IF(AA30=\"\",0,AA30*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":490416.27821370424},{"$f":"IF(AB30=\"\",0,AB30*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":493227.55707881344},{"$f":"IF(AC30=\"\",0,AC30*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":496054.95141400083},{"$f":"IF(AD30=\"\",0,AD30*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":498898.55360013229},{"$f":"IF(AE30=\"\",0,AE30*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":501758.45654764096},{"$f":"IF(AF30=\"\",0,AF30*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":504634.7536995628},{"$f":"IF(AG30=\"\",0,AG30*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":507527.53903458989},{"$f":"IF(AH30=\"\",0,AH30*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":510436.90707014088},{"$f":"IF(AI30=\"\",0,AI30*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":513362.95286544925},{"$f":"IF(AJ30=\"\",0,AJ30*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":516305.77202466934},{"$f":"IF(AK30=\"\",0,AK30*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":519265.46069999988},{"$f":"IF(AL30=\"\",0,AL30*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":522034.42297200422},{"$f":"IF(AM30=\"\",0,AM30*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":524818.15062442387},{"$f":"IF(AN30=\"\",0,AN30*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":527616.72239305859},{"$f":"IF(AO30=\"\",0,AO30*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":530430.21743356355},{"$f":"IF(AP30=\"\",0,AP30*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":533258.71532368835},{"$f":"IF(AQ30=\"\",0,AQ30*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":536102.2960655276},{"$f":"IF(AR30=\"\",0,AR30*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":538961.04008778406},{"$f":"IF(AS30=\"\",0,AS30*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":541835.02824804315},{"$f":"IF(AT30=\"\",0,AT30*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":544724.34183506039},{"$f":"IF(AU30=\"\",0,AU30*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":547629.06257106003},{"$f":"IF(AV30=\"\",0,AV30*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":550549.27261404693},{"$f":"IF(AW30=\"\",0,AW30*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":553485.05456013035},{"$f":"IF(AX30=\"\",0,AX30*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":556436.49144585978},{"$f":"IF(AY30=\"\",0,AY30*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":559403.6667505739},{"$f":"IF(AZ30=\"\",0,AZ30*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":562386.6643987617},{"$f":"IF(BA30=\"\",0,BA30*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":565385.56876243593},{"$f":"IF(BB30=\"\",0,BB30*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":568400.46466351987},{"$f":"IF(BC30=\"\",0,BC30*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":571431.43737624632},{"$f":"IF(BD30=\"\",0,BD30*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":574478.57262956945},{"$f":"IF(BE30=\"\",0,BE30*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":577541.95660958963},{"$f":"IF(BF30=\"\",0,BF30*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":580621.67596199131},{"$f":"IF(BG30=\"\",0,BG30*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":583717.81779449328},{"$f":"IF(BH30=\"\",0,BH30*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":586830.46967931301},{"$f":"IF(BI30=\"\",0,BI30*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":589959.71965564333},{"$f":"IF(BJ30=\"\",0,BJ30*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":593105.65623214236},{"$f":"IF(BK30=\"\",0,BK30*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":596268.36838943721},{"$f":"IF(BL30=\"\",0,BL30*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":599447.94558264059},{"$f":"IF(BM30=\"\",0,BM30*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":602644.47774388094},{"$f":"IF(BN30=\"\",0,BN30*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":605858.05528484634},{"$f":"IF(BO30=\"\",0,BO30*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":609088.76909934147},{"$f":"IF(BP30=\"\",0,BP30*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":612336.71056585864},{"$f":"IF(BQ30=\"\",0,BQ30*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":615601.97155016218},{"$f":"IF(BR30=\"\",0,BR30*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":618884.64440788713},{"$f":"IF(BS30=\"\",0,BS30*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":622184.82198715105},{"$f":"IF(BT30=\"\",0,BT30*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":625502.59763118043},{"$f":"IF(BU30=\"\",0,BU30*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":628838.06518095091},{"$f":"IF(BV30=\"\",0,BV30*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":632191.31897784118},{"$f":"IF(BW30=\"\",0,BW30*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":635562.45386630169},{"$f":"IF(BX30=\"\",0,BX30*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":638951.56519653718},{"$f":"IF(BY30=\"\",0,BY30*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":642358.74882720329},{"$f":"IF(BZ30=\"\",0,BZ30*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":645784.10112811835},{"$f":"IF(CA30=\"\",0,CA30*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":649227.71898298874},{"$f":"IF(CB30=\"\",0,CB30*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":652689.69979214936},{"$f":"IF(CC30=\"\",0,CC30*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":656170.14147531847},{"$f":"IF(CD30=\"\",0,CD30*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":659669.1424743674},{"$f":"IF(CE30=\"\",0,CE30*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":663186.8017561048},{"$f":"IF(CF30=\"\",0,CF30*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":666723.2188150757},{"$f":"IF(CG30=\"\",0,CG30*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":670278.49367637606}]
[null,"Predial",{"$f":"+[3]PRESENT.PRESID.!L536/1000","v":6172.0550000000003},{"$f":"+[3]PRESENT.PRESID.!M536/1000","v":6172.0550000000003},{"$f":"+[3]PRESENT.PRESID.!N536/1000","v":6172.0550000000003},{"$f":"+[3]PRESENT.PRESID.!O536/1000","v":8302.6409999999996},{"$f":"+[3]PRESENT.PRESID.!P536/1000","v":6172.0550000000003},{"$f":"+[3]PRESENT.PRESID.!Q536/1000","v":6172.0550000000003},{"$f":"+[3]PRESENT.PRESID.!R536/1000","v":6172.0550000000003},{"$f":"+[3]PRESENT.PRESID.!S536/1000","v":6172.0550000000003},{"$f":"+[3]PRESENT.PRESID.!T536/1000","v":6172.0550000000003},{"$f":"+[3]PRESENT.PRESID.!U536/1000","v":6172.0550000000003},{"$f":"+[3]PRESENT.PRESID.!V536/1000","v":6172.0550000000003},{"$f":"+[3]PRESENT.PRESID.!W536/1000","v":6172.0630000000001},{"$f":"IF(N31=\"\",0,AVERAGE(C31:N31)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":6389.1874420095201},{"$f":"IF(O31=\"\",0,O31*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":6429.0171410096727},{"$f":"IF(P31=\"\",0,P31*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":6469.0951352644006},{"$f":"IF(Q31=\"\",0,Q31*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":6509.4229726270642},{"$f":"IF(R31=\"\",0,R31*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":6550.0022106002216},{"$f":"IF(S31=\"\",0,S31*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":6590.8344163957818},{"$f":"IF(T31=\"\",0,T31*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":6631.9211669955303},{"$f":"IF(U31=\"\",0,U31*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":6673.2640492120354},{"$f":"IF(V31=\"\",0,V31*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":6714.864659749931},{"$f":"IF(W31=\"\",0,W31*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":6756.7246052675855},{"$f":"IF(X31=\"\",0,X31*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":6798.8455024391496},{"$f":"IF(Y31=\"\",0,Y31*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":6841.2289780169958},{"$f":"IF(Z31=\"\",0,Z31*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":6880.4458704646222},{"$f":"IF(AA31=\"\",0,AA31*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":6919.8875711533101},{"$f":"IF(AB31=\"\",0,AB31*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":6959.5553687814263},{"$f":"IF(AC31=\"\",0,AC31*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":6999.4505594347156},{"$f":"IF(AD31=\"\",0,AD31*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7039.5744466286496},{"$f":"IF(AE31=\"\",0,AE31*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7079.9283413510148},{"$f":"IF(AF31=\"\",0,AF31*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7120.5135621047484},{"$f":"IF(AG31=\"\",0,AG31*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7161.3314349510192},{"$f":"IF(AH31=\"\",0,AH31*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7202.3832935525543},{"$f":"IF(AI31=\"\",0,AI31*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7243.6704792172122},{"$f":"IF(AJ31=\"\",0,AJ31*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7285.1943409418127},{"$f":"IF(AK31=\"\",0,AK31*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7326.9562354562077},{"$f":"IF(AL31=\"\",0,AL31*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7366.026936128761},{"$f":"IF(AM31=\"\",0,AM31*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7405.3059797478245},{"$f":"IF(AN31=\"\",0,AN31*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7444.7944772938163},{"$f":"IF(AO31=\"\",0,AO31*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7484.493545671412},{"$f":"IF(AP31=\"\",0,AP31*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7524.4043077411379},{"$f":"IF(AQ31=\"\",0,AQ31*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7564.5278923511287},{"$f":"IF(AR31=\"\",0,AR31*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7604.8654343690569},{"$f":"IF(AS31=\"\",0,AS31*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7645.4180747142309},{"$f":"IF(AT31=\"\",0,AT31*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7686.1869603898649},{"$f":"IF(AU31=\"\",0,AU31*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7727.1732445155239},{"$f":"IF(AV31=\"\",0,AV31*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7768.3780863597349},{"$f":"IF(AW31=\"\",0,AW31*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7809.8026513727791},{"$f":"IF(AX31=\"\",0,AX31*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7851.4481112196536},{"$f":"IF(AY31=\"\",0,AY31*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7893.3156438132137},{"$f":"IF(AZ31=\"\",0,AZ31*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7935.4064333474862},{"$f":"IF(BA31=\"\",0,BA31*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":7977.7216703311651},{"$f":"IF(BB31=\"\",0,BB31*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8020.2625516212856},{"$f":"IF(BC31=\"\",0,BC31*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8063.0302804570747},{"$f":"IF(BD31=\"\",0,BD31*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8106.0260664939842},{"$f":"IF(BE31=\"\",0,BE31*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8149.2511258379045},{"$f":"IF(BF31=\"\",0,BF31*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8192.7066810795641},{"$f":"IF(BG31=\"\",0,BG31*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8236.3939613291041},{"$f":"IF(BH31=\"\",0,BH31*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8280.3142022508491},{"$f":"IF(BI31=\"\",0,BI31*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8324.4686460982539},{"$f":"IF(BJ31=\"\",0,BJ31*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8368.8585417490376},{"$f":"IF(BK31=\"\",0,BK31*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8413.4851447405126},{"$f":"IF(BL31=\"\",0,BL31*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8458.3497173050928},{"$f":"IF(BM31=\"\",0,BM31*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8503.4535284059966},{"$f":"IF(BN31=\"\",0,BN31*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8548.797853773136},{"$f":"IF(BO31=\"\",0,BO31*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8594.3839759392031},{"$f":"IF(BP31=\"\",0,BP31*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8640.2131842759445},{"$f":"IF(BQ31=\"\",0,BQ31*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8686.2867750306286},{"$f":"IF(BR31=\"\",0,BR31*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8732.6060513627126},{"$f":"IF(BS31=\"\",0,BS31*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8779.172323380697},{"$f":"IF(BT31=\"\",0,BT31*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8825.986908179184},{"$f":"IF(BU31=\"\",0,BU31*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8873.0511298761321},{"$f":"IF(BV31=\"\",0,BV31*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8920.3663196503021},{"$f":"IF(BW31=\"\",0,BW31*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":8967.9338157789152},{"$f":"IF(BX31=\"\",0,BX31*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":9015.7549636755011},{"$f":"IF(BY31=\"\",0,BY31*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":9063.8311159279547},{"$f":"IF(BZ31=\"\",0,BZ31*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":9112.1636323367893},{"$f":"IF(CA31=\"\",0,CA31*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":9160.7538799536014},{"$f":"IF(CB31=\"\",0,CB31*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":9209.6032331197348},{"$f":"IF(CC31=\"\",0,CC31*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":9258.7130735051542},{"$f":"IF(CD31=\"\",0,CD31*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":9308.0847901475227},{"$f":"IF(CE31=\"\",0,CE31*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":9357.7197794914919},{"$f":"IF(CF31=\"\",0,CF31*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":9407.6194454281995},{"$f":"IF(CG31=\"\",0,CG31*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":9457.7851993349759}]
[null,"Vehiculos",{"$f":"+[3]PRESENT.PRESID.!L537/1000","v":0},{"$f":"+[3]PRESENT.PRESID.!M537/1000","v":0},{"$f":"+[3]PRESENT.PRESID.!N537/1000","v":0},{"$f":"+[3]PRESENT.PRESID.!O537/1000","v":2000},{"$f":"+[3]PRESENT.PRESID.!P537/1000","v":0},{"$f":"+[3]PRESENT.PRESID.!Q537/1000","v":0},{"$f":"+[3]PRESENT.PRESID.!R537/1000","v":0},{"$f":"+[3]PRESENT.PRESID.!S537/1000","v":0},{"$f":"+[3]PRESENT.PRESID.!T537/1000","v":0},{"$f":"+[3]PRESENT.PRESID.!U537/1000","v":0},{"$f":"+[3]PRESENT.PRESID.!V537/1000","v":0},{"$f":"+[3]PRESENT.PRESID.!W537/1000","v":0},{"$f":"IF(N32=\"\",0,AVERAGE(C32:N32)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":167.70565374083586},{"$f":"IF(O32=\"\",0,O32*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":168.75111777984679},{"$f":"IF(P32=\"\",0,P32*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":169.80309916059599},{"$f":"IF(Q32=\"\",0,Q32*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":170.86163851168638},{"$f":"IF(R32=\"\",0,R32*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":171.92677671499646},{"$f":"IF(S32=\"\",0,S32*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":172.99855490725921},{"$f":"IF(T32=\"\",0,T32*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":174.07701448165076},{"$f":"IF(U32=\"\",0,U32*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":175.16219708938917},{"$f":"IF(V32=\"\",0,V32*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":176.25414464134289},{"$f":"IF(W32=\"\",0,W32*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":177.3528993096495},{"$f":"IF(X32=\"\",0,X32*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":178.45850352934445},{"$f":"IF(Y32=\"\",0,Y32*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":179.57099999999986},{"$f":"IF(Z32=\"\",0,Z32*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":180.60037887568745},{"$f":"IF(AA32=\"\",0,AA32*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":181.63565859766825},{"$f":"IF(AB32=\"\",0,AB32*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":182.67687299215314},{"$f":"IF(AC32=\"\",0,AC32*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":183.72405607925958},{"$f":"IF(AD32=\"\",0,AD32*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":184.77724207412311},{"$f":"IF(AE32=\"\",0,AE32*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":185.8364653880152},{"$f":"IF(AF32=\"\",0,AF32*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":186.90176062946773},{"$f":"IF(AG32=\"\",0,AG32*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":187.9731626054037},{"$f":"IF(AH32=\"\",0,AH32*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":189.05070632227444},{"$f":"IF(AI32=\"\",0,AI32*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":190.13442698720348},{"$f":"IF(AJ32=\"\",0,AJ32*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":191.22436000913683},{"$f":"IF(AK32=\"\",0,AK32*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":192.32054099999999},{"$f":"IF(AL32=\"\",0,AL32*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":193.34608258222383},{"$f":"IF(AM32=\"\",0,AM32*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":194.37709282386075},{"$f":"IF(AN32=\"\",0,AN32*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":195.41360088631805},{"$f":"IF(AO32=\"\",0,AO32*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":196.45563608650508},{"$f":"IF(AP32=\"\",0,AP32*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":197.50322789766238},{"$f":"IF(AQ32=\"\",0,AQ32*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":198.55640595019543},{"$f":"IF(AR32=\"\",0,AR32*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":199.61520003251263},{"$f":"IF(AS32=\"\",0,AS32*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":200.67964009186787},{"$f":"IF(AT32=\"\",0,AT32*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":201.74975623520757},{"$f":"IF(AU32=\"\",0,AU32*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":202.82557873002224},{"$f":"IF(AV32=\"\",0,AV32*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":203.9071380052026},{"$f":"IF(AW32=\"\",0,AW32*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":204.99446465190016},{"$f":"IF(AX32=\"\",0,AX32*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":206.08758942439255},{"$f":"IF(AY32=\"\",0,AY32*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":207.18654324095334},{"$f":"IF(AZ32=\"\",0,AZ32*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":208.29135718472659},{"$f":"IF(BA32=\"\",0,BA32*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":209.40206250460594},{"$f":"IF(BB32=\"\",0,BB32*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":210.51869061611853},{"$f":"IF(BC32=\"\",0,BC32*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":211.64127310231351},{"$f":"IF(BD32=\"\",0,BD32*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":212.7698417146554},{"$f":"IF(BE32=\"\",0,BE32*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":213.90442837392214},{"$f":"IF(BF32=\"\",0,BF32*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":215.04506517110792},{"$f":"IF(BG32=\"\",0,BG32*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":216.1917843683309},{"$f":"IF(BH32=\"\",0,BH32*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":217.34461839974563},{"$f":"IF(BI32=\"\",0,BI32*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":218.50359987246054},{"$f":"IF(BJ32=\"\",0,BJ32*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":219.66876156746017},{"$f":"IF(BK32=\"\",0,BK32*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":220.84013644053232},{"$f":"IF(BL32=\"\",0,BL32*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":222.01775762320023},{"$f":"IF(BM32=\"\",0,BM32*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":223.20165842365964},{"$f":"IF(BN32=\"\",0,BN32*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":224.3918723277209},{"$f":"IF(BO32=\"\",0,BO32*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":225.58843299975615},{"$f":"IF(BP32=\"\",0,BP32*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":226.79137428365138},{"$f":"IF(BQ32=\"\",0,BQ32*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":228.00073020376379},{"$f":"IF(BR32=\"\",0,BR32*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":229.21653496588414},{"$f":"IF(BS32=\"\",0,BS32*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":230.4388229582041},{"$f":"IF(BT32=\"\",0,BT32*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":231.66762875228906},{"$f":"IF(BU32=\"\",0,BU32*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":232.90298710405591},{"$f":"IF(BV32=\"\",0,BV32*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":234.14493295475603},{"$f":"IF(BW32=\"\",0,BW32*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":235.39350143196364},{"$f":"IF(BX32=\"\",0,BX32*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":236.64872785056937},{"$f":"IF(BY32=\"\",0,BY32*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":237.91064771377904},{"$f":"IF(BZ32=\"\",0,BZ32*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":239.17929671411795},{"$f":"IF(CA32=\"\",0,CA32*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":240.45471073444031},{"$f":"IF(CB32=\"\",0,CB32*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":241.73692584894425},{"$f":"IF(CC32=\"\",0,CC32*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":243.0259783241921},{"$f":"IF(CD32=\"\",0,CD32*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":244.32190462013617},{"$f":"IF(CE32=\"\",0,CE32*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":245.62474139115002},{"$f":"IF(CF32=\"\",0,CF32*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":246.9345254870652},{"$f":"IF(CG32=\"\",0,CG32*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":248.25129395421348}]
[null,"Impuesto patrimonial",{"$f":"+Variables!$D$107/12","v":699343.46799999999},{"$f":"+Variables!$D$107/12","v":699343.46799999999},{"$f":"+Variables!$D$107/12","v":699343.46799999999},{"$f":"+Variables!$D$107/12","v":699343.46799999999},{"$f":"+Variables!$D$107/12","v":699343.46799999999},{"$f":"+Variables!$D$107/12","v":699343.46799999999},{"$f":"+Variables!$D$107/12","v":699343.46799999999},{"$f":"+Variables!$D$107/12","v":699343.46799999999},{"$f":"+Variables!$D$107/12","v":699343.46799999999},{"$f":"+Variables!$D$107/12","v":699343.46799999999},{"$f":"+Variables!$D$107/12","v":699343.46799999999},{"$f":"+Variables!$D$107/12","v":699343.46799999999},{"$f":"+Variables!$E$107/12","v":738716.50524839992},{"$f":"+Variables!$E$107/12","v":738716.50524839992},{"$f":"+Variables!$E$107/12","v":738716.50524839992},{"$f":"+Variables!$E$107/12","v":738716.50524839992},{"$f":"+Variables!$E$107/12","v":738716.50524839992},{"$f":"+Variables!$E$107/12","v":738716.50524839992},{"$f":"+Variables!$E$107/12","v":738716.50524839992},{"$f":"+Variables!$E$107/12","v":738716.50524839992},{"$f":"+Variables!$E$107/12","v":738716.50524839992},{"$f":"+Variables!$E$107/12","v":738716.50524839992},{"$f":"+Variables!$E$107/12","v":738716.50524839992},{"$f":"+Variables!$E$107/12","v":738716.50524839992},{"$f":"+Variables!$F$107/12","v":775652.33051082015},{"$f":"+Variables!$F$107/12","v":775652.33051082015},{"$f":"+Variables!$F$107/12","v":775652.33051082015},{"$f":"+Variables!$F$107/12","v":775652.33051082015},{"$f":"+Variables!$F$107/12","v":775652.33051082015},{"$f":"+Variables!$F$107/12","v":775652.33051082015},{"$f":"+Variables!$F$107/12","v":775652.33051082015},{"$f":"+Variables!$F$107/12","v":775652.33051082015},{"$f":"+Variables!$F$107/12","v":775652.33051082015},{"$f":"+Variables!$F$107/12","v":775652.33051082015},{"$f":"+Variables!$F$107/12","v":775652.33051082015},{"$f":"+Variables!$F$107/12","v":775652.33051082015},{"$f":"+Variables!$G$107/12","v":810556.68538380682},{"$f":"+Variables!$G$107/12","v":810556.68538380682},{"$f":"+Variables!$G$107/12","v":810556.68538380682},{"$f":"+Variables!$G$107/12","v":810556.68538380682},{"$f":"+Variables!$G$107/12","v":810556.68538380682},{"$f":"+Variables!$G$107/12","v":810556.68538380682},{"$f":"+Variables!$G$107/12","v":810556.68538380682},{"$f":"+Variables!$G$107/12","v":810556.68538380682},{"$f":"+Variables!$G$107/12","v":810556.68538380682},{"$f":"+Variables!$G$107/12","v":810556.68538380682},{"$f":"+Variables!$G$107/12","v":810556.68538380682},{"$f":"+Variables!$G$107/12","v":810556.68538380682},{"$f":"+Variables!$H$107/12","v":847031.73622607812},{"$f":"+Variables!$H$107/12","v":847031.73622607812},{"$f":"+Variables!$H$107/12","v":847031.73622607812},{"$f":"+Variables!$H$107/12","v":847031.73622607812},{"$f":"+Variables!$H$107/12","v":847031.73622607812},{"$f":"+Variables!$H$107/12","v":847031.73622607812},{"$f":"+Variables!$H$107/12","v":847031.73622607812},{"$f":"+Variables!$H$107/12","v":847031.73622607812},{"$f":"+Variables!$H$107/12","v":847031.73622607812},{"$f":"+Variables!$H$107/12","v":847031.73622607812},{"$f":"+Variables!$H$107/12","v":847031.73622607812},{"$f":"+Variables!$H$107/12","v":847031.73622607812},{"$f":"+Variables!$I$107/12","v":885148.1643562516},{"$f":"+Variables!$I$107/12","v":885148.1643562516},{"$f":"+Variables!$I$107/12","v":885148.1643562516},{"$f":"+Variables!$I$107/12","v":885148.1643562516},{"$f":"+Variables!$I$107/12","v":885148.1643562516},{"$f":"+Variables!$I$107/12","v":885148.1643562516},{"$f":"+Variables!$I$107/12","v":885148.1643562516},{"$f":"+Variables!$I$107/12","v":885148.1643562516},{"$f":"+Variables!$I$107/12","v":885148.1643562516},{"$f":"+Variables!$I$107/12","v":885148.1643562516},{"$f":"+Variables!$I$107/12","v":885148.1643562516},{"$f":"+Variables!$I$107/12","v":885148.1643562516},{"$f":"+Variables!$J$107/12","v":924979.83175228268},{"$f":"+Variables!$J$107/12","v":924979.83175228268},{"$f":"+Variables!$J$107/12","v":924979.83175228268},{"$f":"+Variables!$J$107/12","v":924979.83175228268},{"$f":"+Variables!$J$107/12","v":924979.83175228268},{"$f":"+Variables!$J$107/12","v":924979.83175228268},{"$f":"+Variables!$J$107/12","v":924979.83175228268},{"$f":"+Variables!$J$107/12","v":924979.83175228268},{"$f":"+Variables!$J$107/12","v":924979.83175228268},{"$f":"+Variables!$J$107/12","v":924979.83175228268},{"$f":"+Variables!$J$107/12","v":924979.83175228268},{"$f":"+Variables!$J$107/12","v":924979.83175228268}]
[null,"Total Contribuciones e impuestos",{"$f":"SUM(C29:C33)","v":2032135.9359999998},1932135.9299999997,2032135.9300000002,1136266.5160000001,2032135.9300000002,1132135.93,2032135.9300000002,1932135.9299999997,2032135.9300000002,1632135.9300000002,2032135.9300000002,1132135.94,1803449.526073806,1810086.9891502785,1816765.829656801,1823486.3055370641,1830248.6763427584,1837053.2032435995,1843900.1490374156,1850789.7781602957,1857722.3566968029,1864698.1523902505,1871717.4346530433,1878780.4745770819,1922251.6411081897,1928824.4457882713,1935434.9286362734,1942083.3056398011,1948769.7940245927,1955494.6122616208,1962257.9800742255,1969060.1184452996,{"$f":"SUM(AI29:AI33)","v":1975901.2496245038},1982781.5971355303,1989701.385783406,1996660.8416618393,2038076.1755177449,2044621.8740353179,2051202.4772280729,2057818.1712237932,2064469.1431427789,2071155.5811031437,2077877.6742261332,2084635.6126414728,2091429.5874927491,2098259.7909428137,2105126.4161792179,2112029.6574196792,2155444.7607598435,2162421.8208097247,2169436.085752883,2176487.7539829207,2183577.0249513676,2190704.0991733205,2197869.178233115,2205072.4647900257,2212314.1625840012,2219594.4764414243,2226913.612280908,2234271.7771191155,2279785.6072067935,2287222.4555139621,2294698.9605168737,2302215.3336832714,{"$f":"SUM(BO29:BO33)","v":2309771.7876085392},2317368.5360217188,2325005.7937915535,2332683.7769325646,2340402.7026111633,2348162.789151791,2355964.2560430965,2363807.3239441421,2411523.882086677,2419450.8186972872,2427420.0253798915,2435431.7275379547,2443486.1517768973,2451583.5259105056,2459724.078967372,2467908.0411973759,2476135.6440781942,2484407.1203218494,2492722.7038812917,2501082.6299570161]
[null,"Gastos administrativos",{"$f":"+[3]PRESENT.PRESID.!L558/1000","v":1181908.6359999999},{"$f":"+[3]PRESENT.PRESID.!M558/1000","v":696841.14199999999},{"$f":"+[3]PRESENT.PRESID.!N558/1000","v":696841.14199999999},{"$f":"+[3]PRESENT.PRESID.!O558/1000","v":696841.14199999999},{"$f":"+[3]PRESENT.PRESID.!P558/1000","v":696841.14199999999},{"$f":"+[3]PRESENT.PRESID.!Q558/1000","v":696841.14199999999},{"$f":"+[3]PRESENT.PRESID.!R558/1000","v":696841.14199999999},{"$f":"+[3]PRESENT.PRESID.!S558/1000","v":696841.14199999999},{"$f":"+[3]PRESENT.PRESID.!T558/1000","v":702003.14199999999},{"$f":"+[3]PRESENT.PRESID.!U558/1000","v":696841.14199999999},{"$f":"+[3]PRESENT.PRESID.!V558/1000","v":696841.14199999999},{"$f":"+[3]PRESENT.PRESID.!W558/1000","v":696841.05200000003},{"$f":"IF(N35=\"\",0,AVERAGE(C35:N35)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":742292.31697612384},{"$f":"IF(O35=\"\",0,O35*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":746919.70971168368},{"$f":"IF(P35=\"\",0,P35*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":751575.94925467961},{"$f":"IF(Q35=\"\",0,Q35*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":756261.21543387196},{"$f":"IF(R35=\"\",0,R35*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":760975.68919905962},{"$f":"IF(S35=\"\",0,S35*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":765719.55262806849},{"$f":"IF(T35=\"\",0,T35*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":770492.98893378361},{"$f":"IF(U35=\"\",0,U35*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":775296.18247122481},{"$f":"IF(V35=\"\",0,V35*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":780129.31874466676},{"$f":"IF(W35=\"\",0,W35*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":784992.58441480354},{"$f":"IF(X35=\"\",0,X35*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":789886.16730595741},{"$f":"IF(Y35=\"\",0,Y35*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":794810.256413333},{"$f":"IF(Z35=\"\",0,Z35*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":799366.45361740119},{"$f":"IF(AA35=\"\",0,AA35*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":803948.7689204684},{"$f":"IF(AB35=\"\",0,AB35*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":808557.35204280878},{"$f":"IF(AC35=\"\",0,AC35*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":813192.35356295831},{"$f":"IF(AD35=\"\",0,AD35*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":817853.92492263438},{"$f":"IF(AE35=\"\",0,AE35*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":822542.21843168407},{"$f":"IF(AF35=\"\",0,AF35*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":827257.38727306051},{"$f":"IF(AG35=\"\",0,AG35*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":831999.58550782793},{"$f":"IF(AH35=\"\",0,AH35*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":836768.96808019548},{"$f":"IF(AI35=\"\",0,AI35*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":841565.69082257967},{"$f":"IF(AJ35=\"\",0,AJ35*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":846389.91046069609},{"$f":"IF(AK35=\"\",0,AK35*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":851241.78461868025},{"$f":"IF(AL35=\"\",0,AL35*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":855780.99734194775},{"$f":"IF(AM35=\"\",0,AM35*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":860344.41523526132},{"$f":"IF(AN35=\"\",0,AN35*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":864932.16737172089},{"$f":"IF(AO35=\"\",0,AO35*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":869544.38351270335},{"$f":"IF(AP35=\"\",0,AP35*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":874181.19411153311},{"$f":"IF(AQ35=\"\",0,AQ35*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":878842.73031717155},{"$f":"IF(AR35=\"\",0,AR35*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":883529.12397792668},{"$f":"IF(AS35=\"\",0,AS35*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":888240.50764518231},{"$f":"IF(AT35=\"\",0,AT35*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":892977.0145771472},{"$f":"IF(AU35=\"\",0,AU35*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":897738.77874262433},{"$f":"IF(AV35=\"\",0,AV35*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":902525.93482479965},{"$f":"IF(AW35=\"\",0,AW35*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":907338.61822505214},{"$f":"IF(AX35=\"\",0,AX35*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":912176.9650667829},{"$f":"IF(AY35=\"\",0,AY35*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":917041.11219926586},{"$f":"IF(AZ35=\"\",0,AZ35*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":921931.19720151811},{"$f":"IF(BA35=\"\",0,BA35*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":926847.35838619131},{"$f":"IF(BB35=\"\",0,BB35*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":931789.73480348394},{"$f":"IF(BC35=\"\",0,BC35*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":936758.46624507394},{"$f":"IF(BD35=\"\",0,BD35*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":941753.69324807276},{"$f":"IF(BE35=\"\",0,BE35*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":946775.55709900055},{"$f":"IF(BF35=\"\",0,BF35*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":951824.19983778195},{"$f":"IF(BG35=\"\",0,BG35*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":956899.76426176401},{"$f":"IF(BH35=\"\",0,BH35*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":962002.39392975473},{"$f":"IF(BI35=\"\",0,BI35*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":967132.23316608381},{"$f":"IF(BJ35=\"\",0,BJ35*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":972289.42706468469},{"$f":"IF(BK35=\"\",0,BK35*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":977474.12149319833},{"$f":"IF(BL35=\"\",0,BL35*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":982686.46309709898},{"$f":"IF(BM35=\"\",0,BM35*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":987926.59930384217},{"$f":"IF(BN35=\"\",0,BN35*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":993194.67832703434},{"$f":"IF(BO35=\"\",0,BO35*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":998490.84917062509},{"$f":"IF(BP35=\"\",0,BP35*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1003815.2616331215},{"$f":"IF(BQ35=\"\",0,BQ35*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1009168.0663118254},{"$f":"IF(BR35=\"\",0,BR35*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1014549.4146070925},{"$f":"IF(BS35=\"\",0,BS35*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1019959.4587266149},{"$f":"IF(BT35=\"\",0,BT35*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1025398.3516897262},{"$f":"IF(BU35=\"\",0,BU35*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1030866.2473317294},{"$f":"IF(BV35=\"\",0,BV35*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1036363.300308248},{"$f":"IF(BW35=\"\",0,BW35*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1041889.6660996007},{"$f":"IF(BX35=\"\",0,BX35*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1047445.5010151985},{"$f":"IF(BY35=\"\",0,BY35*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1053030.9621979662},{"$f":"IF(BZ35=\"\",0,BZ35*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1058646.2076287868},{"$f":"IF(CA35=\"\",0,CA35*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1064291.3961309702},{"$f":"IF(CB35=\"\",0,CB35*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1069966.6873747453},{"$f":"IF(CC35=\"\",0,CC35*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1075672.2418817757},{"$f":"IF(CD35=\"\",0,CD35*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1081408.2210297009},{"$f":"IF(CE35=\"\",0,CE35*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1087174.7870566999},{"$f":"IF(CF35=\"\",0,CF35*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1092972.1030660802},{"$f":"IF(CG35=\"\",0,CG35*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":1098800.3330308914}]
[null,"Sistemas operativos de tesorería",{"$f":"+[3]PRESENT.PRESID.!L552/1000","v":81666.228000000003},{"$f":"+[3]PRESENT.PRESID.!M552/1000","v":81666.228000000003},{"$f":"+[3]PRESENT.PRESID.!N552/1000","v":81666.228000000003},{"$f":"+[3]PRESENT.PRESID.!O552/1000","v":81666.228000000003},{"$f":"+[3]PRESENT.PRESID.!P552/1000","v":81666.228000000003},{"$f":"+[3]PRESENT.PRESID.!Q552/1000","v":81666.228000000003},{"$f":"+[3]PRESENT.PRESID.!R552/1000","v":81666.228000000003},{"$f":"+[3]PRESENT.PRESID.!S552/1000","v":81666.228000000003},{"$f":"+[3]PRESENT.PRESID.!T552/1000","v":81666.228000000003},{"$f":"+[3]PRESENT.PRESID.!U552/1000","v":81666.228000000003},{"$f":"+[3]PRESENT.PRESID.!V552/1000","v":81666.228000000003},{"$f":"+[3]PRESENT.PRESID.!W552/1000","v":81666.232000000004},{"$f":"IF(N36=\"\",0,AVERAGE(C36:N36)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":82175.329267140231},{"$f":"IF(O36=\"\",0,O36*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":82687.603896685163},{"$f":"IF(P36=\"\",0,P36*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":83203.072006541232},{"$f":"IF(Q36=\"\",0,Q36*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":83721.753504617023},{"$f":"IF(R36=\"\",0,R36*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":84243.66842292549},{"$f":"IF(S36=\"\",0,S36*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":84768.836918357585},{"$f":"IF(T36=\"\",0,T36*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":85297.279273460765},{"$f":"IF(U36=\"\",0,U36*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":85829.015897222314},{"$f":"IF(V36=\"\",0,V36*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":86364.06732585757},{"$f":"IF(W36=\"\",0,W36*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":86902.454223603039},{"$f":"IF(X36=\"\",0,X36*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":87444.19738351446},{"$f":"IF(Y36=\"\",0,Y36*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":87989.317728269889},{"$f":"IF(Z36=\"\",0,Z36*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":88493.710670090368},{"$f":"IF(AA36=\"\",0,AA36*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":89000.995011075283},{"$f":"IF(AB36=\"\",0,AB36*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":89511.187325979015},{"$f":"IF(AC36=\"\",0,AC36*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":90024.304284569647},{"$f":"IF(AD36=\"\",0,AD36*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":90540.362652173601},{"$f":"IF(AE36=\"\",0,AE36*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":91059.379290223413},{"$f":"IF(AF36=\"\",0,AF36*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":91581.371156808673},{"$f":"IF(AG36=\"\",0,AG36*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":92106.3553072301},{"$f":"IF(AH36=\"\",0,AH36*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":92634.348894556781},{"$f":"IF(AI36=\"\",0,AI36*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":93165.369170186663},{"$f":"IF(AJ36=\"\",0,AJ36*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":93699.433484410169},{"$f":"IF(AK36=\"\",0,AK36*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":94236.559286977106},{"$f":"IF(AL36=\"\",0,AL36*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":94739.071965092429},{"$f":"IF(AM36=\"\",0,AM36*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":95244.264271937587},{"$f":"IF(AN36=\"\",0,AN36*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":95752.150496525472},{"$f":"IF(AO36=\"\",0,AO36*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":96262.745004064534},{"$f":"IF(AP36=\"\",0,AP36*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":96776.062236365149},{"$f":"IF(AQ36=\"\",0,AQ36*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":97292.116712248069},{"$f":"IF(AR36=\"\",0,AR36*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":97810.923027955054},{"$f":"IF(AS36=\"\",0,AS36*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":98332.495857561764},{"$f":"IF(AT36=\"\",0,AT36*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":98856.849953392753},{"$f":"IF(AU36=\"\",0,AU36*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":99384.00014643879},{"$f":"IF(AV36=\"\",0,AV36*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":99913.961346776268},{"$f":"IF(AW36=\"\",0,AW36*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":100446.74854398899},{"$f":"IF(AX36=\"\",0,AX36*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":100982.37680759211},{"$f":"IF(AY36=\"\",0,AY36*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":101520.86128745836},{"$f":"IF(AZ36=\"\",0,AZ36*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":102062.21721424659},{"$f":"IF(BA36=\"\",0,BA36*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":102606.45989983248},{"$f":"IF(BB36=\"\",0,BB36*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":103153.60473774171},{"$f":"IF(BC36=\"\",0,BC36*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":103703.66720358531},{"$f":"IF(BD36=\"\",0,BD36*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":104256.66285549739},{"$f":"IF(BE36=\"\",0,BE36*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":104812.60733457518},{"$f":"IF(BF36=\"\",0,BF36*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":105371.51636532144},{"$f":"IF(BG36=\"\",0,BG36*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":105933.40575608921},{"$f":"IF(BH36=\"\",0,BH36*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":106498.29139952893},{"$f":"IF(BI36=\"\",0,BI36*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":107066.18927303796},{"$f":"IF(BJ36=\"\",0,BJ36*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":107637.11543921253},{"$f":"IF(BK36=\"\",0,BK36*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":108211.08604630198},{"$f":"IF(BL36=\"\",0,BL36*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":108788.11732866554},{"$f":"IF(BM36=\"\",0,BM36*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":109368.22560723154},{"$f":"IF(BN36=\"\",0,BN36*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":109951.42728995899},{"$f":"IF(BO36=\"\",0,BO36*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":110537.73887230168},{"$f":"IF(BP36=\"\",0,BP36*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":111127.17693767477},{"$f":"IF(BQ36=\"\",0,BQ36*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":111719.75815792379},{"$f":"IF(BR36=\"\",0,BR36*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":112315.49929379622},{"$f":"IF(BS36=\"\",0,BS36*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":112914.41719541559},{"$f":"IF(BT36=\"\",0,BT36*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":113516.52880275798},{"$f":"IF(BU36=\"\",0,BU36*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":114121.85114613127},{"$f":"IF(BV36=\"\",0,BV36*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":114730.40134665674},{"$f":"IF(BW36=\"\",0,BW36*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":115342.19661675338},{"$f":"IF(BX36=\"\",0,BX36*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":115957.2542606247},{"$f":"IF(BY36=\"\",0,BY36*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":116575.5916747482},{"$f":"IF(BZ36=\"\",0,BZ36*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":117197.22634836739},{"$f":"IF(CA36=\"\",0,CA36*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":117822.17586398647},{"$f":"IF(CB36=\"\",0,CB36*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":118450.45789786764},{"$f":"IF(CC36=\"\",0,CC36*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":119082.09022053107},{"$f":"IF(CD36=\"\",0,CD36*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":119717.0906972575},{"$f":"IF(CE36=\"\",0,CE36*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":120355.47728859358},{"$f":"IF(CF36=\"\",0,CF36*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":120997.26805085984},{"$f":"IF(CG36=\"\",0,CG36*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$56)-1)))","v":121642.48113666143}]
[]
[]
[null,"Modulo de Ingresos y Egresos no operacionales"]
[]
[null,"Descripción",{"$f":"+C10","v":"2009-01-01"},{"$f":"+D10","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP10","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Ingresos No Operacionales"]
[null,"Ajuste de provisión de riesgo de tasa.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N43=\"\",0,AVERAGE(C43:N43)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(O43=\"\",0,O43*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(P43=\"\",0,P43*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(Q43=\"\",0,Q43*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(R43=\"\",0,R43*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(S43=\"\",0,S43*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(T43=\"\",0,T43*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(U43=\"\",0,U43*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(V43=\"\",0,V43*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(W43=\"\",0,W43*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(X43=\"\",0,X43*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(Y43=\"\",0,Y43*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(Z43=\"\",0,Z43*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AA43=\"\",0,AA43*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AB43=\"\",0,AB43*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AC43=\"\",0,AC43*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AD43=\"\",0,AD43*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AE43=\"\",0,AE43*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AF43=\"\",0,AF43*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AG43=\"\",0,AG43*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AH43=\"\",0,AH43*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AI43=\"\",0,AI43*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AJ43=\"\",0,AJ43*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AK43=\"\",0,AK43*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AL43=\"\",0,AL43*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AM43=\"\",0,AM43*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AN43=\"\",0,AN43*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AO43=\"\",0,AO43*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AP43=\"\",0,AP43*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AQ43=\"\",0,AQ43*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AR43=\"\",0,AR43*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AS43=\"\",0,AS43*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AT43=\"\",0,AT43*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AU43=\"\",0,AU43*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AV43=\"\",0,AV43*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AW43=\"\",0,AW43*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AX43=\"\",0,AX43*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AY43=\"\",0,AY43*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AZ43=\"\",0,AZ43*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BA43=\"\",0,BA43*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BB43=\"\",0,BB43*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BC43=\"\",0,BC43*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BD43=\"\",0,BD43*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BE43=\"\",0,BE43*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BF43=\"\",0,BF43*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BG43=\"\",0,BG43*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BH43=\"\",0,BH43*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BI43=\"\",0,BI43*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BJ43=\"\",0,BJ43*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BK43=\"\",0,BK43*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BL43=\"\",0,BL43*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BM43=\"\",0,BM43*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BN43=\"\",0,BN43*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BO43=\"\",0,BO43*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BP43=\"\",0,BP43*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BQ43=\"\",0,BQ43*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BR43=\"\",0,BR43*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BS43=\"\",0,BS43*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BT43=\"\",0,BT43*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BU43=\"\",0,BU43*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BV43=\"\",0,BV43*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BW43=\"\",0,BW43*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BX43=\"\",0,BX43*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BY43=\"\",0,BY43*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BZ43=\"\",0,BZ43*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(CA43=\"\",0,CA43*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(CB43=\"\",0,CB43*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(CC43=\"\",0,CC43*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(CD43=\"\",0,CD43*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(CE43=\"\",0,CE43*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(CF43=\"\",0,CF43*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(CG43=\"\",0,CG43*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0}]
[null,"Otras recuperaciones",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N44=\"\",0,AVERAGE(C44:N44)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(O44=\"\",0,O44*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(P44=\"\",0,P44*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(Q44=\"\",0,Q44*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(R44=\"\",0,R44*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(S44=\"\",0,S44*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(T44=\"\",0,T44*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(U44=\"\",0,U44*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(V44=\"\",0,V44*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(W44=\"\",0,W44*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(X44=\"\",0,X44*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(Y44=\"\",0,Y44*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(Z44=\"\",0,Z44*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AA44=\"\",0,AA44*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AB44=\"\",0,AB44*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AC44=\"\",0,AC44*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AD44=\"\",0,AD44*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AE44=\"\",0,AE44*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AF44=\"\",0,AF44*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AG44=\"\",0,AG44*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AH44=\"\",0,AH44*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AI44=\"\",0,AI44*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AJ44=\"\",0,AJ44*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AK44=\"\",0,AK44*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AL44=\"\",0,AL44*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AM44=\"\",0,AM44*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AN44=\"\",0,AN44*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AO44=\"\",0,AO44*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AP44=\"\",0,AP44*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AQ44=\"\",0,AQ44*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AR44=\"\",0,AR44*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AS44=\"\",0,AS44*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AT44=\"\",0,AT44*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AU44=\"\",0,AU44*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AV44=\"\",0,AV44*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AW44=\"\",0,AW44*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AX44=\"\",0,AX44*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AY44=\"\",0,AY44*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(AZ44=\"\",0,AZ44*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BA44=\"\",0,BA44*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BB44=\"\",0,BB44*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BC44=\"\",0,BC44*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BD44=\"\",0,BD44*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BE44=\"\",0,BE44*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BF44=\"\",0,BF44*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BG44=\"\",0,BG44*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BH44=\"\",0,BH44*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BI44=\"\",0,BI44*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BJ44=\"\",0,BJ44*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BK44=\"\",0,BK44*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BL44=\"\",0,BL44*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BM44=\"\",0,BM44*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BN44=\"\",0,BN44*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BO44=\"\",0,BO44*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BP44=\"\",0,BP44*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BQ44=\"\",0,BQ44*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BR44=\"\",0,BR44*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BS44=\"\",0,BS44*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BT44=\"\",0,BT44*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BU44=\"\",0,BU44*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BV44=\"\",0,BV44*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BW44=\"\",0,BW44*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BX44=\"\",0,BX44*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BY44=\"\",0,BY44*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(BZ44=\"\",0,BZ44*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(CA44=\"\",0,CA44*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(CB44=\"\",0,CB44*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(CC44=\"\",0,CC44*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(CD44=\"\",0,CD44*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(CE44=\"\",0,CE44*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(CF44=\"\",0,CF44*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0},{"$f":"IF(CG44=\"\",0,CG44*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$57)-1)))","v":0}]
[null,"Total Ingresos No Operacionales",{"$f":"SUM(C43:C44)","v":0},{"$f":"SUM(D43:D44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP43:BP44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Egresos No Operacionales"]
[null,"Multas y sanciones demandas",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N47=\"\",0,AVERAGE(C47:N47)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(O47=\"\",0,O47*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(P47=\"\",0,P47*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(Q47=\"\",0,Q47*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(R47=\"\",0,R47*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(S47=\"\",0,S47*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(T47=\"\",0,T47*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(U47=\"\",0,U47*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(V47=\"\",0,V47*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(W47=\"\",0,W47*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(X47=\"\",0,X47*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(Y47=\"\",0,Y47*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(Z47=\"\",0,Z47*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AA47=\"\",0,AA47*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AB47=\"\",0,AB47*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AC47=\"\",0,AC47*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AD47=\"\",0,AD47*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AE47=\"\",0,AE47*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AF47=\"\",0,AF47*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AG47=\"\",0,AG47*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AH47=\"\",0,AH47*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AI47=\"\",0,AI47*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AJ47=\"\",0,AJ47*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AK47=\"\",0,AK47*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AL47=\"\",0,AL47*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AM47=\"\",0,AM47*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AN47=\"\",0,AN47*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AO47=\"\",0,AO47*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AP47=\"\",0,AP47*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AQ47=\"\",0,AQ47*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AR47=\"\",0,AR47*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AS47=\"\",0,AS47*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AT47=\"\",0,AT47*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AU47=\"\",0,AU47*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AV47=\"\",0,AV47*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AW47=\"\",0,AW47*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AX47=\"\",0,AX47*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AY47=\"\",0,AY47*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AZ47=\"\",0,AZ47*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BA47=\"\",0,BA47*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BB47=\"\",0,BB47*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BC47=\"\",0,BC47*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BD47=\"\",0,BD47*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BE47=\"\",0,BE47*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BF47=\"\",0,BF47*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BG47=\"\",0,BG47*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BH47=\"\",0,BH47*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BI47=\"\",0,BI47*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BJ47=\"\",0,BJ47*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BK47=\"\",0,BK47*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BL47=\"\",0,BL47*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BM47=\"\",0,BM47*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BN47=\"\",0,BN47*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BO47=\"\",0,BO47*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BP47=\"\",0,BP47*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BQ47=\"\",0,BQ47*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BR47=\"\",0,BR47*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BS47=\"\",0,BS47*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BT47=\"\",0,BT47*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BU47=\"\",0,BU47*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BV47=\"\",0,BV47*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BW47=\"\",0,BW47*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BX47=\"\",0,BX47*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BY47=\"\",0,BY47*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BZ47=\"\",0,BZ47*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CA47=\"\",0,CA47*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CB47=\"\",0,CB47*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CC47=\"\",0,CC47*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CD47=\"\",0,CD47*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CE47=\"\",0,CE47*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CF47=\"\",0,CF47*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CG47=\"\",0,CG47*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0}]
[null,"Gastos utilidades a programas",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N48=\"\",0,AVERAGE(C48:N48)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(O48=\"\",0,O48*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(P48=\"\",0,P48*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(Q48=\"\",0,Q48*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(R48=\"\",0,R48*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(S48=\"\",0,S48*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(T48=\"\",0,T48*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(U48=\"\",0,U48*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(V48=\"\",0,V48*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(W48=\"\",0,W48*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(X48=\"\",0,X48*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(Y48=\"\",0,Y48*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(Z48=\"\",0,Z48*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AA48=\"\",0,AA48*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AB48=\"\",0,AB48*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AC48=\"\",0,AC48*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AD48=\"\",0,AD48*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AE48=\"\",0,AE48*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AF48=\"\",0,AF48*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AG48=\"\",0,AG48*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AH48=\"\",0,AH48*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AI48=\"\",0,AI48*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AJ48=\"\",0,AJ48*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AK48=\"\",0,AK48*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AL48=\"\",0,AL48*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AM48=\"\",0,AM48*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AN48=\"\",0,AN48*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AO48=\"\",0,AO48*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AP48=\"\",0,AP48*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AQ48=\"\",0,AQ48*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AR48=\"\",0,AR48*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AS48=\"\",0,AS48*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AT48=\"\",0,AT48*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AU48=\"\",0,AU48*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AV48=\"\",0,AV48*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AW48=\"\",0,AW48*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AX48=\"\",0,AX48*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AY48=\"\",0,AY48*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AZ48=\"\",0,AZ48*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BA48=\"\",0,BA48*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BB48=\"\",0,BB48*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BC48=\"\",0,BC48*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BD48=\"\",0,BD48*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BE48=\"\",0,BE48*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BF48=\"\",0,BF48*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BG48=\"\",0,BG48*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BH48=\"\",0,BH48*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BI48=\"\",0,BI48*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BJ48=\"\",0,BJ48*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BK48=\"\",0,BK48*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BL48=\"\",0,BL48*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BM48=\"\",0,BM48*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BN48=\"\",0,BN48*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BO48=\"\",0,BO48*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BP48=\"\",0,BP48*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BQ48=\"\",0,BQ48*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BR48=\"\",0,BR48*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BS48=\"\",0,BS48*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BT48=\"\",0,BT48*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BU48=\"\",0,BU48*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BV48=\"\",0,BV48*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BW48=\"\",0,BW48*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BX48=\"\",0,BX48*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BY48=\"\",0,BY48*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BZ48=\"\",0,BZ48*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CA48=\"\",0,CA48*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CB48=\"\",0,CB48*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CC48=\"\",0,CC48*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CD48=\"\",0,CD48*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CE48=\"\",0,CE48*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CF48=\"\",0,CF48*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CG48=\"\",0,CG48*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0}]
[null,"Otros",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N49=\"\",0,AVERAGE(C49:N49)*(1+((1+Variables!C16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(O49=\"\",0,O49*(1+((1+Variables!D16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(P49=\"\",0,P49*(1+((1+Variables!E16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(Q49=\"\",0,Q49*(1+((1+Variables!F16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(R49=\"\",0,R49*(1+((1+Variables!G16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(S49=\"\",0,S49*(1+((1+Variables!H16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(T49=\"\",0,T49*(1+((1+Variables!I16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(U49=\"\",0,U49*(1+((1+Variables!J16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(V49=\"\",0,V49*(1+((1+Variables!K16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(W49=\"\",0,W49*(1+((1+Variables!L16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(X49=\"\",0,X49*(1+((1+Variables!M16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(Y49=\"\",0,Y49*(1+((1+Variables!N16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(Z49=\"\",0,Z49*(1+((1+Variables!O16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AA49=\"\",0,AA49*(1+((1+Variables!P16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AB49=\"\",0,AB49*(1+((1+Variables!Q16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AC49=\"\",0,AC49*(1+((1+Variables!R16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AD49=\"\",0,AD49*(1+((1+Variables!S16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AE49=\"\",0,AE49*(1+((1+Variables!T16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AF49=\"\",0,AF49*(1+((1+Variables!U16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AG49=\"\",0,AG49*(1+((1+Variables!V16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AH49=\"\",0,AH49*(1+((1+Variables!W16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AI49=\"\",0,AI49*(1+((1+Variables!X16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AJ49=\"\",0,AJ49*(1+((1+Variables!Y16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AK49=\"\",0,AK49*(1+((1+Variables!Z16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AL49=\"\",0,AL49*(1+((1+Variables!AA16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AM49=\"\",0,AM49*(1+((1+Variables!AB16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AN49=\"\",0,AN49*(1+((1+Variables!AC16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AO49=\"\",0,AO49*(1+((1+Variables!AD16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AP49=\"\",0,AP49*(1+((1+Variables!AE16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AQ49=\"\",0,AQ49*(1+((1+Variables!AF16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AR49=\"\",0,AR49*(1+((1+Variables!AG16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AS49=\"\",0,AS49*(1+((1+Variables!AH16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AT49=\"\",0,AT49*(1+((1+Variables!AI16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AU49=\"\",0,AU49*(1+((1+Variables!AJ16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AV49=\"\",0,AV49*(1+((1+Variables!AK16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AW49=\"\",0,AW49*(1+((1+Variables!AL16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AX49=\"\",0,AX49*(1+((1+Variables!AM16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AY49=\"\",0,AY49*(1+((1+Variables!AN16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(AZ49=\"\",0,AZ49*(1+((1+Variables!AO16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BA49=\"\",0,BA49*(1+((1+Variables!AP16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BB49=\"\",0,BB49*(1+((1+Variables!AQ16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BC49=\"\",0,BC49*(1+((1+Variables!AR16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BD49=\"\",0,BD49*(1+((1+Variables!AS16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BE49=\"\",0,BE49*(1+((1+Variables!AT16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BF49=\"\",0,BF49*(1+((1+Variables!AU16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BG49=\"\",0,BG49*(1+((1+Variables!AV16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BH49=\"\",0,BH49*(1+((1+Variables!AW16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BI49=\"\",0,BI49*(1+((1+Variables!AX16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BJ49=\"\",0,BJ49*(1+((1+Variables!AY16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BK49=\"\",0,BK49*(1+((1+Variables!AZ16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BL49=\"\",0,BL49*(1+((1+Variables!BA16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BM49=\"\",0,BM49*(1+((1+Variables!BB16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BN49=\"\",0,BN49*(1+((1+Variables!BC16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BO49=\"\",0,BO49*(1+((1+Variables!BD16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BP49=\"\",0,BP49*(1+((1+Variables!BE16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BQ49=\"\",0,BQ49*(1+((1+Variables!BF16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BR49=\"\",0,BR49*(1+((1+Variables!BG16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BS49=\"\",0,BS49*(1+((1+Variables!BH16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BT49=\"\",0,BT49*(1+((1+Variables!BI16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BU49=\"\",0,BU49*(1+((1+Variables!BJ16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BV49=\"\",0,BV49*(1+((1+Variables!BK16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BW49=\"\",0,BW49*(1+((1+Variables!BL16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BX49=\"\",0,BX49*(1+((1+Variables!BM16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BY49=\"\",0,BY49*(1+((1+Variables!BN16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(BZ49=\"\",0,BZ49*(1+((1+Variables!BO16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CA49=\"\",0,CA49*(1+((1+Variables!BP16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CB49=\"\",0,CB49*(1+((1+Variables!BQ16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CC49=\"\",0,CC49*(1+((1+Variables!BR16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CD49=\"\",0,CD49*(1+((1+Variables!BS16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CE49=\"\",0,CE49*(1+((1+Variables!BT16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CF49=\"\",0,CF49*(1+((1+Variables!BU16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0},{"$f":"IF(CG49=\"\",0,CG49*(1+((1+Variables!BV16)*(1+'Modulo Gastos Admon y otros'!$D$58)-1)))","v":0}]
[null,"Total Egresos No Operacionales",{"$f":"SUM(C47:C49)","v":0},{"$f":"SUM(D47:D49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP47:BP49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Variables de proyección","Ptos Adicionales","Ptos Adicionales"]
[null,"Ingresos Financieros                (IPC+)",0.02,{"$f":"+((1+C54)^(1/12))-1","v":1.6515813019202241E-3}]
[null,"Egresos Financieros                  (IPC+)",0.02,{"$f":"+((1+C55)^(1/12))-1","v":1.6515813019202241E-3}]
[null,"Gastos Administrativos            (IPC+)",0.02,{"$f":"+((1+C56)^(1/12))-1","v":1.6515813019202241E-3}]
[null,"Ingresos No Operacionales     (IPC+)",0.02,{"$f":"+((1+C57)^(1/12))-1","v":1.6515813019202241E-3}]
[null,"Egresos No Operacionales      (IPC+)",0.02,{"$f":"+((1+C58)^(1/12))-1","v":1.6515813019202241E-3}]

{"sheet":"Modulo Reexpresión","index":15,"n_rows":41,"n_cols":86,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Modulo Reexpresión de Activos y Pasivos"]
[]
[]
[]
[]
[]
[]
[null,"Modulo Reexpresión de Activos (USD)"]
[]
[null,"Descripción",{"$f":"+'Modulo de Cartera'!C282","v":"2009-01-01"},{"$f":"+'Modulo de Cartera'!D282","v":"2009-02-01"},{"$f":"+'Modulo de Cartera'!E282","v":"2009-03-01"},{"$f":"+'Modulo de Cartera'!F282","v":"2009-04-01"},{"$f":"+'Modulo de Cartera'!G282","v":"2009-05-01"},{"$f":"+'Modulo de Cartera'!H282","v":"2009-06-01"},{"$f":"+'Modulo de Cartera'!I282","v":"2009-07-01"},{"$f":"+'Modulo de Cartera'!J282","v":"2009-08-01"},{"$f":"+'Modulo de Cartera'!K282","v":"2009-09-01"},{"$f":"+'Modulo de Cartera'!L282","v":"2009-10-01"},{"$f":"+'Modulo de Cartera'!M282","v":"2009-11-01"},{"$f":"+'Modulo de Cartera'!N282","v":"2009-12-01"},{"$f":"+'Modulo de Cartera'!O282","v":"2010-01-01"},{"$f":"+'Modulo de Cartera'!P282","v":"2010-02-01"},{"$f":"+'Modulo de Cartera'!Q282","v":"2010-03-01"},{"$f":"+'Modulo de Cartera'!R282","v":"2010-04-01"},{"$f":"+'Modulo de Cartera'!S282","v":"2010-05-01"},{"$f":"+'Modulo de Cartera'!T282","v":"2010-06-01"},{"$f":"+'Modulo de Cartera'!U282","v":"2010-07-01"},{"$f":"+'Modulo de Cartera'!V282","v":"2010-08-01"},{"$f":"+'Modulo de Cartera'!W282","v":"2010-09-01"},{"$f":"+'Modulo de Cartera'!X282","v":"2010-10-01"},{"$f":"+'Modulo de Cartera'!Y282","v":"2010-11-01"},{"$f":"+'Modulo de Cartera'!Z282","v":"2010-12-01"},{"$f":"+'Modulo de Cartera'!AA282","v":"2011-01-01"},{"$f":"+'Modulo de Cartera'!AB282","v":"2011-02-01"},{"$f":"+'Modulo de Cartera'!AC282","v":"2011-03-01"},{"$f":"+'Modulo de Cartera'!AD282","v":"2011-04-01"},{"$f":"+'Modulo de Cartera'!AE282","v":"2011-05-01"},{"$f":"+'Modulo de Cartera'!AF282","v":"2011-06-01"},{"$f":"+'Modulo de Cartera'!AG282","v":"2011-07-01"},{"$f":"+'Modulo de Cartera'!AH282","v":"2011-08-01"},{"$f":"+'Modulo de Cartera'!AI282","v":"2011-09-01"},{"$f":"+'Modulo de Cartera'!AJ282","v":"2011-10-01"},{"$f":"+'Modulo de Cartera'!AK282","v":"2011-11-01"},{"$f":"+'Modulo de Cartera'!AL282","v":"2011-12-01"},{"$f":"+'Modulo de Cartera'!AM282","v":"2012-01-01"},{"$f":"+'Modulo de Cartera'!AN282","v":"2012-02-01"},{"$f":"+'Modulo de Cartera'!AO282","v":"2012-03-01"},{"$f":"+'Modulo de Cartera'!AP282","v":"2012-04-01"},{"$f":"+'Modulo de Cartera'!AQ282","v":"2012-05-01"},{"$f":"+'Modulo de Cartera'!AR282","v":"2012-06-01"},{"$f":"+'Modulo de Cartera'!AS282","v":"2012-07-01"},{"$f":"+'Modulo de Cartera'!AT282","v":"2012-08-01"},{"$f":"+'Modulo de Cartera'!AU282","v":"2012-09-01"},{"$f":"+'Modulo de Cartera'!AV282","v":"2012-10-01"},{"$f":"+'Modulo de Cartera'!AW282","v":"2012-11-01"},{"$f":"+'Modulo de Cartera'!AX282","v":"2012-12-01"},{"$f":"+'Modulo de Cartera'!AY282","v":"2013-01-01"},{"$f":"+'Modulo de Cartera'!AZ282","v":"2013-02-01"},{"$f":"+'Modulo de Cartera'!BA282","v":"2013-03-01"},{"$f":"+'Modulo de Cartera'!BB282","v":"2013-04-01"},{"$f":"+'Modulo de Cartera'!BC282","v":"2013-05-01"},{"$f":"+'Modulo de Cartera'!BD282","v":"2013-06-01"},{"$f":"+'Modulo de Cartera'!BE282","v":"2013-07-01"},{"$f":"+'Modulo de Cartera'!BF282","v":"2013-08-01"},{"$f":"+'Modulo de Cartera'!BG282","v":"2013-09-01"},{"$f":"+'Modulo de Cartera'!BH282","v":"2013-10-01"},{"$f":"+'Modulo de Cartera'!BI282","v":"2013-11-01"},{"$f":"+'Modulo de Cartera'!BJ282","v":"2013-12-01"},{"$f":"+'Modulo de Cartera'!BK282","v":"2014-01-01"},{"$f":"+'Modulo de Cartera'!BL282","v":"2014-02-01"},{"$f":"+'Modulo de Cartera'!BM282","v":"2014-03-01"},{"$f":"+'Modulo de Cartera'!BN282","v":"2014-04-01"},{"$f":"+'Modulo de Cartera'!BO282","v":"2014-05-01"},{"$f":"+'Modulo de Cartera'!BP282","v":"2014-06-01"},{"$f":"+'Modulo de Cartera'!BQ282","v":"2014-07-01"},{"$f":"+'Modulo de Cartera'!BR282","v":"2014-08-01"},{"$f":"+'Modulo de Cartera'!BS282","v":"2014-09-01"},{"$f":"+'Modulo de Cartera'!BT282","v":"2014-10-01"},{"$f":"+'Modulo de Cartera'!BU282","v":"2014-11-01"},{"$f":"+'Modulo de Cartera'!BV282","v":"2014-12-01"},{"$f":"+'Modulo de Cartera'!BW282","v":"2015-01-01"},{"$f":"+'Modulo de Cartera'!BX282","v":"2015-02-01"},{"$f":"+'Modulo de Cartera'!BY282","v":"2015-03-01"},{"$f":"+'Modulo de Cartera'!BZ282","v":"2015-04-01"},{"$f":"+'Modulo de Cartera'!CA282","v":"2015-05-01"},{"$f":"+'Modulo de Cartera'!CB282","v":"2015-06-01"},{"$f":"+'Modulo de Cartera'!CC282","v":"2015-07-01"},{"$f":"+'Modulo de Cartera'!CD282","v":"2015-08-01"},{"$f":"+'Modulo de Cartera'!CE282","v":"2015-09-01"},{"$f":"+'Modulo de Cartera'!CF282","v":"2015-10-01"},{"$f":"+'Modulo de Cartera'!CG282","v":"2015-11-01"},{"$f":"+'Modulo de Cartera'!CH282","v":"2015-12-01"}]
[null,"Saldo Inicial USD",{"$f":"+'Modulo de Cartera'!C283","v":0},{"$f":"+'Modulo de Cartera'!D283","v":0},{"$f":"+'Modulo de Cartera'!E283","v":0},{"$f":"+'Modulo de Cartera'!F283","v":0},{"$f":"+'Modulo de Cartera'!G283","v":0},{"$f":"+'Modulo de Cartera'!H283","v":0},{"$f":"+'Modulo de Cartera'!I283","v":0},{"$f":"+'Modulo de Cartera'!J283","v":0},{"$f":"+'Modulo de Cartera'!K283","v":0},{"$f":"+'Modulo de Cartera'!L283","v":0},{"$f":"+'Modulo de Cartera'!M283","v":0},{"$f":"+'Modulo de Cartera'!N283","v":0},{"$f":"+'Modulo de Cartera'!O283","v":0},{"$f":"+'Modulo de Cartera'!P283","v":0},{"$f":"+'Modulo de Cartera'!Q283","v":0},{"$f":"+'Modulo de Cartera'!R283","v":0},{"$f":"+'Modulo de Cartera'!S283","v":0},{"$f":"+'Modulo de Cartera'!T283","v":0},{"$f":"+'Modulo de Cartera'!U283","v":0},{"$f":"+'Modulo de Cartera'!V283","v":0},{"$f":"+'Modulo de Cartera'!W283","v":0},{"$f":"+'Modulo de Cartera'!X283","v":0},{"$f":"+'Modulo de Cartera'!Y283","v":0},{"$f":"+'Modulo de Cartera'!Z283","v":0},{"$f":"+'Modulo de Cartera'!AA283","v":0},{"$f":"+'Modulo de Cartera'!AB283","v":0},{"$f":"+'Modulo de Cartera'!AC283","v":0},{"$f":"+'Modulo de Cartera'!AD283","v":0},{"$f":"+'Modulo de Cartera'!AE283","v":0},{"$f":"+'Modulo de Cartera'!AF283","v":0},{"$f":"+'Modulo de Cartera'!AG283","v":0},{"$f":"+'Modulo de Cartera'!AH283","v":0},{"$f":"+'Modulo de Cartera'!AI283","v":0},{"$f":"+'Modulo de Cartera'!AJ283","v":0},{"$f":"+'Modulo de Cartera'!AK283","v":0},{"$f":"+'Modulo de Cartera'!AL283","v":0},{"$f":"+'Modulo de Cartera'!AM283","v":0},{"$f":"+'Modulo de Cartera'!AN283","v":0},{"$f":"+'Modulo de Cartera'!AO283","v":0},{"$f":"+'Modulo de Cartera'!AP283","v":0},{"$f":"+'Modulo de Cartera'!AQ283","v":0},{"$f":"+'Modulo de Cartera'!AR283","v":0},{"$f":"+'Modulo de Cartera'!AS283","v":0},{"$f":"+'Modulo de Cartera'!AT283","v":0},{"$f":"+'Modulo de Cartera'!AU283","v":0},{"$f":"+'Modulo de Cartera'!AV283","v":0},{"$f":"+'Modulo de Cartera'!AW283","v":0},{"$f":"+'Modulo de Cartera'!AX283","v":0},{"$f":"+'Modulo de Cartera'!AY283","v":0},{"$f":"+'Modulo de Cartera'!AZ283","v":0},{"$f":"+'Modulo de Cartera'!BA283","v":0},{"$f":"+'Modulo de Cartera'!BB283","v":0},{"$f":"+'Modulo de Cartera'!BC283","v":0},{"$f":"+'Modulo de Cartera'!BD283","v":0},{"$f":"+'Modulo de Cartera'!BE283","v":0},{"$f":"+'Modulo de Cartera'!BF283","v":0},{"$f":"+'Modulo de Cartera'!BG283","v":0},{"$f":"+'Modulo de Cartera'!BH283","v":0},{"$f":"+'Modulo de Cartera'!BI283","v":0},{"$f":"+'Modulo de Cartera'!BJ283","v":0},{"$f":"+'Modulo de Cartera'!BK283","v":0},{"$f":"+'Modulo de Cartera'!BL283","v":0},{"$f":"+'Modulo de Cartera'!BM283","v":0},{"$f":"+'Modulo de Cartera'!BN283","v":0},{"$f":"+'Modulo de Cartera'!BO283","v":0},{"$f":"+'Modulo de Cartera'!BP283","v":0},{"$f":"+'Modulo de Cartera'!BQ283","v":0},{"$f":"+'Modulo de Cartera'!BR283","v":0},{"$f":"+'Modulo de Cartera'!BS283","v":0},{"$f":"+'Modulo de Cartera'!BT283","v":0},{"$f":"+'Modulo de Cartera'!BU283","v":0},{"$f":"+'Modulo de Cartera'!BV283","v":0},{"$f":"+'Modulo de Cartera'!BW283","v":0},{"$f":"+'Modulo de Cartera'!BX283","v":0},{"$f":"+'Modulo de Cartera'!BY283","v":0},{"$f":"+'Modulo de Cartera'!BZ283","v":0},{"$f":"+'Modulo de Cartera'!CA283","v":0},{"$f":"+'Modulo de Cartera'!CB283","v":0},{"$f":"+'Modulo de Cartera'!CC283","v":0},{"$f":"+'Modulo de Cartera'!CD283","v":0},{"$f":"+'Modulo de Cartera'!CE283","v":0},{"$f":"+'Modulo de Cartera'!CF283","v":0},{"$f":"+'Modulo de Cartera'!CG283","v":0},{"$f":"+'Modulo de Cartera'!CH283","v":0}]
[null,"Saldo Final USD",{"$f":"+'Modulo de Cartera'!C369","v":0},{"$f":"+'Modulo de Cartera'!D369","v":0},{"$f":"+'Modulo de Cartera'!E369","v":0},{"$f":"+'Modulo de Cartera'!F369","v":0},{"$f":"+'Modulo de Cartera'!G369","v":0},{"$f":"+'Modulo de Cartera'!H369","v":0},{"$f":"+'Modulo de Cartera'!I369","v":0},{"$f":"+'Modulo de Cartera'!J369","v":0},{"$f":"+'Modulo de Cartera'!K369","v":0},{"$f":"+'Modulo de Cartera'!L369","v":0},{"$f":"+'Modulo de Cartera'!M369","v":0},{"$f":"+'Modulo de Cartera'!N369","v":0},{"$f":"+'Modulo de Cartera'!O369","v":0},{"$f":"+'Modulo de Cartera'!P369","v":0},{"$f":"+'Modulo de Cartera'!Q369","v":0},{"$f":"+'Modulo de Cartera'!R369","v":0},{"$f":"+'Modulo de Cartera'!S369","v":0},{"$f":"+'Modulo de Cartera'!T369","v":0},{"$f":"+'Modulo de Cartera'!U369","v":0},{"$f":"+'Modulo de Cartera'!V369","v":0},{"$f":"+'Modulo de Cartera'!W369","v":0},{"$f":"+'Modulo de Cartera'!X369","v":0},{"$f":"+'Modulo de Cartera'!Y369","v":0},{"$f":"+'Modulo de Cartera'!Z369","v":0},{"$f":"+'Modulo de Cartera'!AA369","v":0},{"$f":"+'Modulo de Cartera'!AB369","v":0},{"$f":"+'Modulo de Cartera'!AC369","v":0},{"$f":"+'Modulo de Cartera'!AD369","v":0},{"$f":"+'Modulo de Cartera'!AE369","v":0},{"$f":"+'Modulo de Cartera'!AF369","v":0},{"$f":"+'Modulo de Cartera'!AG369","v":0},{"$f":"+'Modulo de Cartera'!AH369","v":0},{"$f":"+'Modulo de Cartera'!AI369","v":0},{"$f":"+'Modulo de Cartera'!AJ369","v":0},{"$f":"+'Modulo de Cartera'!AK369","v":0},{"$f":"+'Modulo de Cartera'!AL369","v":0},{"$f":"+'Modulo de Cartera'!AM369","v":0},{"$f":"+'Modulo de Cartera'!AN369","v":0},{"$f":"+'Modulo de Cartera'!AO369","v":0},{"$f":"+'Modulo de Cartera'!AP369","v":0},{"$f":"+'Modulo de Cartera'!AQ369","v":0},{"$f":"+'Modulo de Cartera'!AR369","v":0},{"$f":"+'Modulo de Cartera'!AS369","v":0},{"$f":"+'Modulo de Cartera'!AT369","v":0},{"$f":"+'Modulo de Cartera'!AU369","v":0},{"$f":"+'Modulo de Cartera'!AV369","v":0},{"$f":"+'Modulo de Cartera'!AW369","v":0},{"$f":"+'Modulo de Cartera'!AX369","v":0},{"$f":"+'Modulo de Cartera'!AY369","v":0},{"$f":"+'Modulo de Cartera'!AZ369","v":0},{"$f":"+'Modulo de Cartera'!BA369","v":0},{"$f":"+'Modulo de Cartera'!BB369","v":0},{"$f":"+'Modulo de Cartera'!BC369","v":0},{"$f":"+'Modulo de Cartera'!BD369","v":0},{"$f":"+'Modulo de Cartera'!BE369","v":0},{"$f":"+'Modulo de Cartera'!BF369","v":0},{"$f":"+'Modulo de Cartera'!BG369","v":0},{"$f":"+'Modulo de Cartera'!BH369","v":0},{"$f":"+'Modulo de Cartera'!BI369","v":0},{"$f":"+'Modulo de Cartera'!BJ369","v":0},{"$f":"+'Modulo de Cartera'!BK369","v":0},{"$f":"+'Modulo de Cartera'!BL369","v":0},{"$f":"+'Modulo de Cartera'!BM369","v":0},{"$f":"+'Modulo de Cartera'!BN369","v":0},{"$f":"+'Modulo de Cartera'!BO369","v":0},{"$f":"+'Modulo de Cartera'!BP369","v":0},{"$f":"+'Modulo de Cartera'!BQ369","v":0},{"$f":"+'Modulo de Cartera'!BR369","v":0},{"$f":"+'Modulo de Cartera'!BS369","v":0},{"$f":"+'Modulo de Cartera'!BT369","v":0},{"$f":"+'Modulo de Cartera'!BU369","v":0},{"$f":"+'Modulo de Cartera'!BV369","v":0},{"$f":"+'Modulo de Cartera'!BW369","v":0},{"$f":"+'Modulo de Cartera'!BX369","v":0},{"$f":"+'Modulo de Cartera'!BY369","v":0},{"$f":"+'Modulo de Cartera'!BZ369","v":0},{"$f":"+'Modulo de Cartera'!CA369","v":0},{"$f":"+'Modulo de Cartera'!CB369","v":0},{"$f":"+'Modulo de Cartera'!CC369","v":0},{"$f":"+'Modulo de Cartera'!CD369","v":0},{"$f":"+'Modulo de Cartera'!CE369","v":0},{"$f":"+'Modulo de Cartera'!CF369","v":0},{"$f":"+'Modulo de Cartera'!CG369","v":0},{"$f":"+'Modulo de Cartera'!CH369","v":0}]
[null,"Promedio",{"$f":"AVERAGE(C12:C13)","v":0},{"$f":"AVERAGE(D12:D13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BP12:BP13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRM1-TRM2",{"$f":"+Variables!$C$35-Variables!C71","v":-11.540195889862389},{"$f":"+Variables!C71-Variables!D71","v":-11.599554382803035},{"$f":"+Variables!D71-Variables!E71","v":-11.659218193843571},{"$f":"+Variables!E71-Variables!F71","v":-11.719188893427599},{"$f":"+Variables!F71-Variables!G71","v":-11.779468060075942},{"$f":"+Variables!G71-Variables!H71","v":-11.840057280428937},{"$f":"+Variables!H71-Variables!I71","v":-11.900958149287817},{"$f":"+Variables!I71-Variables!J71","v":-11.962172269657458},{"$f":"+Variables!J71-Variables!K71","v":-12.023701252787305},{"$f":"+Variables!K71-Variables!L71","v":-12.085546718214573},{"$f":"+Variables!L71-Variables!M71","v":-12.147710293807449},{"$f":"+Variables!M71-Variables!N71","v":-12.210193615806475},{"$f":"+Variables!N71-Variables!O71","v":-9.7210955043701688},{"$f":"+Variables!O71-Variables!P71","v":-9.760700450767672},{"$f":"+Variables!P71-Variables!Q71","v":-9.8004667526192861},{"$f":"+Variables!Q71-Variables!R71","v":-9.8403950673068721},{"$f":"+Variables!R71-Variables!S71","v":-9.8804860548912075},{"$f":"+Variables!S71-Variables!T71","v":-9.9207403781210814},{"$f":"+Variables!T71-Variables!U71","v":-9.961158702447392},{"$f":"+Variables!U71-Variables!V71","v":-10.001741696029512},{"$f":"+Variables!V71-Variables!W71","v":-10.042490029751207},{"$f":"+Variables!W71-Variables!X71","v":-10.083404377228362},{"$f":"+Variables!X71-Variables!Y71","v":-10.12448541482172},{"$f":"+Variables!Y71-Variables!Z71","v":-10.165733821647791},{"$f":"+Variables!Z71-Variables!AA71","v":-10.207150279588404},{"$f":"+Variables!AA71-Variables!AB71","v":-10.248735473306169},{"$f":"+Variables!AB71-Variables!AC71","v":-10.290490090249932},{"$f":"+Variables!AC71-Variables!AD71","v":-10.332414820672057},{"$f":"+Variables!AD71-Variables!AE71","v":-10.3745103576357},{"$f":"+Variables!AE71-Variables!AF71","v":-10.416777397027545},{"$f":"+Variables!AF71-Variables!AG71","v":-10.459216637569625},{"$f":"+Variables!AG71-Variables!AH71","v":-10.501828780831147},{"$f":"+Variables!AH71-Variables!AI71","v":-10.544614531238949},{"$f":"+Variables!AI71-Variables!AJ71","v":-10.58757459608978},{"$f":"+Variables!AJ71-Variables!AK71","v":-10.630709685563033},{"$f":"+Variables!AK71-Variables!AL71","v":-10.67402051272984},{"$f":"+Variables!AL71-Variables!AM71","v":-10.717507793568075},{"$f":"+Variables!AM71-Variables!AN71","v":-10.761172246971455},{"$f":"+Variables!AN71-Variables!AO71","v":-10.805014594762724},{"$f":"+Variables!AO71-Variables!AP71","v":-10.849035561705932},{"$f":"+Variables!AP71-Variables!AQ71","v":-10.893235875517348},{"$f":"+Variables!AQ71-Variables!AR71","v":-10.937616266878649},{"$f":"+Variables!AR71-Variables!AS71","v":-10.982177469447834},{"$f":"+Variables!AS71-Variables!AT71","v":-11.026920219872409},{"$f":"+Variables!AT71-Variables!AU71","v":-11.07184525780076},{"$f":"+Variables!AU71-Variables!AV71","v":-11.116953325894428},{"$f":"+Variables!AV71-Variables!AW71","v":-11.162245169841299},{"$f":"+Variables!AW71-Variables!AX71","v":-11.207721538366513},{"$f":"+Variables!AX71-Variables!AY71","v":-11.253383183246569},{"$f":"+Variables!AY71-Variables!AZ71","v":-11.299230859319778},{"$f":"+Variables!AZ71-Variables!BA71","v":-11.345265324500815},{"$f":"+Variables!BA71-Variables!BB71","v":-11.391487339791183},{"$f":"+Variables!BB71-Variables!BC71","v":-11.437897669293307},{"$f":"+Variables!BC71-Variables!BD71","v":-11.484497080222809},{"$f":"+Variables!BD71-Variables!BE71","v":-11.531286342920339},{"$f":"+Variables!BE71-Variables!BF71","v":-11.57826623086612},{"$f":"+Variables!BF71-Variables!BG71","v":-11.625437520690866},{"$f":"+Variables!BG71-Variables!BH71","v":-11.672800992188968},{"$f":"+Variables!BH71-Variables!BI71","v":-11.720357428333045},{"$f":"+Variables!BI71-Variables!BJ71","v":-11.768107615284862},{"$f":"+Variables!BJ71-Variables!BK71","v":-11.816052342408966},{"$f":"+Variables!BK71-Variables!BL71","v":-11.86419240228588},{"$f":"+Variables!BL71-Variables!BM71","v":-11.912528590725742},{"$f":"+Variables!BM71-Variables!BN71","v":-11.961061706780583},{"$f":"+Variables!BN71-Variables!BO71","v":-12.009792552757972},{"$f":"+Variables!BO71-Variables!BP71","v":-12.058721934233745},{"$f":"+Variables!BP71-Variables!BQ71","v":-12.107850660066561},{"$f":"+Variables!BQ71-Variables!BR71","v":-12.157179542409722},{"$f":"+Variables!BR71-Variables!BS71","v":-12.206709396725273},{"$f":"+Variables!BS71-Variables!BT71","v":-12.256441041798553},{"$f":"+Variables!BT71-Variables!BU71","v":-12.306375299750016},{"$f":"+Variables!BU71-Variables!BV71","v":-12.356512996048878},{"$f":"+Variables!BV71-Variables!BW71","v":-12.406854959529028},{"$f":"+Variables!BW71-Variables!BX71","v":-12.457402022399947},{"$f":"+Variables!BX71-Variables!BY71","v":-12.508155020262166},{"$f":"+Variables!BY71-Variables!BZ71","v":-12.559114792119544},{"$f":"+Variables!BZ71-Variables!CA71","v":-12.610282180395643},{"$f":"+Variables!CA71-Variables!CB71","v":-12.661658030945546},{"$f":"+Variables!CB71-Variables!CC71","v":-12.713243193069957},{"$f":"+Variables!CC71-Variables!CD71","v":-12.765038519529753},{"$f":"+Variables!CD71-Variables!CE71","v":-12.817044866561446},{"$f":"+Variables!CE71-Variables!CF71","v":-12.869263093888549},{"$f":"+Variables!CF71-Variables!CG71","v":-12.921694064737494},{"$f":"+Variables!CG71-Variables!CH71","v":-12.974338645851731}]
[null,"Reexpresión del Activo",{"$f":"+C15*C14/1000+'Modulo Forward'!C30","v":8433.0053014383939},{"$f":"+D15*D14/1000+'Modulo Forward'!D30","v":0},{"$f":"+E15*E14/1000+'Modulo Forward'!E30","v":0},{"$f":"+F15*F14/1000+'Modulo Forward'!F30","v":0},{"$f":"+G15*G14/1000+'Modulo Forward'!G30","v":0},{"$f":"+H15*H14/1000+'Modulo Forward'!H30","v":0},{"$f":"+I15*I14/1000+'Modulo Forward'!I30","v":0},{"$f":"+J15*J14/1000+'Modulo Forward'!J30","v":0},{"$f":"+K15*K14/1000+'Modulo Forward'!K30","v":0},{"$f":"+L15*L14/1000+'Modulo Forward'!L30","v":0},{"$f":"+M15*M14/1000+'Modulo Forward'!M30","v":0},{"$f":"+N15*N14/1000+'Modulo Forward'!N30","v":0},{"$f":"+O15*O14/1000+'Modulo Forward'!O30","v":0},{"$f":"+P15*P14/1000+'Modulo Forward'!P30","v":0},{"$f":"+Q15*Q14/1000+'Modulo Forward'!Q30","v":0},{"$f":"+R15*R14/1000+'Modulo Forward'!R30","v":0},{"$f":"+S15*S14/1000+'Modulo Forward'!S30","v":0},{"$f":"+T15*T14/1000+'Modulo Forward'!T30","v":0},{"$f":"+U15*U14/1000+'Modulo Forward'!U30","v":0},{"$f":"+V15*V14/1000+'Modulo Forward'!V30","v":0},{"$f":"+W15*W14/1000+'Modulo Forward'!W30","v":0},{"$f":"+X15*X14/1000+'Modulo Forward'!X30","v":0},{"$f":"+Y15*Y14/1000+'Modulo Forward'!Y30","v":0},{"$f":"+Z15*Z14/1000+'Modulo Forward'!Z30","v":0},{"$f":"+AA15*AA14/1000+'Modulo Forward'!AA30","v":0},{"$f":"+AB15*AB14/1000+'Modulo Forward'!AB30","v":0},{"$f":"+AC15*AC14/1000+'Modulo Forward'!AC30","v":0},{"$f":"+AD15*AD14/1000+'Modulo Forward'!AD30","v":0},{"$f":"+AE15*AE14/1000+'Modulo Forward'!AE30","v":0},{"$f":"+AF15*AF14/1000+'Modulo Forward'!AF30","v":0},{"$f":"+AG15*AG14/1000+'Modulo Forward'!AG30","v":0},{"$f":"+AH15*AH14/1000+'Modulo Forward'!AH30","v":0},{"$f":"+AI15*AI14/1000+'Modulo Forward'!AI30","v":0},{"$f":"+AJ15*AJ14/1000+'Modulo Forward'!AJ30","v":0},{"$f":"+AK15*AK14/1000+'Modulo Forward'!AK30","v":0},{"$f":"+AL15*AL14/1000+'Modulo Forward'!AL30","v":0},{"$f":"+AM15*AM14/1000+'Modulo Forward'!AM30","v":0},{"$f":"+AN15*AN14/1000+'Modulo Forward'!AN30","v":0},{"$f":"+AO15*AO14/1000+'Modulo Forward'!AO30","v":0},{"$f":"+AP15*AP14/1000+'Modulo Forward'!AP30","v":0},{"$f":"+AQ15*AQ14/1000+'Modulo Forward'!AQ30","v":0},{"$f":"+AR15*AR14/1000+'Modulo Forward'!AR30","v":0},{"$f":"+AS15*AS14/1000+'Modulo Forward'!AS30","v":0},{"$f":"+AT15*AT14/1000+'Modulo Forward'!AT30","v":0},{"$f":"+AU15*AU14/1000+'Modulo Forward'!AU30","v":0},{"$f":"+AV15*AV14/1000+'Modulo Forward'!AV30","v":0},{"$f":"+AW15*AW14/1000+'Modulo Forward'!AW30","v":0},{"$f":"+AX15*AX14/1000+'Modulo Forward'!AX30","v":0},{"$f":"+AY15*AY14/1000+'Modulo Forward'!AY30","v":0},{"$f":"+AZ15*AZ14/1000+'Modulo Forward'!AZ30","v":0},{"$f":"+BA15*BA14/1000+'Modulo Forward'!BA30","v":0},{"$f":"+BB15*BB14/1000+'Modulo Forward'!BB30","v":0},{"$f":"+BC15*BC14/1000+'Modulo Forward'!BC30","v":0},{"$f":"+BD15*BD14/1000+'Modulo Forward'!BD30","v":0},{"$f":"+BE15*BE14/1000+'Modulo Forward'!BE30","v":0},{"$f":"+BF15*BF14/1000+'Modulo Forward'!BF30","v":0},{"$f":"+BG15*BG14/1000+'Modulo Forward'!BG30","v":0},{"$f":"+BH15*BH14/1000+'Modulo Forward'!BH30","v":0},{"$f":"+BI15*BI14/1000+'Modulo Forward'!BI30","v":0},{"$f":"+BJ15*BJ14/1000+'Modulo Forward'!BJ30","v":0},{"$f":"+BK15*BK14/1000+'Modulo Forward'!BK30","v":0},{"$f":"+BL15*BL14/1000+'Modulo Forward'!BL30","v":0},{"$f":"+BM15*BM14/1000+'Modulo Forward'!BM30","v":0},{"$f":"+BN15*BN14/1000+'Modulo Forward'!BN30","v":0},{"$f":"+BO15*BO14/1000+'Modulo Forward'!BO30","v":0},{"$f":"+BP15*BP14/1000+'Modulo Forward'!BP30","v":0},{"$f":"+BQ15*BQ14/1000+'Modulo Forward'!BQ30","v":0},{"$f":"+BR15*BR14/1000+'Modulo Forward'!BR30","v":0},{"$f":"+BS15*BS14/1000+'Modulo Forward'!BS30","v":0},{"$f":"+BT15*BT14/1000+'Modulo Forward'!BT30","v":0},{"$f":"+BU15*BU14/1000+'Modulo Forward'!BU30","v":0},{"$f":"+BV15*BV14/1000+'Modulo Forward'!BV30","v":0},{"$f":"+BW15*BW14/1000+'Modulo Forward'!BW30","v":0},{"$f":"+BX15*BX14/1000+'Modulo Forward'!BX30","v":0},{"$f":"+BY15*BY14/1000+'Modulo Forward'!BY30","v":0},{"$f":"+BZ15*BZ14/1000+'Modulo Forward'!BZ30","v":0},{"$f":"+CA15*CA14/1000+'Modulo Forward'!CA30","v":0},{"$f":"+CB15*CB14/1000+'Modulo Forward'!CB30","v":0},{"$f":"+CC15*CC14/1000+'Modulo Forward'!CC30","v":0},{"$f":"+CD15*CD14/1000+'Modulo Forward'!CD30","v":0},{"$f":"+CE15*CE14/1000+'Modulo Forward'!CE30","v":0},{"$f":"+CF15*CF14/1000+'Modulo Forward'!CF30","v":0},{"$f":"+CG15*CG14/1000+'Modulo Forward'!CG30","v":0},{"$f":"+CH15*CH14/1000+'Modulo Forward'!CH30","v":0}]
[]
[]
[null,"Modulo Reexpresión de Activos (UVR)"]
[]
[null,"Descripción",{"$f":"+C11","v":"2009-01-01"},{"$f":"+D11","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP11","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Saldo Inicial COP",{"$f":"+'Modulo de Cartera'!C172","v":0},{"$f":"+'Modulo de Cartera'!D172*Variables!C21/1000","v":2500000},{"$f":"+'Modulo de Cartera'!E172*Variables!D21/1000","v":4965277.777777778},{"$f":"+'Modulo de Cartera'!F172*Variables!E21/1000","v":7395833.333333334},{"$f":"+'Modulo de Cartera'!G172*Variables!F21/1000","v":9791666.6666666679},{"$f":"+'Modulo de Cartera'!H172*Variables!G21/1000","v":12152777.777777778},{"$f":"+'Modulo de Cartera'!I172*Variables!H21/1000","v":14479166.666666666},{"$f":"+'Modulo de Cartera'!J172*Variables!I21/1000","v":16770833.333333334},{"$f":"+'Modulo de Cartera'!K172*Variables!J21/1000","v":19027777.77777778},{"$f":"+'Modulo de Cartera'!L172*Variables!K21/1000","v":21250000},{"$f":"+'Modulo de Cartera'!M172*Variables!L21/1000","v":23437500},{"$f":"+'Modulo de Cartera'!N172*Variables!M21/1000","v":25590277.777777746},{"$f":"+'Modulo de Cartera'!O172*Variables!N21/1000","v":27708333.333333276},{"$f":"+'Modulo de Cartera'!P172*Variables!O21/1000","v":31245855.503462557},{"$f":"+'Modulo de Cartera'!Q172*Variables!P21/1000","v":33292691.411692817},{"$f":"+'Modulo de Cartera'!R172*Variables!Q21/1000","v":35314790.067044675},{"$f":"+'Modulo de Cartera'!S172*Variables!R21/1000","v":37312050.686887853},{"$f":"+'Modulo de Cartera'!T172*Variables!S21/1000","v":39284372.077991121},{"$f":"+'Modulo de Cartera'!U172*Variables!T21/1000","v":41231652.634849541},{"$f":"+'Modulo de Cartera'!V172*Variables!U21/1000","v":43153790.338004738},{"$f":"+'Modulo de Cartera'!W172*Variables!V21/1000","v":45050682.752358466},{"$f":"+'Modulo de Cartera'!X172*Variables!W21/1000","v":46922227.02547919},{"$f":"+'Modulo de Cartera'!Y172*Variables!X21/1000","v":48768319.885901831},{"$f":"+'Modulo de Cartera'!Z172*Variables!Y21/1000","v":50588857.641420603},{"$f":"+'Modulo de Cartera'!AA172*Variables!Z21/1000","v":52383736.177374817},{"$f":"+'Modulo de Cartera'!AB172*Variables!AA21/1000","v":56740604.582812302},{"$f":"+'Modulo de Cartera'!AC172*Variables!AB21/1000","v":58438213.949128002},{"$f":"+'Modulo de Cartera'!AD172*Variables!AC21/1000","v":60108813.93703638},{"$f":"+'Modulo de Cartera'!AE172*Variables!AD21/1000","v":61752305.292219758},{"$f":"+'Modulo de Cartera'!AF172*Variables!AE21/1000","v":63368588.395619772},{"$f":"+'Modulo de Cartera'!AG172*Variables!AF21/1000","v":64957563.262097001},{"$f":"+'Modulo de Cartera'!AH172*Variables!AG21/1000","v":66519129.539085694},{"$f":"+'Modulo de Cartera'!AI172*Variables!AH21/1000","v":68053186.505243525},{"$f":"+'Modulo de Cartera'!AJ172*Variables!AI21/1000","v":69559633.069096491},{"$f":"+'Modulo de Cartera'!AK172*Variables!AJ21/1000","v":71038367.767678618},{"$f":"+'Modulo de Cartera'!AL172*Variables!AK21/1000","v":72489288.765166953},{"$f":"+'Modulo de Cartera'!AM172*Variables!AL21/1000","v":73912293.85151118},{"$f":"+'Modulo de Cartera'!AN172*Variables!AM21/1000","v":78778767.282184124},{"$f":"+'Modulo de Cartera'!AO172*Variables!AN21/1000","v":80080645.863400444},{"$f":"+'Modulo de Cartera'!AP172*Variables!AO21/1000","v":81354299.644181103},{"$f":"+'Modulo de Cartera'!AQ172*Variables!AP21/1000","v":82599624.903764158},{"$f":"+'Modulo de Cartera'!AR172*Variables!AQ21/1000","v":83816517.540233582},{"$f":"+'Modulo de Cartera'!AS172*Variables!AR21/1000","v":85004873.069118693},{"$f":"+'Modulo de Cartera'!AT172*Variables!AS21/1000","v":86164586.621988297},{"$f":"+'Modulo de Cartera'!AU172*Variables!AT21/1000","v":87295552.94503966},{"$f":"+'Modulo de Cartera'!AV172*Variables!AU21/1000","v":88397666.397682399},{"$f":"+'Modulo de Cartera'!AW172*Variables!AV21/1000","v":89470820.951117158},{"$f":"+'Modulo de Cartera'!AX172*Variables!AW21/1000","v":90514910.186908856},{"$f":"+'Modulo de Cartera'!AY172*Variables!AX21/1000","v":91529827.29555501},{"$f":"+'Modulo de Cartera'!AZ172*Variables!AY21/1000","v":96608541.119237721},{"$f":"+'Modulo de Cartera'!BA172*Variables!AZ21/1000","v":97478423.849066988},{"$f":"+'Modulo de Cartera'!BB172*Variables!BA21/1000","v":98318811.662441},{"$f":"+'Modulo de Cartera'!BC172*Variables!BB21/1000","v":99129596.171163484},{"$f":"+'Modulo de Cartera'!BD172*Variables!BC21/1000","v":99910668.588732243},{"$f":"+'Modulo de Cartera'!BE172*Variables!BD21/1000","v":100661919.7288754},{"$f":"+'Modulo de Cartera'!BF172*Variables!BE21/1000","v":101383240.00408234},{"$f":"+'Modulo de Cartera'!BG172*Variables!BF21/1000","v":102074519.42412925},{"$f":"+'Modulo de Cartera'!BH172*Variables!BG21/1000","v":102735647.59459914},{"$f":"+'Modulo de Cartera'!BI172*Variables!BH21/1000","v":103366513.71539667},{"$f":"+'Modulo de Cartera'!BJ172*Variables!BI21/1000","v":103967006.57925722},{"$f":"+'Modulo de Cartera'!BK172*Variables!BJ21/1000","v":104537014.57025066},{"$f":"+'Modulo de Cartera'!BL172*Variables!BK21/1000","v":109533624.63468768},{"$f":"+'Modulo de Cartera'!BM172*Variables!BL21/1000","v":109934590.22831622},{"$f":"+'Modulo de Cartera'!BN172*Variables!BM21/1000","v":110304733.634249},{"$f":"+'Modulo de Cartera'!BO172*Variables!BN21/1000","v":110643941.58682097},{"$f":"+'Modulo de Cartera'!BP172*Variables!BO21/1000","v":110952100.40413727},{"$f":"+'Modulo de Cartera'!BQ172*Variables!BP21/1000","v":111229095.98654382},{"$f":"+'Modulo de Cartera'!BR172*Variables!BQ21/1000","v":111474813.81509201},{"$f":"+'Modulo de Cartera'!BS172*Variables!BR21/1000","v":111689138.94999798},{"$f":"+'Modulo de Cartera'!BT172*Variables!BS21/1000","v":111871956.02909596},{"$f":"+'Modulo de Cartera'!BU172*Variables!BT21/1000","v":112023149.26628631},{"$f":"+'Modulo de Cartera'!BV172*Variables!BU21/1000","v":112142602.44997752},{"$f":"+'Modulo de Cartera'!BW172*Variables!BV21/1000","v":112230198.94152261},{"$f":"+'Modulo de Cartera'!BX172*Variables!BW21/1000","v":116852514.42954016},{"$f":"+'Modulo de Cartera'!BY172*Variables!BX21/1000","v":116792659.58708529},{"$f":"+'Modulo de Cartera'!BZ172*Variables!BY21/1000","v":116746340.70840019},{"$f":"+'Modulo de Cartera'!CA172*Variables!BZ21/1000","v":116713439.43086487},{"$f":"+'Modulo de Cartera'!CB172*Variables!CA21/1000","v":116693836.95689921},{"$f":"+'Modulo de Cartera'!CC172*Variables!CB21/1000","v":116687414.05236468},{"$f":"+'Modulo de Cartera'!CD172*Variables!CC21/1000","v":116694051.04495998},{"$f":"+'Modulo de Cartera'!CE172*Variables!CD21/1000","v":116713627.82261094},{"$f":"+'Modulo de Cartera'!CF172*Variables!CE21/1000","v":116746023.83185443},{"$f":"+'Modulo de Cartera'!CG172*Variables!CF21/1000","v":116791118.07621627},{"$f":"+'Modulo de Cartera'!CH172*Variables!CG21/1000","v":116848789.11458331}]
[null,"Desembolsos ",{"$f":"+'Modulo de Cartera'!C173*Variables!C21/1000","v":2500000},{"$f":"+'Modulo de Cartera'!D173*Variables!D21/1000","v":2500000},{"$f":"+'Modulo de Cartera'!E173*Variables!E21/1000","v":2500000},{"$f":"+'Modulo de Cartera'!F173*Variables!F21/1000","v":2500000},{"$f":"+'Modulo de Cartera'!G173*Variables!G21/1000","v":2500000},{"$f":"+'Modulo de Cartera'!H173*Variables!H21/1000","v":2500000},{"$f":"+'Modulo de Cartera'!I173*Variables!I21/1000","v":2500000},{"$f":"+'Modulo de Cartera'!J173*Variables!J21/1000","v":2500000},{"$f":"+'Modulo de Cartera'!K173*Variables!K21/1000","v":2500000},{"$f":"+'Modulo de Cartera'!L173*Variables!L21/1000","v":2500000},{"$f":"+'Modulo de Cartera'!M173*Variables!M21/1000","v":2500000},{"$f":"+'Modulo de Cartera'!N173*Variables!N21/1000","v":2500000},{"$f":"+'Modulo de Cartera'!O173*Variables!O21/1000","v":2510185.309459121},{"$f":"+'Modulo de Cartera'!P173*Variables!P21/1000","v":2520412.1151297526},{"$f":"+'Modulo de Cartera'!Q173*Variables!Q21/1000","v":2530680.586072599},{"$f":"+'Modulo de Cartera'!R173*Variables!R21/1000","v":2540990.8920371342},{"$f":"+'Modulo de Cartera'!S173*Variables!S21/1000","v":2551343.2034644168},{"$f":"+'Modulo de Cartera'!T173*Variables!T21/1000","v":2561737.6914899009},{"$f":"+'Modulo de Cartera'!U173*Variables!U21/1000","v":2572174.5279462682},{"$f":"+'Modulo de Cartera'!V173*Variables!V21/1000","v":2582653.8853662685},{"$f":"+'Modulo de Cartera'!W173*Variables!W21/1000","v":2593175.9369855709},{"$f":"+'Modulo de Cartera'!X173*Variables!X21/1000","v":2603740.8567456286},{"$f":"+'Modulo de Cartera'!Y173*Variables!Y21/1000","v":2614348.8192965533},{"$f":"+'Modulo de Cartera'!Z173*Variables!Z21/1000","v":2625000.0000000023},{"$f":"+'Modulo de Cartera'!AA173*Variables!AA21/1000","v":2634646.3746761493},{"$f":"+'Modulo de Cartera'!AB173*Variables!AB21/1000","v":2644328.197940636},{"$f":"+'Modulo de Cartera'!AC173*Variables!AC21/1000","v":2654045.6000602683},{"$f":"+'Modulo de Cartera'!AD173*Variables!AD21/1000","v":2663798.7117805574},{"$f":"+'Modulo de Cartera'!AE173*Variables!AE21/1000","v":2673587.6643274804},{"$f":"+'Modulo de Cartera'!AF173*Variables!AF21/1000","v":2683412.5894092433},{"$f":"+'Modulo de Cartera'!AG173*Variables!AG21/1000","v":2693273.6192180552},{"$f":"+'Modulo de Cartera'!AH173*Variables!AH21/1000","v":2703170.8864319068},{"$f":"+'Modulo de Cartera'!AI173*Variables!AI21/1000","v":2713104.5242163534},{"$f":"+'Modulo de Cartera'!AJ173*Variables!AJ21/1000","v":2723074.6662263116},{"$f":"+'Modulo de Cartera'!AK173*Variables!AK21/1000","v":2733081.4466078514},{"$f":"+'Modulo de Cartera'!AL173*Variables!AL21/1000","v":2743125.0000000056},{"$f":"+'Modulo de Cartera'!AM173*Variables!AM21/1000","v":2753205.4615365784},{"$f":"+'Modulo de Cartera'!AN173*Variables!AN21/1000","v":2763322.9668479678},{"$f":"+'Modulo de Cartera'!AO173*Variables!AO21/1000","v":2773477.6520629837},{"$f":"+'Modulo de Cartera'!AP173*Variables!AP21/1000","v":2783669.653810686},{"$f":"+'Modulo de Cartera'!AQ173*Variables!AQ21/1000","v":2793899.1092222203},{"$f":"+'Modulo de Cartera'!AR173*Variables!AR21/1000","v":2804166.1559326621},{"$f":"+'Modulo de Cartera'!AS173*Variables!AS21/1000","v":2814470.93208287},{"$f":"+'Modulo de Cartera'!AT173*Variables!AT21/1000","v":2824813.5763213444},{"$f":"+'Modulo de Cartera'!AU173*Variables!AU21/1000","v":2835194.2278060913},{"$f":"+'Modulo de Cartera'!AV173*Variables!AV21/1000","v":2845613.026206498},{"$f":"+'Modulo de Cartera'!AW173*Variables!AW21/1000","v":2856070.1117052068},{"$f":"+'Modulo de Cartera'!AX173*Variables!AX21/1000","v":2866565.6250000084},{"$f":"+'Modulo de Cartera'!AY173*Variables!AY21/1000","v":2877099.7073057275},{"$f":"+'Modulo de Cartera'!AZ173*Variables!AZ21/1000","v":2887672.5003561289},{"$f":"+'Modulo de Cartera'!BA173*Variables!BA21/1000","v":2898284.1464058198},{"$f":"+'Modulo de Cartera'!BB173*Variables!BB21/1000","v":2908934.7882321691},{"$f":"+'Modulo de Cartera'!BC173*Variables!BC21/1000","v":2919624.5691372235},{"$f":"+'Modulo de Cartera'!BD173*Variables!BD21/1000","v":2930353.6329496354},{"$f":"+'Modulo de Cartera'!BE173*Variables!BE21/1000","v":2941122.1240266031},{"$f":"+'Modulo de Cartera'!BF173*Variables!BF21/1000","v":2951930.1872558082},{"$f":"+'Modulo de Cartera'!BG173*Variables!BG21/1000","v":2962777.9680573703},{"$f":"+'Modulo de Cartera'!BH173*Variables!BH21/1000","v":2973665.6123857936},{"$f":"+'Modulo de Cartera'!BI173*Variables!BI21/1000","v":2984593.2667319453},{"$f":"+'Modulo de Cartera'!BJ173*Variables!BJ21/1000","v":2995561.0781250126},{"$f":"+'Modulo de Cartera'!BK173*Variables!BK21/1000","v":3006569.1941344896},{"$f":"+'Modulo de Cartera'!BL173*Variables!BL21/1000","v":3017617.7628721585},{"$f":"+'Modulo de Cartera'!BM173*Variables!BM21/1000","v":3028706.9329940868},{"$f":"+'Modulo de Cartera'!BN173*Variables!BN21/1000","v":3039836.8537026211},{"$f":"+'Modulo de Cartera'!BO173*Variables!BO21/1000","v":3051007.6747484012},{"$f":"+'Modulo de Cartera'!BP173*Variables!BP21/1000","v":3062219.5464323726},{"$f":"+'Modulo de Cartera'!BQ173*Variables!BQ21/1000","v":3073472.6196078029},{"$f":"+'Modulo de Cartera'!BR173*Variables!BR21/1000","v":3084767.0456823236},{"$f":"+'Modulo de Cartera'!BS173*Variables!BS21/1000","v":3096102.9766199542},{"$f":"+'Modulo de Cartera'!BT173*Variables!BT21/1000","v":3107480.5649431576},{"$f":"+'Modulo de Cartera'!BU173*Variables!BU21/1000","v":3118899.9637348857},{"$f":"+'Modulo de Cartera'!BV173*Variables!BV21/1000","v":3130361.3266406404},{"$f":"+'Modulo de Cartera'!BW173*Variables!BW21/1000","v":3141864.8078705436},{"$f":"+'Modulo de Cartera'!BX173*Variables!BX21/1000","v":3153410.5622014077},{"$f":"+'Modulo de Cartera'!BY173*Variables!BY21/1000","v":3164998.7449788228},{"$f":"+'Modulo de Cartera'!BZ173*Variables!BZ21/1000","v":3176629.5121192411},{"$f":"+'Modulo de Cartera'!CA173*Variables!CA21/1000","v":3188303.0201120824},{"$f":"+'Modulo de Cartera'!CB173*Variables!CB21/1000","v":3200019.4260218316},{"$f":"+'Modulo de Cartera'!CC173*Variables!CC21/1000","v":3211778.887490157},{"$f":"+'Modulo de Cartera'!CD173*Variables!CD21/1000","v":3223581.5627380316},{"$f":"+'Modulo de Cartera'!CE173*Variables!CE21/1000","v":3235427.6105678556},{"$f":"+'Modulo de Cartera'!CF173*Variables!CF21/1000","v":3247317.1903656037},{"$f":"+'Modulo de Cartera'!CG173*Variables!CG21/1000","v":3259250.4621029589},{"$f":"+'Modulo de Cartera'!CH173*Variables!CH21/1000","v":3271227.5863394733}]
[null,"Amortizaciones",{"$f":"+SUM('Modulo de Cartera'!C174:C257)*Variables!C21/1000","v":0},{"$f":"+SUM('Modulo de Cartera'!D174:D257)*Variables!D21/1000","v":-34722.222222222226},{"$f":"+SUM('Modulo de Cartera'!E174:E257)*Variables!E21/1000","v":-69444.444444444453},{"$f":"+SUM('Modulo de Cartera'!F174:F257)*Variables!F21/1000","v":-104166.66666666667},{"$f":"+SUM('Modulo de Cartera'!G174:G257)*Variables!G21/1000","v":-138888.88888888891},{"$f":"+SUM('Modulo de Cartera'!H174:H257)*Variables!H21/1000","v":-173611.11111111109},{"$f":"+SUM('Modulo de Cartera'!I174:I257)*Variables!I21/1000","v":-208333.33333333334},{"$f":"+SUM('Modulo de Cartera'!J174:J257)*Variables!J21/1000","v":-243055.55555555556},{"$f":"+SUM('Modulo de Cartera'!K174:K257)*Variables!K21/1000","v":-277777.77777777781},{"$f":"+SUM('Modulo de Cartera'!L174:L257)*Variables!L21/1000","v":-312500},{"$f":"+SUM('Modulo de Cartera'!M174:M257)*Variables!M21/1000","v":-347222.22222222219},{"$f":"+SUM('Modulo de Cartera'!N174:N257)*Variables!N21/1000","v":-381944.44444444444},{"$f":"+SUM('Modulo de Cartera'!O174:O257)*Variables!O21/1000","v":-438712.52204585541},{"$f":"+SUM('Modulo de Cartera'!P174:P257)*Variables!P21/1000","v":-473576.20689945429},{"$f":"+SUM('Modulo de Cartera'!Q174:Q257)*Variables!Q21/1000","v":-508581.93072070082},{"$f":"+SUM('Modulo de Cartera'!R174:R257)*Variables!R21/1000","v":-543730.27219393139},{"$f":"+SUM('Modulo de Cartera'!S174:S257)*Variables!S21/1000","v":-579021.81236111384},{"$f":"+SUM('Modulo de Cartera'!T174:T257)*Variables!T21/1000","v":-614457.13463145297},{"$f":"+SUM('Modulo de Cartera'!U174:U257)*Variables!U21/1000","v":-650036.8247910348},{"$f":"+SUM('Modulo de Cartera'!V174:V257)*Variables!V21/1000","v":-685761.47101251082},{"$f":"+SUM('Modulo de Cartera'!W174:W257)*Variables!W21/1000","v":-721631.66386482003},{"$f":"+SUM('Modulo de Cartera'!X174:X257)*Variables!X21/1000","v":-757647.99632295303},{"$f":"+SUM('Modulo de Cartera'!Y174:Y257)*Variables!Y21/1000","v":-793811.06377775338},{"$f":"+SUM('Modulo de Cartera'!Z174:Z257)*Variables!Z21/1000","v":-830121.46404576115},{"$f":"+SUM('Modulo de Cartera'!AA174:AA257)*Variables!AA21/1000","v":-910126.52086548111},{"$f":"+SUM('Modulo de Cartera'!AB174:AB257)*Variables!AB21/1000","v":-946718.83162487205},{"$f":"+SUM('Modulo de Cartera'!AC174:AC257)*Variables!AC21/1000","v":-983445.61215182533},{"$f":"+SUM('Modulo de Cartera'!AD174:AD257)*Variables!AD21/1000","v":-1020307.3565971068},{"$f":"+SUM('Modulo de Cartera'!AE174:AE257)*Variables!AE21/1000","v":-1057304.5609273922},{"$f":"+SUM('Modulo de Cartera'!AF174:AF257)*Variables!AF21/1000","v":-1094437.7229319406},{"$f":"+SUM('Modulo de Cartera'!AG174:AG257)*Variables!AG21/1000","v":-1131707.3422292911},{"$f":"+SUM('Modulo de Cartera'!AH174:AH257)*Variables!AH21/1000","v":-1169113.9202739864},{"$f":"+SUM('Modulo de Cartera'!AI174:AI257)*Variables!AI21/1000","v":-1206657.9603633184},{"$f":"+SUM('Modulo de Cartera'!AJ174:AJ257)*Variables!AJ21/1000","v":-1244339.9676441012},{"$f":"+SUM('Modulo de Cartera'!AK174:AK257)*Variables!AK21/1000","v":-1282160.4491194666},{"$f":"+SUM('Modulo de Cartera'!AL174:AL257)*Variables!AL21/1000","v":-1320119.9136556867},{"$f":"+SUM('Modulo de Cartera'!AM174:AM257)*Variables!AM21/1000","v":-1423205.4208880162},{"$f":"+SUM('Modulo de Cartera'!AN174:AN257)*Variables!AN21/1000","v":-1461444.3856315799},{"$f":"+SUM('Modulo de Cartera'!AO174:AO257)*Variables!AO21/1000","v":-1499823.8712822462},{"$f":"+SUM('Modulo de Cartera'!AP174:AP257)*Variables!AP21/1000","v":-1538344.3942275653},{"$f":"+SUM('Modulo de Cartera'!AQ174:AQ257)*Variables!AQ21/1000","v":-1577006.4727527136},{"$f":"+SUM('Modulo de Cartera'!AR174:AR257)*Variables!AR21/1000","v":-1615810.6270474666},{"$f":"+SUM('Modulo de Cartera'!AS174:AS257)*Variables!AS21/1000","v":-1654757.3792131979},{"$f":"+SUM('Modulo de Cartera'!AT174:AT257)*Variables!AT21/1000","v":-1693847.2532699045},{"$f":"+SUM('Modulo de Cartera'!AU174:AU257)*Variables!AU21/1000","v":-1733080.7751632566},{"$f":"+SUM('Modulo de Cartera'!AV174:AV257)*Variables!AV21/1000","v":-1772458.4727716746},{"$f":"+SUM('Modulo de Cartera'!AW174:AW257)*Variables!AW21/1000","v":-1811980.8759134316},{"$f":"+SUM('Modulo de Cartera'!AX174:AX257)*Variables!AX21/1000","v":-1851648.5163537818},{"$f":"+SUM('Modulo de Cartera'!AY174:AY257)*Variables!AY21/1000","v":-1977830.0523697459},{"$f":"+SUM('Modulo de Cartera'!AZ174:AZ257)*Variables!AZ21/1000","v":-2017789.7705267698},{"$f":"+SUM('Modulo de Cartera'!BA174:BA257)*Variables!BA21/1000","v":-2057896.3330317161},{"$f":"+SUM('Modulo de Cartera'!BB174:BB257)*Variables!BB21/1000","v":-2098150.2795095751},{"$f":"+SUM('Modulo de Cartera'!BC174:BC257)*Variables!BC21/1000","v":-2138552.151568355},{"$f":"+SUM('Modulo de Cartera'!BD174:BD257)*Variables!BD21/1000","v":-2179102.4928063718},{"$f":"+SUM('Modulo de Cartera'!BE174:BE257)*Variables!BE21/1000","v":-2219801.8488195613},{"$f":"+SUM('Modulo de Cartera'!BF174:BF257)*Variables!BF21/1000","v":-2260650.7672088197},{"$f":"+SUM('Modulo de Cartera'!BG174:BG257)*Variables!BG21/1000","v":-2301649.7975873728},{"$f":"+SUM('Modulo de Cartera'!BH174:BH257)*Variables!BH21/1000","v":-2342799.4915881702},{"$f":"+SUM('Modulo de Cartera'!BI174:BI257)*Variables!BI21/1000","v":-2384100.4028713056},{"$f":"+SUM('Modulo de Cartera'!BJ174:BJ257)*Variables!BJ21/1000","v":-2425553.0871314718},{"$f":"+SUM('Modulo de Cartera'!BK174:BK257)*Variables!BK21/1000","v":-2574894.2637694231},{"$f":"+SUM('Modulo de Cartera'!BL174:BL257)*Variables!BL21/1000","v":-2616652.1692435131},{"$f":"+SUM('Modulo de Cartera'!BM174:BM257)*Variables!BM21/1000","v":-2658563.5270611821},{"$f":"+SUM('Modulo de Cartera'!BN174:BN257)*Variables!BN21/1000","v":-2700628.901130544},{"$f":"+SUM('Modulo de Cartera'!BO174:BO257)*Variables!BO21/1000","v":-2742848.8574319696},{"$f":"+SUM('Modulo de Cartera'!BP174:BP257)*Variables!BP21/1000","v":-2785223.9640256977},{"$f":"+SUM('Modulo de Cartera'!BQ174:BQ257)*Variables!BQ21/1000","v":-2827754.7910594805},{"$f":"+SUM('Modulo de Cartera'!BR174:BR257)*Variables!BR21/1000","v":-2870441.9107762561},{"$f":"+SUM('Modulo de Cartera'!BS174:BS257)*Variables!BS21/1000","v":-2913285.8975218441},{"$f":"+SUM('Modulo de Cartera'!BT174:BT257)*Variables!BT21/1000","v":-2956287.3277526763},{"$f":"+SUM('Modulo de Cartera'!BU174:BU257)*Variables!BU21/1000","v":-2999446.780043554},{"$f":"+SUM('Modulo de Cartera'!BV174:BV257)*Variables!BV21/1000","v":-3042764.8350954275},{"$f":"+SUM('Modulo de Cartera'!BW174:BW257)*Variables!BW21/1000","v":-3215373.5433475329},{"$f":"+SUM('Modulo de Cartera'!BX174:BX257)*Variables!BX21/1000","v":-3213265.4046561401},{"$f":"+SUM('Modulo de Cartera'!BY174:BY257)*Variables!BY21/1000","v":-3211317.6236637877},{"$f":"+SUM('Modulo de Cartera'!BZ174:BZ257)*Variables!BZ21/1000","v":-3209530.7896544551},{"$f":"+SUM('Modulo de Cartera'!CA174:CA257)*Variables!CA21/1000","v":-3207905.4940776275},{"$f":"+SUM('Modulo de Cartera'!CB174:CB257)*Variables!CB21/1000","v":-3206442.3305562567},{"$f":"+SUM('Modulo de Cartera'!CC174:CC257)*Variables!CC21/1000","v":-3205141.8948947429},{"$f":"+SUM('Modulo de Cartera'!CD174:CD257)*Variables!CD21/1000","v":-3204004.7850869563},{"$f":"+SUM('Modulo de Cartera'!CE174:CE257)*Variables!CE21/1000","v":-3203031.6013242793},{"$f":"+SUM('Modulo de Cartera'!CF174:CF257)*Variables!CF21/1000","v":-3202222.9460036824},{"$f":"+SUM('Modulo de Cartera'!CG174:CG257)*Variables!CG21/1000","v":-3201579.4237358333},{"$f":"+SUM('Modulo de Cartera'!CH174:CH257)*Variables!CH21/1000","v":-3201101.6413532239}]
[null,"Saldo Final COP",{"$f":"SUM(C22:C24)","v":2500000},4965277.777777778,7395833.333333334,9791666.6666666679,12152777.77777778,14479166.666666666,16770833.33333333,19027777.77777778,21250000.000000004,23437500,25590277.777777776,27708333.333333302,29779806.120746542,33292691.411692854,35314790.067044713,37312050.686887875,39284372.077991158,41231652.634849563,43153790.338004775,45050682.752358496,46922227.025479212,48768319.885901868,50588857.641420633,52383736.17737484,54108256.031185485,58438213.949128062,60108813.937036447,61752305.292219833,63368588.395619847,64957563.262097068,66519129.539085761,68053186.505243614,{"$f":"SUM(AI22:AI24)","v":69559633.069096565},71038367.767678708,72489288.765167013,73912293.85151127,75242293.89215973,80080645.863400519,81354299.644181177,82599624.903764218,83816517.540233657,85004873.069118783,86164586.621988371,87295552.945039734,88397666.397682488,89470820.951117218,90514910.186908945,91529827.295555085,92429096.950490996,97478423.849067077,98318811.66244109,99129596.171163589,99910668.588732362,100661919.7288755,101383240.00408244,102074519.42412934,102735647.59459923,103366513.71539676,103967006.57925731,104537014.57025076,104968689.50061573,109934590.22831632,110304733.63424912,110643941.58682108,{"$f":"SUM(BO22:BO24)","v":110952100.40413742},111229095.98654395,111474813.81509215,111689138.94999808,111871956.0290961,112023149.26628645,112142602.44997764,112230198.94152273,112156690.20604561,116792659.58708543,116746340.70840034,116713439.43086497,116693836.95689933,116687414.05236478,116694051.04496008,116713627.82261105,116746023.83185452,116791118.07621635,116848789.1145834,116918915.05956957]
[]
[null,"Saldo Final UVR",{"$f":"+'Modulo de Cartera'!C258","v":13227513.227513228},{"$f":"+'Modulo de Cartera'!D258","v":26271310.993533216},{"$f":"+'Modulo de Cartera'!E258","v":39131393.29805997},{"$f":"+'Modulo de Cartera'!F258","v":51807760.141093478},{"$f":"+'Modulo de Cartera'!G258","v":64300411.522633746},{"$f":"+'Modulo de Cartera'!H258","v":76609347.442680776},{"$f":"+'Modulo de Cartera'!I258","v":88734567.901234567},{"$f":"+'Modulo de Cartera'!J258","v":100676072.89829512},{"$f":"+'Modulo de Cartera'!K258","v":112433862.43386243},{"$f":"+'Modulo de Cartera'!L258","v":124007936.50793651},{"$f":"+'Modulo de Cartera'!M258","v":135398295.12051719},{"$f":"+'Modulo de Cartera'!N258","v":146604938.27160463},{"$f":"+'Modulo de Cartera'!O258","v":157014349.26363093},{"$f":"+'Modulo de Cartera'!P258","v":167299956.84267747},{"$f":"+'Modulo de Cartera'!Q258","v":177461256.61831498},{"$f":"+'Modulo de Cartera'!R258","v":187497742.14516509},{"$f":"+'Modulo de Cartera'!S258","v":197408904.91452825},{"$f":"+'Modulo de Cartera'!T258","v":207194234.34597757},{"$f":"+'Modulo de Cartera'!U258","v":216853217.7789183},{"$f":"+'Modulo de Cartera'!V258","v":226385340.46411291},{"$f":"+'Modulo de Cartera'!W258","v":235790085.55517179},{"$f":"+'Modulo de Cartera'!X258","v":245066934.1000092},{"$f":"+'Modulo de Cartera'!Y258","v":254215365.03226432},{"$f":"+'Modulo de Cartera'!Z258","v":263234855.16268751},{"$f":"+'Modulo de Cartera'!AA258","v":271486146.32924545},{"$f":"+'Modulo de Cartera'!AB258","v":279608679.18243062},{"$f":"+'Modulo de Cartera'!AC258","v":287601980.55998266},{"$f":"+'Modulo de Cartera'!AD258","v":295465575.5608601},{"$f":"+'Modulo de Cartera'!AE258","v":303198987.53885061},{"$f":"+'Modulo de Cartera'!AF258","v":310801738.09615791},{"$f":"+'Modulo de Cartera'!AG258","v":318273347.07696503},{"$f":"+'Modulo de Cartera'!AH258","v":325613332.56097382},{"$f":"+'Modulo de Cartera'!AI258","v":332821210.85692102},{"$f":"+'Modulo de Cartera'!AJ258","v":339896496.49606997},{"$f":"+'Modulo de Cartera'!AK258","v":346838702.22567916},{"$f":"+'Modulo de Cartera'!AL258","v":353647339.00244588},{"$f":"+'Modulo de Cartera'!AM258","v":359720398.54878598},{"$f":"+'Modulo de Cartera'!AN258","v":365665049.60456824},{"$f":"+'Modulo de Cartera'!AO258","v":371480820.29306442},{"$f":"+'Modulo de Cartera'!AP258","v":377167237.00348932},{"$f":"+'Modulo de Cartera'!AQ258","v":382723824.38462824},{"$f":"+'Modulo de Cartera'!AR258","v":388150105.33844155},{"$f":"+'Modulo de Cartera'!AS258","v":393445601.01364517},{"$f":"+'Modulo de Cartera'!AT258","v":398609830.79926783},{"$f":"+'Modulo de Cartera'!AU258","v":403642312.31818449},{"$f":"+'Modulo de Cartera'!AV258","v":408542561.42062628},{"$f":"+'Modulo de Cartera'!AW258","v":413310092.17766601},{"$f":"+'Modulo de Cartera'!AX258","v":417944416.8746804},{"$f":"+'Modulo de Cartera'!AY258","v":421871358.59929132},{"$f":"+'Modulo de Cartera'!AZ258","v":425669973.1400305},{"$f":"+'Modulo de Cartera'!BA258","v":429339788.91895628},{"$f":"+'Modulo de Cartera'!BB258","v":432880332.62516803},{"$f":"+'Modulo de Cartera'!BC258","v":436291129.20843774},{"$f":"+'Modulo de Cartera'!BD258","v":439571701.87281835},{"$f":"+'Modulo de Cartera'!BE258","v":442721572.07022858},{"$f":"+'Modulo de Cartera'!BF258","v":445740259.49401414},{"$f":"+'Modulo de Cartera'!BG258","v":448627282.07248533},{"$f":"+'Modulo de Cartera'!BH258","v":451382155.96243089},{"$f":"+'Modulo de Cartera'!BI258","v":454004395.5426079},{"$f":"+'Modulo de Cartera'!BJ258","v":456493513.40720809},{"$f":"+'Modulo de Cartera'!BK258","v":458299684.66396523},{"$f":"+'Modulo de Cartera'!BL258","v":459977364.97203439},{"$f":"+'Modulo de Cartera'!BM258","v":461526082.1516695},{"$f":"+'Modulo de Cartera'!BN258","v":462945362.28795385},{"$f":"+'Modulo de Cartera'!BO258","v":464234729.72442371},{"$f":"+'Modulo de Cartera'!BP258","v":465393707.0566687},{"$f":"+'Modulo de Cartera'!BQ258","v":466421815.12590802},{"$f":"+'Modulo de Cartera'!BR258","v":467318573.0125438},{"$f":"+'Modulo de Cartera'!BS258","v":468083498.02969021},{"$f":"+'Modulo de Cartera'!BT258","v":468716105.71667916},{"$f":"+'Modulo de Cartera'!BU258","v":469215909.83254194},{"$f":"+'Modulo de Cartera'!BV258","v":469582422.34946698},{"$f":"+'Modulo de Cartera'!BW258","v":469287206.54433799},{"$f":"+'Modulo de Cartera'!BX258","v":469046825.65094495},{"$f":"+'Modulo de Cartera'!BY258","v":468860806.05783212},{"$f":"+'Modulo de Cartera'!BZ258","v":468728672.41311193},{"$f":"+'Modulo de Cartera'!CA258","v":468649947.61806911},{"$f":"+'Modulo de Cartera'!CB258","v":468624152.82074165},{"$f":"+'Modulo de Cartera'!CC258","v":468650807.40947783},{"$f":"+'Modulo de Cartera'!CD258","v":468729429.00646967},{"$f":"+'Modulo de Cartera'!CE258","v":468859533.46126276},{"$f":"+'Modulo de Cartera'!CF258","v":469040634.84424204},{"$f":"+'Modulo de Cartera'!CG258","v":469272245.44009364},{"$f":"+'Modulo de Cartera'!CH258","v":469553875.74124295}]
[null,"UVR Fin de mes",{"$f":"+Variables!C21","v":189},{"$f":"+Variables!D21","v":189},{"$f":"+Variables!E21","v":189},{"$f":"+Variables!F21","v":189},{"$f":"+Variables!G21","v":189},{"$f":"+Variables!H21","v":189},{"$f":"+Variables!I21","v":189},{"$f":"+Variables!J21","v":189},{"$f":"+Variables!K21","v":189},{"$f":"+Variables!L21","v":189},{"$f":"+Variables!M21","v":189},{"$f":"+Variables!N21","v":189},{"$f":"+Variables!O21","v":199},{"$f":"+Variables!P21","v":199},{"$f":"+Variables!Q21","v":199},{"$f":"+Variables!R21","v":199},{"$f":"+Variables!S21","v":199},{"$f":"+Variables!T21","v":199},{"$f":"+Variables!U21","v":199},{"$f":"+Variables!V21","v":199},{"$f":"+Variables!W21","v":199},{"$f":"+Variables!X21","v":199},{"$f":"+Variables!Y21","v":199},{"$f":"+Variables!Z21","v":199},{"$f":"+Variables!AA21","v":209},{"$f":"+Variables!AB21","v":209},{"$f":"+Variables!AC21","v":209},{"$f":"+Variables!AD21","v":209},{"$f":"+Variables!AE21","v":209},{"$f":"+Variables!AF21","v":209},{"$f":"+Variables!AG21","v":209},{"$f":"+Variables!AH21","v":209},{"$f":"+Variables!AI21","v":209},{"$f":"+Variables!AJ21","v":209},{"$f":"+Variables!AK21","v":209},{"$f":"+Variables!AL21","v":209},{"$f":"+Variables!AM21","v":219},{"$f":"+Variables!AN21","v":219},{"$f":"+Variables!AO21","v":219},{"$f":"+Variables!AP21","v":219},{"$f":"+Variables!AQ21","v":219},{"$f":"+Variables!AR21","v":219},{"$f":"+Variables!AS21","v":219},{"$f":"+Variables!AT21","v":219},{"$f":"+Variables!AU21","v":219},{"$f":"+Variables!AV21","v":219},{"$f":"+Variables!AW21","v":219},{"$f":"+Variables!AX21","v":219},{"$f":"+Variables!AY21","v":229},{"$f":"+Variables!AZ21","v":229},{"$f":"+Variables!BA21","v":229},{"$f":"+Variables!BB21","v":229},{"$f":"+Variables!BC21","v":229},{"$f":"+Variables!BD21","v":229},{"$f":"+Variables!BE21","v":229},{"$f":"+Variables!BF21","v":229},{"$f":"+Variables!BG21","v":229},{"$f":"+Variables!BH21","v":229},{"$f":"+Variables!BI21","v":229},{"$f":"+Variables!BJ21","v":229},{"$f":"+Variables!BK21","v":239},{"$f":"+Variables!BL21","v":239},{"$f":"+Variables!BM21","v":239},{"$f":"+Variables!BN21","v":239},{"$f":"+Variables!BO21","v":239},{"$f":"+Variables!BP21","v":239},{"$f":"+Variables!BQ21","v":239},{"$f":"+Variables!BR21","v":239},{"$f":"+Variables!BS21","v":239},{"$f":"+Variables!BT21","v":239},{"$f":"+Variables!BU21","v":239},{"$f":"+Variables!BV21","v":239},{"$f":"+Variables!BW21","v":249},{"$f":"+Variables!BX21","v":249},{"$f":"+Variables!BY21","v":249},{"$f":"+Variables!BZ21","v":249},{"$f":"+Variables!CA21","v":249},{"$f":"+Variables!CB21","v":249},{"$f":"+Variables!CC21","v":249},{"$f":"+Variables!CD21","v":249},{"$f":"+Variables!CE21","v":249},{"$f":"+Variables!CF21","v":249},{"$f":"+Variables!CG21","v":249},{"$f":"+Variables!CH21","v":249}]
[null,"Conversion a COP",{"$f":"+C27*C28/1000","v":2500000},4965277.777777778,7395833.333333334,9791666.6666666679,12152777.777777778,14479166.666666666,16770833.333333334,19027777.77777778,21250000,23437500,25590277.777777746,27708333.333333276,31245855.503462557,33292691.411692817,35314790.067044675,37312050.686887853,39284372.077991121,41231652.634849541,43153790.338004738,45050682.752358466,46922227.02547919,48768319.885901831,50588857.641420603,52383736.177374817,56740604.582812302,58438213.949128002,60108813.93703638,61752305.292219758,63368588.395619772,64957563.262097001,66519129.539085694,68053186.505243525,{"$f":"+AI27*AI28/1000","v":69559633.069096491},71038367.767678618,72489288.765166953,73912293.85151118,78778767.282184124,80080645.863400444,81354299.644181103,82599624.903764158,83816517.540233582,85004873.069118693,86164586.621988297,87295552.94503966,88397666.397682399,89470820.951117158,90514910.186908856,91529827.29555501,96608541.119237721,97478423.849066988,98318811.662441,99129596.171163484,99910668.588732243,100661919.7288754,101383240.00408234,102074519.42412925,102735647.59459914,103366513.71539667,103967006.57925722,104537014.57025066,109533624.63468768,109934590.22831622,110304733.634249,110643941.58682097,{"$f":"+BO27*BO28/1000","v":110952100.40413727},111229095.98654382,111474813.81509201,111689138.94999798,111871956.02909596,112023149.26628631,112142602.44997752,112230198.94152261,116852514.42954016,116792659.58708529,116746340.70840019,116713439.43086487,116693836.95689921,116687414.05236468,116694051.04495998,116713627.82261094,116746023.83185443,116791118.07621627,116848789.11458331,116918915.05956949]
[]
[null,"Reexpresión Activos",{"$f":"+C29-C25","v":0},0,0,0,0,0,0,0,{"$f":"+K29-K25","v":0},0,-2.9802322387695313E-8,0,1466049.382716015,-3.7252902984619141E-8,0,0,0,0,0,0,0,0,0,0,2632348.5516268164,-5.9604644775390625E-8,-6.7055225372314453E-8,-7.4505805969238281E-8,-7.4505805969238281E-8,-6.7055225372314453E-8,-6.7055225372314453E-8,0,0,0,0,0,3536473.3900243938,0,0,0,0,0,0,0,0,0,0,0,4179444.1687467247,0,0,0,-1.1920928955078125E-7,0,0,0,0,0,0,0,4564935.1340719461,0,-1.1920928955078125E-7,0,-1.4901161193847656E-7,-1.3411045074462891E-7,-1.3411045074462891E-7,0,-1.3411045074462891E-7,-1.3411045074462891E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,{"$f":"+BW29-BW25","v":4695824.2234945446},-1.3411045074462891E-7,-1.4901161193847656E-7,0,-1.1920928955078125E-7,0,0,0,0,0,0,0]
[]
[]
[null,"Modulo Reexpresión de Pasivos (Deuda Externa)"]
[]
[null,"Descripción",{"$f":"+C21","v":"2009-01-01"},{"$f":"+D21","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP21","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Saldo Inicial USD",{"$f":"+('Balance General'!C32/Variables!C35)*1000","v":110806093.84958926},{"$f":"+C38","v":109509945.52575758},{"$f":"+D38","v":124443896.52575758},123871541.56013258,158412170.9601326,156380054.49859414,156267062.05414969,154970914.12990725,154970914.12990725,174398559.16428226,173873139.56428224,171841023.10274377,171728030.65829933,170431882.73405692,170431882.73405692,166859527.7684319,164335644.06843191,162303527.60689345,192190535.16244897,240894387.23820654,240894387.23820654,237322032.27258155,234798148.57258156,232766032.1110431,232653039.66659868,231356891.74235624,231356891.74235624,227784536.77673125,225260653.0767312,223228536.61519277,253115544.17074835,251819396.24650595,251819396.24650595,248247041.28088096,246248577.18088096,244216460.7193425,244103468.27489805,242807320.35065562,242807320.35065562,239234965.38503063,237236501.28503063,235204384.82349217,235091392.37904772,233795244.45480531,229677597.39598179,226105242.43035677,224106778.33035678,222074661.86881831,221961669.42437387,220665521.50013143,216547874.4413079,212975519.47568291,210977055.37568292,208944938.91414446,208831946.46970001,207535798.54545757,203418151.48663405,199845796.52100903,197847332.421009,195815215.95947054,195815215.95947054,194519068.03522813,190401420.97640461,186829066.01077962,184830601.91077963,182798485.44924116,{"$f":"+BP38","v":182798485.44924116},181749256.61590782,177631609.55708429,174059254.5914593,172060790.49145931,170028674.02992085,170028674.02992085,168979445.1965875,164861798.13776398,164289443.17213896,164289443.17213896,162257326.7106005,162257326.7106005,161208097.87726718,157090450.81844366,156518095.85281867,156518095.85281867,156518095.85281867]
[null,"Saldo final USD",{"$f":"+'Modulo de deuda'!D172","v":109509945.52575758},{"$f":"+'Modulo de deuda'!E172","v":124443896.52575758},{"$f":"+'Modulo de deuda'!F172","v":123871541.56013258},{"$f":"+'Modulo de deuda'!G172","v":158412170.9601326},{"$f":"+'Modulo de deuda'!H172","v":156380054.49859414},{"$f":"+'Modulo de deuda'!I172","v":156267062.05414969},{"$f":"+'Modulo de deuda'!J172","v":154970914.12990725},{"$f":"+'Modulo de deuda'!K172","v":154970914.12990725},{"$f":"+'Modulo de deuda'!L172","v":174398559.16428226},{"$f":"+'Modulo de deuda'!M172","v":173873139.56428224},{"$f":"+'Modulo de deuda'!N172","v":171841023.10274377},{"$f":"+'Modulo de deuda'!O172","v":171728030.65829933},{"$f":"+'Modulo de deuda'!P172","v":170431882.73405692},{"$f":"+'Modulo de deuda'!Q172","v":170431882.73405692},{"$f":"+'Modulo de deuda'!R172","v":166859527.7684319},{"$f":"+'Modulo de deuda'!S172","v":164335644.06843191},{"$f":"+'Modulo de deuda'!T172","v":162303527.60689345},{"$f":"+'Modulo de deuda'!U172","v":192190535.16244897},{"$f":"+'Modulo de deuda'!V172","v":240894387.23820654},{"$f":"+'Modulo de deuda'!W172","v":240894387.23820654},{"$f":"+'Modulo de deuda'!X172","v":237322032.27258155},{"$f":"+'Modulo de deuda'!Y172","v":234798148.57258156},{"$f":"+'Modulo de deuda'!Z172","v":232766032.1110431},{"$f":"+'Modulo de deuda'!AA172","v":232653039.66659868},{"$f":"+'Modulo de deuda'!AB172","v":231356891.74235624},{"$f":"+'Modulo de deuda'!AC172","v":231356891.74235624},{"$f":"+'Modulo de deuda'!AD172","v":227784536.77673125},{"$f":"+'Modulo de deuda'!AE172","v":225260653.0767312},{"$f":"+'Modulo de deuda'!AF172","v":223228536.61519277},{"$f":"+'Modulo de deuda'!AG172","v":253115544.17074835},{"$f":"+'Modulo de deuda'!AH172","v":251819396.24650595},{"$f":"+'Modulo de deuda'!AI172","v":251819396.24650595},{"$f":"+'Modulo de deuda'!AJ172","v":248247041.28088096},{"$f":"+'Modulo de deuda'!AK172","v":246248577.18088096},{"$f":"+'Modulo de deuda'!AL172","v":244216460.7193425},{"$f":"+'Modulo de deuda'!AM172","v":244103468.27489805},{"$f":"+'Modulo de deuda'!AN172","v":242807320.35065562},{"$f":"+'Modulo de deuda'!AO172","v":242807320.35065562},{"$f":"+'Modulo de deuda'!AP172","v":239234965.38503063},{"$f":"+'Modulo de deuda'!AQ172","v":237236501.28503063},{"$f":"+'Modulo de deuda'!AR172","v":235204384.82349217},{"$f":"+'Modulo de deuda'!AS172","v":235091392.37904772},{"$f":"+'Modulo de deuda'!AT172","v":233795244.45480531},{"$f":"+'Modulo de deuda'!AU172","v":229677597.39598179},{"$f":"+'Modulo de deuda'!AV172","v":226105242.43035677},{"$f":"+'Modulo de deuda'!AW172","v":224106778.33035678},{"$f":"+'Modulo de deuda'!AX172","v":222074661.86881831},{"$f":"+'Modulo de deuda'!AY172","v":221961669.42437387},{"$f":"+'Modulo de deuda'!AZ172","v":220665521.50013143},{"$f":"+'Modulo de deuda'!BA172","v":216547874.4413079},{"$f":"+'Modulo de deuda'!BB172","v":212975519.47568291},{"$f":"+'Modulo de deuda'!BC172","v":210977055.37568292},{"$f":"+'Modulo de deuda'!BD172","v":208944938.91414446},{"$f":"+'Modulo de deuda'!BE172","v":208831946.46970001},{"$f":"+'Modulo de deuda'!BF172","v":207535798.54545757},{"$f":"+'Modulo de deuda'!BG172","v":203418151.48663405},{"$f":"+'Modulo de deuda'!BH172","v":199845796.52100903},{"$f":"+'Modulo de deuda'!BI172","v":197847332.421009},{"$f":"+'Modulo de deuda'!BJ172","v":195815215.95947054},{"$f":"+'Modulo de deuda'!BK172","v":195815215.95947054},{"$f":"+'Modulo de deuda'!BL172","v":194519068.03522813},{"$f":"+'Modulo de deuda'!BM172","v":190401420.97640461},{"$f":"+'Modulo de deuda'!BN172","v":186829066.01077962},{"$f":"+'Modulo de deuda'!BO172","v":184830601.91077963},{"$f":"+'Modulo de deuda'!BP172","v":182798485.44924116},{"$f":"+'Modulo de deuda'!BQ172","v":182798485.44924116},{"$f":"+'Modulo de deuda'!BR172","v":181749256.61590782},{"$f":"+'Modulo de deuda'!BS172","v":177631609.55708429},{"$f":"+'Modulo de deuda'!BT172","v":174059254.5914593},{"$f":"+'Modulo de deuda'!BU172","v":172060790.49145931},{"$f":"+'Modulo de deuda'!BV172","v":170028674.02992085},{"$f":"+'Modulo de deuda'!BW172","v":170028674.02992085},{"$f":"+'Modulo de deuda'!BX172","v":168979445.1965875},{"$f":"+'Modulo de deuda'!BY172","v":164861798.13776398},{"$f":"+'Modulo de deuda'!BZ172","v":164289443.17213896},{"$f":"+'Modulo de deuda'!CA172","v":164289443.17213896},{"$f":"+'Modulo de deuda'!CB172","v":162257326.7106005},{"$f":"+'Modulo de deuda'!CC172","v":162257326.7106005},{"$f":"+'Modulo de deuda'!CD172","v":161208097.87726718},{"$f":"+'Modulo de deuda'!CE172","v":157090450.81844366},{"$f":"+'Modulo de deuda'!CF172","v":156518095.85281867},{"$f":"+'Modulo de deuda'!CG172","v":156518095.85281867},{"$f":"+'Modulo de deuda'!CH172","v":156518095.85281867},{"$f":"+'Modulo de deuda'!CI172","v":156518095.85281867}]
[null,"Promedio",{"$f":"AVERAGE(C37:C38)","v":110158019.68767342},{"$f":"AVERAGE(D37:D38)","v":116976921.02575758},124157719.04294509,141141856.26013258,157396112.72936338,156323558.2763719,155618988.09202847,154970914.12990725,164684736.64709476,174135849.36428225,172857081.33351302,{"$f":"AVERAGE(N37:N38)","v":171784526.88052154},171079956.69617814,170431882.73405692,168645705.25124443,165597585.91843191,163319585.8376627,177247031.38467121,216542461.20032775,240894387.23820654,239108209.75539404,236060090.42258155,233782090.34181231,232709535.88882089,232004965.70447746,231356891.74235624,229570714.25954375,226522594.92673123,224244594.84596199,238172040.39297056,252467470.20862716,251819396.24650595,250033218.76369345,247247809.23088098,245232518.95011175,244159964.49712026,243455394.31277683,242807320.35065562,241021142.86784312,238235733.33503062,236220443.05426139,235147888.60126996,234443318.4169265,{"$f":"AVERAGE(AT37:AT38)","v":231736420.92539355},227891419.91316926,225106010.38035679,223090720.09958756,222018165.64659607,221313595.46225265,218606697.97071967,214761696.95849541,211976287.4256829,209960997.14491367,208888442.69192225,208183872.50757879,205476975.01604581,201631974.00382155,198846564.47100902,196831274.19023979,195815215.95947054,195167141.99734932,192460244.50581637,188615243.49359211,185829833.96077961,183814543.68001038,182798485.44924116,182273871.03257447,179690433.08649606,175845432.0742718,173060022.54145932,171044732.26069009,170028674.02992085,169504059.61325419,166920621.66717574,164575620.65495145,{"$f":"AVERAGE(BZ37:BZ38)","v":164289443.17213896},163273384.94136971,162257326.7106005,161732712.29393384,159149274.34785542,156804273.33563116,156518095.85281867,156518095.85281867,156518095.85281867]
[null,"TRM2-TRM1",{"$f":"+Variables!C71-Variables!$C$35","v":11.540195889862389},{"$f":"+Variables!D71-Variables!C71","v":11.599554382803035},{"$f":"+Variables!E71-Variables!D71","v":11.659218193843571},{"$f":"+Variables!F71-Variables!E71","v":11.719188893427599},{"$f":"+Variables!G71-Variables!F71","v":11.779468060075942},{"$f":"+Variables!H71-Variables!G71","v":11.840057280428937},{"$f":"+Variables!I71-Variables!H71","v":11.900958149287817},{"$f":"+Variables!J71-Variables!I71","v":11.962172269657458},{"$f":"+Variables!K71-Variables!J71","v":12.023701252787305},{"$f":"+Variables!L71-Variables!K71","v":12.085546718214573},{"$f":"+Variables!M71-Variables!L71","v":12.147710293807449},{"$f":"+Variables!N71-Variables!M71","v":12.210193615806475},{"$f":"+Variables!O71-Variables!N71","v":9.7210955043701688},{"$f":"+Variables!P71-Variables!O71","v":9.760700450767672},{"$f":"+Variables!Q71-Variables!P71","v":9.8004667526192861},{"$f":"+Variables!R71-Variables!Q71","v":9.8403950673068721},{"$f":"+Variables!S71-Variables!R71","v":9.8804860548912075},{"$f":"+Variables!T71-Variables!S71","v":9.9207403781210814},{"$f":"+Variables!U71-Variables!T71","v":9.961158702447392},{"$f":"+Variables!V71-Variables!U71","v":10.001741696029512},{"$f":"+Variables!W71-Variables!V71","v":10.042490029751207},{"$f":"+Variables!X71-Variables!W71","v":10.083404377228362},{"$f":"+Variables!Y71-Variables!X71","v":10.12448541482172},{"$f":"+Variables!Z71-Variables!Y71","v":10.165733821647791},{"$f":"+Variables!AA71-Variables!Z71","v":10.207150279588404},{"$f":"+Variables!AB71-Variables!AA71","v":10.248735473306169},{"$f":"+Variables!AC71-Variables!AB71","v":10.290490090249932},{"$f":"+Variables!AD71-Variables!AC71","v":10.332414820672057},{"$f":"+Variables!AE71-Variables!AD71","v":10.3745103576357},{"$f":"+Variables!AF71-Variables!AE71","v":10.416777397027545},{"$f":"+Variables!AG71-Variables!AF71","v":10.459216637569625},{"$f":"+Variables!AH71-Variables!AG71","v":10.501828780831147},{"$f":"+Variables!AI71-Variables!AH71","v":10.544614531238949},{"$f":"+Variables!AJ71-Variables!AI71","v":10.58757459608978},{"$f":"+Variables!AK71-Variables!AJ71","v":10.630709685563033},{"$f":"+Variables!AL71-Variables!AK71","v":10.67402051272984},{"$f":"+Variables!AM71-Variables!AL71","v":10.717507793568075},{"$f":"+Variables!AN71-Variables!AM71","v":10.761172246971455},{"$f":"+Variables!AO71-Variables!AN71","v":10.805014594762724},{"$f":"+Variables!AP71-Variables!AO71","v":10.849035561705932},{"$f":"+Variables!AQ71-Variables!AP71","v":10.893235875517348},{"$f":"+Variables!AR71-Variables!AQ71","v":10.937616266878649},{"$f":"+Variables!AS71-Variables!AR71","v":10.982177469447834},{"$f":"+Variables!AT71-Variables!AS71","v":11.026920219872409},{"$f":"+Variables!AU71-Variables!AT71","v":11.07184525780076},{"$f":"+Variables!AV71-Variables!AU71","v":11.116953325894428},{"$f":"+Variables!AW71-Variables!AV71","v":11.162245169841299},{"$f":"+Variables!AX71-Variables!AW71","v":11.207721538366513},{"$f":"+Variables!AY71-Variables!AX71","v":11.253383183246569},{"$f":"+Variables!AZ71-Variables!AY71","v":11.299230859319778},{"$f":"+Variables!BA71-Variables!AZ71","v":11.345265324500815},{"$f":"+Variables!BB71-Variables!BA71","v":11.391487339791183},{"$f":"+Variables!BC71-Variables!BB71","v":11.437897669293307},{"$f":"+Variables!BD71-Variables!BC71","v":11.484497080222809},{"$f":"+Variables!BE71-Variables!BD71","v":11.531286342920339},{"$f":"+Variables!BF71-Variables!BE71","v":11.57826623086612},{"$f":"+Variables!BG71-Variables!BF71","v":11.625437520690866},{"$f":"+Variables!BH71-Variables!BG71","v":11.672800992188968},{"$f":"+Variables!BI71-Variables!BH71","v":11.720357428333045},{"$f":"+Variables!BJ71-Variables!BI71","v":11.768107615284862},{"$f":"+Variables!BK71-Variables!BJ71","v":11.816052342408966},{"$f":"+Variables!BL71-Variables!BK71","v":11.86419240228588},{"$f":"+Variables!BM71-Variables!BL71","v":11.912528590725742},{"$f":"+Variables!BN71-Variables!BM71","v":11.961061706780583},{"$f":"+Variables!BO71-Variables!BN71","v":12.009792552757972},{"$f":"+Variables!BP71-Variables!BO71","v":12.058721934233745},{"$f":"+Variables!BQ71-Variables!BP71","v":12.107850660066561},{"$f":"+Variables!BR71-Variables!BQ71","v":12.157179542409722},{"$f":"+Variables!BS71-Variables!BR71","v":12.206709396725273},{"$f":"+Variables!BT71-Variables!BS71","v":12.256441041798553},{"$f":"+Variables!BU71-Variables!BT71","v":12.306375299750016},{"$f":"+Variables!BV71-Variables!BU71","v":12.356512996048878},{"$f":"+Variables!BW71-Variables!BV71","v":12.406854959529028},{"$f":"+Variables!BX71-Variables!BW71","v":12.457402022399947},{"$f":"+Variables!BY71-Variables!BX71","v":12.508155020262166},{"$f":"+Variables!BZ71-Variables!BY71","v":12.559114792119544},{"$f":"+Variables!CA71-Variables!BZ71","v":12.610282180395643},{"$f":"+Variables!CB71-Variables!CA71","v":12.661658030945546},{"$f":"+Variables!CC71-Variables!CB71","v":12.713243193069957},{"$f":"+Variables!CD71-Variables!CC71","v":12.765038519529753},{"$f":"+Variables!CE71-Variables!CD71","v":12.817044866561446},{"$f":"+Variables!CF71-Variables!CE71","v":12.869263093888549},{"$f":"+Variables!CG71-Variables!CF71","v":12.921694064737494},{"$f":"+Variables!CH71-Variables!CG71","v":12.974338645851731}]
[null,"Reexpresión del Pasivo",{"$f":"+C38*C40/1000","v":1263766.2232554019},1443493.7453584387,1444245.3310573478,1856462.1544997401,1842073.8571991248,1850210.9657654755,1844302.3634169023,1853788.7716082437,2096916.1743078816,2101351.9512467757,2087474.9652436043,2096832.503598985,1656784.6090473845,1663534.5546274923,1635301.2542522715,1617127.6612736953,1603637.741179561,1906672.4024788069,2399587.2218085928,2409363.4371798499,2383304.1429376947,2367564.6790818842,2356636.2971741799,2365088.8740479075,2361494.5622326955,2371115.5833937414,2344014.5184131241,2327486.5103642838,2315886.7652341775,2636648.2793541783,2633833.6188841928,2644564.1830730792,{"$f":"+AI38*AI40/1000","v":2617669.3588274526},2607175.1800835491,2596194.2943430385,2605565.4275947595,2602289.3481935314,2612891.3971189829,2584937.2925628107,2573787.2389759924,2562136.8428382529,2571339.4374882234,2567580.8661156115,2532636.5427774661,2503402.2561664367,2491384.594715145,2478851.8217893569,2487684.5830993429,2483233.6687719137,2446824.425407331,2416263.776075013,2403342.4552985155,2389890.8298167251,2398329.8794885157,2393154.7194343018,2355229.5141029037,2323294.8212276907,2309432.5381858945,2295024.3209512201,2304374.534121295,2298447.4895008663,2258959.092132695,2225606.5904319994,2210770.2347562322,{"$f":"+BO38*BO40/1000","v":2195371.8892037328},2204316.1060314723,2200592.8566835262,2159499.3697926966,2124690.7386085629,2108852.934263824,2092436.674331065,2100961.5203516753,2096503.4676957452,2053749.6975378727,2054957.8233896657,2063329.9759322936,2046110.6756573196,2054446.7838250301,2049477.7530059223,2005265.6557477275,2006099.4569743418,2014272.5544843895,2022478.9502053813,2030718.7797983508]

{"sheet":"Modulo Forward","index":16,"n_rows":44,"n_cols":86,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Modulo Forward"]
[]
[]
[null,null,"Estados Financieros "]
[]
[]
[null,"Modulo Forward"]
[]
[null,"Descripción",{"$f":"+Variables!C14","v":"2009-01-01"},{"$f":"+Variables!D14","v":"2009-02-01"},{"$f":"+Variables!E14","v":"2009-03-01"},{"$f":"+Variables!F14","v":"2009-04-01"},{"$f":"+Variables!G14","v":"2009-05-01"},{"$f":"+Variables!H14","v":"2009-06-01"},{"$f":"+Variables!I14","v":"2009-07-01"},{"$f":"+Variables!J14","v":"2009-08-01"},{"$f":"+Variables!K14","v":"2009-09-01"},{"$f":"+Variables!L14","v":"2009-10-01"},{"$f":"+Variables!M14","v":"2009-11-01"},{"$f":"+Variables!N14","v":"2009-12-01"},{"$f":"+Variables!O14","v":"2010-01-01"},{"$f":"+Variables!P14","v":"2010-02-01"},{"$f":"+Variables!Q14","v":"2010-03-01"},{"$f":"+Variables!R14","v":"2010-04-01"},{"$f":"+Variables!S14","v":"2010-05-01"},{"$f":"+Variables!T14","v":"2010-06-01"},{"$f":"+Variables!U14","v":"2010-07-01"},{"$f":"+Variables!V14","v":"2010-08-01"},{"$f":"+Variables!W14","v":"2010-09-01"},{"$f":"+Variables!X14","v":"2010-10-01"},{"$f":"+Variables!Y14","v":"2010-11-01"},{"$f":"+Variables!Z14","v":"2010-12-01"},{"$f":"+Variables!AA14","v":"2011-01-01"},{"$f":"+Variables!AB14","v":"2011-02-01"},{"$f":"+Variables!AC14","v":"2011-03-01"},{"$f":"+Variables!AD14","v":"2011-04-01"},{"$f":"+Variables!AE14","v":"2011-05-01"},{"$f":"+Variables!AF14","v":"2011-06-01"},{"$f":"+Variables!AG14","v":"2011-07-01"},{"$f":"+Variables!AH14","v":"2011-08-01"},{"$f":"+Variables!AI14","v":"2011-09-01"},{"$f":"+Variables!AJ14","v":"2011-10-01"},{"$f":"+Variables!AK14","v":"2011-11-01"},{"$f":"+Variables!AL14","v":"2011-12-01"},{"$f":"+Variables!AM14","v":"2012-01-01"},{"$f":"+Variables!AN14","v":"2012-02-01"},{"$f":"+Variables!AO14","v":"2012-03-01"},{"$f":"+Variables!AP14","v":"2012-04-01"},{"$f":"+Variables!AQ14","v":"2012-05-01"},{"$f":"+Variables!AR14","v":"2012-06-01"},{"$f":"+Variables!AS14","v":"2012-07-01"},{"$f":"+Variables!AT14","v":"2012-08-01"},{"$f":"+Variables!AU14","v":"2012-09-01"},{"$f":"+Variables!AV14","v":"2012-10-01"},{"$f":"+Variables!AW14","v":"2012-11-01"},{"$f":"+Variables!AX14","v":"2012-12-01"},{"$f":"+Variables!AY14","v":"2013-01-01"},{"$f":"+Variables!AZ14","v":"2013-02-01"},{"$f":"+Variables!BA14","v":"2013-03-01"},{"$f":"+Variables!BB14","v":"2013-04-01"},{"$f":"+Variables!BC14","v":"2013-05-01"},{"$f":"+Variables!BD14","v":"2013-06-01"},{"$f":"+Variables!BE14","v":"2013-07-01"},{"$f":"+Variables!BF14","v":"2013-08-01"},{"$f":"+Variables!BG14","v":"2013-09-01"},{"$f":"+Variables!BH14","v":"2013-10-01"},{"$f":"+Variables!BI14","v":"2013-11-01"},{"$f":"+Variables!BJ14","v":"2013-12-01"},{"$f":"+Variables!BK14","v":"2014-01-01"},{"$f":"+Variables!BL14","v":"2014-02-01"},{"$f":"+Variables!BM14","v":"2014-03-01"},{"$f":"+Variables!BN14","v":"2014-04-01"},{"$f":"+Variables!BO14","v":"2014-05-01"},{"$f":"+Variables!BP14","v":"2014-06-01"},{"$f":"+Variables!BQ14","v":"2014-07-01"},{"$f":"+Variables!BR14","v":"2014-08-01"},{"$f":"+Variables!BS14","v":"2014-09-01"},{"$f":"+Variables!BT14","v":"2014-10-01"},{"$f":"+Variables!BU14","v":"2014-11-01"},{"$f":"+Variables!BV14","v":"2014-12-01"},{"$f":"+Variables!BW14","v":"2015-01-01"},{"$f":"+Variables!BX14","v":"2015-02-01"},{"$f":"+Variables!BY14","v":"2015-03-01"},{"$f":"+Variables!BZ14","v":"2015-04-01"},{"$f":"+Variables!CA14","v":"2015-05-01"},{"$f":"+Variables!CB14","v":"2015-06-01"},{"$f":"+Variables!CC14","v":"2015-07-01"},{"$f":"+Variables!CD14","v":"2015-08-01"},{"$f":"+Variables!CE14","v":"2015-09-01"},{"$f":"+Variables!CF14","v":"2015-10-01"},{"$f":"+Variables!CG14","v":"2015-11-01"},{"$f":"+Variables!CH14","v":"2015-12-01"}]
[null," Cobertura %",0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98]
[null,"% pago FORWARD",{"$f":"+C11","v":0.98},{"$f":"+D11","v":0.98},0.98,0.98,0.98,0.98,0.98,0.98,{"$f":"+K11","v":0.98},0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,{"$f":"+AQ11","v":0.98},0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,{"$f":"+BW11","v":0.98},0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98]
[null,"promedio deuda en USD",{"$f":"AVERAGE('Modulo de deuda'!D168,'Modulo de deuda'!D172)","v":110158019.4878788},{"$f":"AVERAGE('Modulo de deuda'!E168,'Modulo de deuda'!E172)","v":124443896.52575758},{"$f":"AVERAGE('Modulo de deuda'!F168,'Modulo de deuda'!F172)","v":116690743.54294509},{"$f":"AVERAGE('Modulo de deuda'!G168,'Modulo de deuda'!G172)","v":151207905.26013258},{"$f":"AVERAGE('Modulo de deuda'!H168,'Modulo de deuda'!H172)","v":132396112.72936335},{"$f":"AVERAGE('Modulo de deuda'!I168,'Modulo de deuda'!I172)","v":131323558.2763719},{"$f":"AVERAGE('Modulo de deuda'!J168,'Modulo de deuda'!J172)","v":130618988.09202845},{"$f":"AVERAGE('Modulo de deuda'!K168,'Modulo de deuda'!K172)","v":129970914.12990725},{"$f":"AVERAGE('Modulo de deuda'!L168,'Modulo de deuda'!L172)","v":149684736.64709476},{"$f":"AVERAGE('Modulo de deuda'!M168,'Modulo de deuda'!M172)","v":139135849.36428225},{"$f":"AVERAGE('Modulo de deuda'!N168,'Modulo de deuda'!N172)","v":137857081.33351299},{"$f":"AVERAGE('Modulo de deuda'!O168,'Modulo de deuda'!O172)","v":136784526.88052154},{"$f":"AVERAGE('Modulo de deuda'!P168,'Modulo de deuda'!P172)","v":136079956.69617814},{"$f":"AVERAGE('Modulo de deuda'!Q168,'Modulo de deuda'!Q172)","v":135431882.73405692},{"$f":"AVERAGE('Modulo de deuda'!R168,'Modulo de deuda'!R172)","v":133645705.25124441},{"$f":"AVERAGE('Modulo de deuda'!S168,'Modulo de deuda'!S172)","v":130597585.91843191},{"$f":"AVERAGE('Modulo de deuda'!T168,'Modulo de deuda'!T172)","v":128319585.83766268},{"$f":"AVERAGE('Modulo de deuda'!U168,'Modulo de deuda'!U172)","v":157247031.38467121},{"$f":"AVERAGE('Modulo de deuda'!V168,'Modulo de deuda'!V172)","v":191542461.20032778},{"$f":"AVERAGE('Modulo de deuda'!W168,'Modulo de deuda'!W172)","v":165894387.23820657},{"$f":"AVERAGE('Modulo de deuda'!X168,'Modulo de deuda'!X172)","v":164108209.75539407},{"$f":"AVERAGE('Modulo de deuda'!Y168,'Modulo de deuda'!Y172)","v":161060090.42258158},{"$f":"AVERAGE('Modulo de deuda'!Z168,'Modulo de deuda'!Z172)","v":158782090.34181234},{"$f":"AVERAGE('Modulo de deuda'!AA168,'Modulo de deuda'!AA172)","v":157709535.88882089},{"$f":"AVERAGE('Modulo de deuda'!AB168,'Modulo de deuda'!AB172)","v":157004965.70447746},{"$f":"AVERAGE('Modulo de deuda'!AC168,'Modulo de deuda'!AC172)","v":156356891.74235624},{"$f":"AVERAGE('Modulo de deuda'!AD168,'Modulo de deuda'!AD172)","v":154570714.25954378},{"$f":"AVERAGE('Modulo de deuda'!AE168,'Modulo de deuda'!AE172)","v":151522594.92673123},{"$f":"AVERAGE('Modulo de deuda'!AF168,'Modulo de deuda'!AF172)","v":149244594.84596202},{"$f":"AVERAGE('Modulo de deuda'!AG168,'Modulo de deuda'!AG172)","v":178172040.39297056},{"$f":"AVERAGE('Modulo de deuda'!AH168,'Modulo de deuda'!AH172)","v":162467470.20862716},{"$f":"AVERAGE('Modulo de deuda'!AI168,'Modulo de deuda'!AI172)","v":161819396.24650595},{"$f":"AVERAGE('Modulo de deuda'!AJ168,'Modulo de deuda'!AJ172)","v":160033218.76369345},{"$f":"AVERAGE('Modulo de deuda'!AK168,'Modulo de deuda'!AK172)","v":157247809.23088095},{"$f":"AVERAGE('Modulo de deuda'!AL168,'Modulo de deuda'!AL172)","v":155232518.95011172},{"$f":"AVERAGE('Modulo de deuda'!AM168,'Modulo de deuda'!AM172)","v":154159964.49712026},{"$f":"AVERAGE('Modulo de deuda'!AN168,'Modulo de deuda'!AN172)","v":153455394.3127768},{"$f":"AVERAGE('Modulo de deuda'!AO168,'Modulo de deuda'!AO172)","v":152807320.35065562},{"$f":"AVERAGE('Modulo de deuda'!AP168,'Modulo de deuda'!AP172)","v":151021142.86784312},{"$f":"AVERAGE('Modulo de deuda'!AQ168,'Modulo de deuda'!AQ172)","v":148235733.33503062},{"$f":"AVERAGE('Modulo de deuda'!AR168,'Modulo de deuda'!AR172)","v":146220443.05426139},{"$f":"AVERAGE('Modulo de deuda'!AS168,'Modulo de deuda'!AS172)","v":145147888.60126993},{"$f":"AVERAGE('Modulo de deuda'!AT168,'Modulo de deuda'!AT172)","v":144443318.4169265},{"$f":"AVERAGE('Modulo de deuda'!AU168,'Modulo de deuda'!AU172)","v":141736420.92539352},{"$f":"AVERAGE('Modulo de deuda'!AV168,'Modulo de deuda'!AV172)","v":139950243.44258103},{"$f":"AVERAGE('Modulo de deuda'!AW168,'Modulo de deuda'!AW172)","v":137164833.90976852},{"$f":"AVERAGE('Modulo de deuda'!AX168,'Modulo de deuda'!AX172)","v":135149543.62899929},{"$f":"AVERAGE('Modulo de deuda'!AY168,'Modulo de deuda'!AY172)","v":134076989.17600784},{"$f":"AVERAGE('Modulo de deuda'!AZ168,'Modulo de deuda'!AZ172)","v":133372418.99166439},{"$f":"AVERAGE('Modulo de deuda'!BA168,'Modulo de deuda'!BA172)","v":130665521.50013143},{"$f":"AVERAGE('Modulo de deuda'!BB168,'Modulo de deuda'!BB172)","v":128879344.01731893},{"$f":"AVERAGE('Modulo de deuda'!BC168,'Modulo de deuda'!BC172)","v":126093934.48450643},{"$f":"AVERAGE('Modulo de deuda'!BD168,'Modulo de deuda'!BD172)","v":124078644.2037372},{"$f":"AVERAGE('Modulo de deuda'!BE168,'Modulo de deuda'!BE172)","v":123006089.75074574},{"$f":"AVERAGE('Modulo de deuda'!BF168,'Modulo de deuda'!BF172)","v":122301519.5664023},{"$f":"AVERAGE('Modulo de deuda'!BG168,'Modulo de deuda'!BG172)","v":119594622.07486932},{"$f":"AVERAGE('Modulo de deuda'!BH168,'Modulo de deuda'!BH172)","v":117808444.59205681},{"$f":"AVERAGE('Modulo de deuda'!BI168,'Modulo de deuda'!BI172)","v":115023035.0592443},{"$f":"AVERAGE('Modulo de deuda'!BJ168,'Modulo de deuda'!BJ172)","v":113007744.77847508},{"$f":"AVERAGE('Modulo de deuda'!BK168,'Modulo de deuda'!BK172)","v":111991686.54770584},{"$f":"AVERAGE('Modulo de deuda'!BL168,'Modulo de deuda'!BL172)","v":111343612.58558464},{"$f":"AVERAGE('Modulo de deuda'!BM168,'Modulo de deuda'!BM172)","v":108636715.09405166},{"$f":"AVERAGE('Modulo de deuda'!BN168,'Modulo de deuda'!BN172)","v":106850537.61123917},{"$f":"AVERAGE('Modulo de deuda'!BO168,'Modulo de deuda'!BO172)","v":104065128.07842667},{"$f":"AVERAGE('Modulo de deuda'!BP168,'Modulo de deuda'!BP172)","v":102049837.79765745},{"$f":"AVERAGE('Modulo de deuda'!BQ168,'Modulo de deuda'!BQ172)","v":101033779.56688821},{"$f":"AVERAGE('Modulo de deuda'!BR168,'Modulo de deuda'!BR172)","v":100509165.15022154},{"$f":"AVERAGE('Modulo de deuda'!BS168,'Modulo de deuda'!BS172)","v":97925727.204143107},{"$f":"AVERAGE('Modulo de deuda'!BT168,'Modulo de deuda'!BT172)","v":96139549.721330613},{"$f":"AVERAGE('Modulo de deuda'!BU168,'Modulo de deuda'!BU172)","v":93354140.188518122},{"$f":"AVERAGE('Modulo de deuda'!BV168,'Modulo de deuda'!BV172)","v":91338849.907748878},{"$f":"AVERAGE('Modulo de deuda'!BW168,'Modulo de deuda'!BW172)","v":90322791.676979661},{"$f":"AVERAGE('Modulo de deuda'!BX168,'Modulo de deuda'!BX172)","v":89798177.260312974},{"$f":"AVERAGE('Modulo de deuda'!BY168,'Modulo de deuda'!BY172)","v":87214739.314234555},{"$f":"AVERAGE('Modulo de deuda'!BZ168,'Modulo de deuda'!BZ172)","v":86928561.831422046},{"$f":"AVERAGE('Modulo de deuda'!CA168,'Modulo de deuda'!CA172)","v":86642384.348609537},{"$f":"AVERAGE('Modulo de deuda'!CB168,'Modulo de deuda'!CB172)","v":85626326.117840305},{"$f":"AVERAGE('Modulo de deuda'!CC168,'Modulo de deuda'!CC172)","v":84610267.887071073},{"$f":"AVERAGE('Modulo de deuda'!CD168,'Modulo de deuda'!CD172)","v":84085653.470404416},{"$f":"AVERAGE('Modulo de deuda'!CE168,'Modulo de deuda'!CE172)","v":81502215.524325997},{"$f":"AVERAGE('Modulo de deuda'!CF168,'Modulo de deuda'!CF172)","v":81216038.041513503},{"$f":"AVERAGE('Modulo de deuda'!CG168,'Modulo de deuda'!CG172)","v":80929860.558700994},{"$f":"AVERAGE('Modulo de deuda'!CH168,'Modulo de deuda'!CH172)","v":80929860.558700994},{"$f":"AVERAGE('Modulo de deuda'!CI168,'Modulo de deuda'!CI172)","v":80929860.558700994}]
[null,"Monto de cobertura en USD",{"$f":"+C11*C13","v":107954859.09812123},{"$f":"+D11*D13","v":121955018.59524243},114356928.67208618,148183747.15492994,129748190.47477609,128697087.11084446,128006608.33018789,127371495.8473091,146691041.91415286,136353132.37699661,135099939.70684272,134048836.34291111,133358357.56225458,132723245.07937577,130972791.14621952,127985634.20006327,125753194.12090942,154102090.7569778,187711611.97632122,162576499.49344245,160826045.56028619,157838888.61412996,155606448.53497609,154555345.17104447,153864866.39038789,153229753.90750912,151479299.9743529,148492143.0281966,146259702.94904277,174608599.58511114,159218120.80445462,158583008.32157582,156832554.38841957,154102853.04626334,152127868.57110947,151076765.20717785,150386286.42652127,149751173.9436425,148000720.01048625,145271018.66833001,143296034.19317615,142244930.82924452,141554452.04858798,138901692.50688565,137151238.5737294,134421537.23157313,132446552.7564193,131395449.39248767,130704970.6118311,128052211.0701288,126301757.13697255,123572055.7948163,121597071.31966245,120545967.95573083,119855489.17507425,117202729.63337193,115452275.70021567,112722574.35805942,110747589.88290557,109751852.81675172,109116740.33387294,106463980.79217063,104713526.85901438,101983825.51685815,100008841.0417043,{"$f":"+BP11*BP13","v":99013103.975550443},98498981.847217113,95967212.660060242,94216758.726904005,91487057.384747759,89512072.909593895,88516335.843440071,88002213.715106711,85470444.527949855,85189990.594793603,84909536.661637351,83913799.595483497,82918062.529329643,82403940.400996327,79872171.213839471,79591717.280683234,79311263.347526968,79311263.347526968,79311263.347526968]
[null,"TRM INICIO",{"$f":"+Variables!C35","v":2243.59},{"$f":"+C16","v":2255.1301958898625},{"$f":"+D16","v":2266.7297502726656},{"$f":"+E16","v":2278.3889684665091},2290.1081573599367,2301.8876254200127,2313.7276827004416,2325.6286408497294,2337.5908131193869,2349.6145143721742,2361.7000610903888,2373.8477713841962,2386.0579650000027,2395.7790605043729,2405.5397609551405,2415.3402277077598,2425.1806227750667,2435.0611088299579,2444.981849208079,2454.9430079105264,2464.9447496065559,2474.9872396363071,2485.0706440135355,2495.1951294283572,2505.360863250005,2515.5680135295934,2525.8167490028995,2536.1072390931495,2546.4396539138215,2556.8141642714572,2567.2309416684848,2577.6901583060544,2588.1919870868855,2598.7366016181245,2609.3241762142143,2619.9548858997773,2630.6289064125071,2641.3464142060752,2652.1075864530467,2662.9126010478094,2673.7616366095153,2684.6548724850327,2695.5924887519113,2706.5746662213592,2717.6015864412316,2728.6734316990323,2739.7903850249268,2750.9526301947681,2762.1603517331346,2773.4137349163811,2784.7129657757009,2796.0582311002017,2807.4497184399929,2818.8876161092862,2830.372113189509,2841.9033995324294,2853.4816657632955,2865.1071032839864,2876.7799042761753,2888.5002617045084,2900.2683693197932,2912.0844216622022,2923.9486140644881,2935.8611426552138,2947.8222043619944,2959.8319969147524,2971.8907188489861,{"$f":"+BQ16","v":2983.9985695090527},2996.1557490514624,3008.3624584481877,3020.6188994899862,3032.9252747897362,3045.2817877857851,3057.6886427453142,3070.1460447677141,3082.6541997879763,3095.2133145800958,3107.8235967604915,3120.485254791437,3133.198497984507,3145.9635365040367,3158.7805813705982,3171.6498444644867,3184.5715385292242]
[null,"TRM FINAL Estimada",{"$f":"+Variables!C155","v":2255.1301958898625},{"$f":"+Variables!D155","v":2266.7297502726656},{"$f":"+Variables!E155","v":2278.3889684665091},{"$f":"+Variables!F155","v":2290.1081573599367},{"$f":"+Variables!G155","v":2301.8876254200127},{"$f":"+Variables!H155","v":2313.7276827004416},{"$f":"+Variables!I155","v":2325.6286408497294},{"$f":"+Variables!J155","v":2337.5908131193869},{"$f":"+Variables!K155","v":2349.6145143721742},{"$f":"+Variables!L155","v":2361.7000610903888},{"$f":"+Variables!M155","v":2373.8477713841962},{"$f":"+Variables!N155","v":2386.0579650000027},{"$f":"+Variables!O155","v":2395.7790605043729},{"$f":"+Variables!P155","v":2405.5397609551405},{"$f":"+Variables!Q155","v":2415.3402277077598},{"$f":"+Variables!R155","v":2425.1806227750667},{"$f":"+Variables!S155","v":2435.0611088299579},{"$f":"+Variables!T155","v":2444.981849208079},{"$f":"+Variables!U155","v":2454.9430079105264},{"$f":"+Variables!V155","v":2464.9447496065559},{"$f":"+Variables!W155","v":2474.9872396363071},{"$f":"+Variables!X155","v":2485.0706440135355},{"$f":"+Variables!Y155","v":2495.1951294283572},{"$f":"+Variables!Z155","v":2505.360863250005},{"$f":"+Variables!AA155","v":2515.5680135295934},{"$f":"+Variables!AB155","v":2525.8167490028995},{"$f":"+Variables!AC155","v":2536.1072390931495},{"$f":"+Variables!AD155","v":2546.4396539138215},{"$f":"+Variables!AE155","v":2556.8141642714572},{"$f":"+Variables!AF155","v":2567.2309416684848},{"$f":"+Variables!AG155","v":2577.6901583060544},{"$f":"+Variables!AH155","v":2588.1919870868855},{"$f":"+Variables!AI155","v":2598.7366016181245},{"$f":"+Variables!AJ155","v":2609.3241762142143},{"$f":"+Variables!AK155","v":2619.9548858997773},{"$f":"+Variables!AL155","v":2630.6289064125071},{"$f":"+Variables!AM155","v":2641.3464142060752},{"$f":"+Variables!AN155","v":2652.1075864530467},{"$f":"+Variables!AO155","v":2662.9126010478094},{"$f":"+Variables!AP155","v":2673.7616366095153},{"$f":"+Variables!AQ155","v":2684.6548724850327},{"$f":"+Variables!AR155","v":2695.5924887519113},{"$f":"+Variables!AS155","v":2706.5746662213592},{"$f":"+Variables!AT155","v":2717.6015864412316},{"$f":"+Variables!AU155","v":2728.6734316990323},{"$f":"+Variables!AV155","v":2739.7903850249268},{"$f":"+Variables!AW155","v":2750.9526301947681},{"$f":"+Variables!AX155","v":2762.1603517331346},{"$f":"+Variables!AY155","v":2773.4137349163811},{"$f":"+Variables!AZ155","v":2784.7129657757009},{"$f":"+Variables!BA155","v":2796.0582311002017},{"$f":"+Variables!BB155","v":2807.4497184399929},{"$f":"+Variables!BC155","v":2818.8876161092862},{"$f":"+Variables!BD155","v":2830.372113189509},{"$f":"+Variables!BE155","v":2841.9033995324294},{"$f":"+Variables!BF155","v":2853.4816657632955},{"$f":"+Variables!BG155","v":2865.1071032839864},{"$f":"+Variables!BH155","v":2876.7799042761753},{"$f":"+Variables!BI155","v":2888.5002617045084},{"$f":"+Variables!BJ155","v":2900.2683693197932},{"$f":"+Variables!BK155","v":2912.0844216622022},{"$f":"+Variables!BL155","v":2923.9486140644881},{"$f":"+Variables!BM155","v":2935.8611426552138},{"$f":"+Variables!BN155","v":2947.8222043619944},{"$f":"+Variables!BO155","v":2959.8319969147524},{"$f":"+Variables!BP155","v":2971.8907188489861},{"$f":"+Variables!BQ155","v":2983.9985695090527},{"$f":"+Variables!BR155","v":2996.1557490514624},{"$f":"+Variables!BS155","v":3008.3624584481877},{"$f":"+Variables!BT155","v":3020.6188994899862},{"$f":"+Variables!BU155","v":3032.9252747897362},{"$f":"+Variables!BV155","v":3045.2817877857851},{"$f":"+Variables!BW155","v":3057.6886427453142},{"$f":"+Variables!BX155","v":3070.1460447677141},{"$f":"+Variables!BY155","v":3082.6541997879763},{"$f":"+Variables!BZ155","v":3095.2133145800958},{"$f":"+Variables!CA155","v":3107.8235967604915},{"$f":"+Variables!CB155","v":3120.485254791437},{"$f":"+Variables!CC155","v":3133.198497984507},{"$f":"+Variables!CD155","v":3145.9635365040367},{"$f":"+Variables!CE155","v":3158.7805813705982},{"$f":"+Variables!CF155","v":3171.6498444644867},{"$f":"+Variables!CG155","v":3184.5715385292242},{"$f":"+Variables!CH155","v":3197.5458771750759}]
[null,"TRM ESTIMADA strike",{"$f":"+Variables!C156","v":2254.5107877728983},{"$f":"+Variables!D156","v":2266.1071561497884},{"$f":"+Variables!E156","v":2277.7631719500851},{"$f":"+Variables!F156","v":2289.4791419780395},{"$f":"+Variables!G156","v":2301.2553746159906},{"$f":"+Variables!H156","v":2313.0921798324821},{"$f":"+Variables!I156","v":2324.98986919042},{"$f":"+Variables!J156","v":2336.9487558552755},{"$f":"+Variables!K156","v":2348.9691546033268},{"$f":"+Variables!L156","v":2361.0513818299446},{"$f":"+Variables!M156","v":2373.1957555579202},{"$f":"+Variables!N156","v":2385.4025954458357},{"$f":"+Variables!O156","v":2397.6722227964797},{"$f":"+Variables!P156","v":2407.4406362247678},{"$f":"+Variables!Q156","v":2417.2488473785329},{"$f":"+Variables!R156","v":2427.0970183986346},{"$f":"+Variables!S156","v":2436.9853120865146},{"$f":"+Variables!T156","v":2446.9138919068882},{"$f":"+Variables!U156","v":2456.8829219904451},{"$f":"+Variables!V156","v":2466.8925671365664},{"$f":"+Variables!W156","v":2476.9429928160425},{"$f":"+Variables!X156","v":2487.0343651738158},{"$f":"+Variables!Y156","v":2497.1668510317209},{"$f":"+Variables!Z156","v":2507.3406178912473},{"$f":"+Variables!AA156","v":2517.555833936306},{"$f":"+Variables!AB156","v":2527.8126680360083},{"$f":"+Variables!AC156","v":2538.1112897474613},{"$f":"+Variables!AD156","v":2548.4518693185678},{"$f":"+Variables!AE156","v":2558.8345776908418},{"$f":"+Variables!AF156","v":2569.259586502234},{"$f":"+Variables!AG156","v":2579.7270680899692},{"$f":"+Variables!AH156","v":2590.237195493396},{"$f":"+Variables!AI156","v":2600.7901424568468},{"$f":"+Variables!AJ156","v":2611.3860834325083},{"$f":"+Variables!AK156","v":2622.0251935833089},{"$f":"+Variables!AL156","v":2632.7076487858121},{"$f":"+Variables!AM156","v":2643.433625633123},{"$f":"+Variables!AN156","v":2654.2033014378108},{"$f":"+Variables!AO156","v":2665.016854234837},{"$f":"+Variables!AP156","v":2675.874462784499},{"$f":"+Variables!AQ156","v":2686.7763065753866},{"$f":"+Variables!AR156","v":2697.7225658273483},{"$f":"+Variables!AS156","v":2708.7134214944704},{"$f":"+Variables!AT156","v":2719.7490552680683},{"$f":"+Variables!AU156","v":2730.8296495796908},{"$f":"+Variables!AV156","v":2741.9553876041355},{"$f":"+Variables!AW156","v":2753.1264532624764},{"$f":"+Variables!AX156","v":2764.3430312251044},{"$f":"+Variables!AY156","v":2775.6053069147815},{"$f":"+Variables!AZ156","v":2786.9134665097035},{"$f":"+Variables!BA156","v":2798.2676969465806},{"$f":"+Variables!BB156","v":2809.6681859237256},{"$f":"+Variables!BC156","v":2821.1151219041576},{"$f":"+Variables!BD156","v":2832.6086941187177},{"$f":"+Variables!BE156","v":2844.149092569196},{"$f":"+Variables!BF156","v":2855.7365080314739},{"$f":"+Variables!BG156","v":2867.3711320586776},{"$f":"+Variables!BH156","v":2879.0531569843447},{"$f":"+Variables!BI156","v":2890.7827759256024},{"$f":"+Variables!BJ156","v":2902.5601827863616},{"$f":"+Variables!BK156","v":2914.3855722605222},{"$f":"+Variables!BL156","v":2926.2591398351906},{"$f":"+Variables!BM156","v":2938.1810817939117},{"$f":"+Variables!BN156","v":2950.1515952199138},{"$f":"+Variables!BO156","v":2962.1708779993673},{"$f":"+Variables!BP156","v":2974.2391288246554},{"$f":"+Variables!BQ156","v":2986.3565471976572},{"$f":"+Variables!BR156","v":2998.5233334330492},{"$f":"+Variables!BS156","v":3010.7396886616139},{"$f":"+Variables!BT156","v":3023.0058148335638},{"$f":"+Variables!BU156","v":3035.3219147218847},{"$f":"+Variables!BV156","v":3047.6881919256821},{"$f":"+Variables!BW156","v":3060.1048508735507},{"$f":"+Variables!BX156","v":3072.572096826952},{"$f":"+Variables!BY156","v":3085.090135883609},{"$f":"+Variables!BZ156","v":3097.6591749809113},{"$f":"+Variables!CA156","v":3110.2794218993376},{"$f":"+Variables!CB156","v":3122.9510852658896},{"$f":"+Variables!CC156","v":3135.6743745575418},{"$f":"+Variables!CD156","v":3148.4495001047035},{"$f":"+Variables!CE156","v":3161.2766730946955},{"$f":"+Variables!CF156","v":3174.1561055752431},{"$f":"+Variables!CG156","v":3187.0880104579801},{"$f":"+Variables!CH156","v":3200.0726015219675}]
[null,"Derechos",{"$f":"+C14*C16/1000","v":243452262.54520863},{"$f":"+D14*D16/1000","v":276439068.84489214},260549564.75419259,339356808.14766735,298665754.07452583,297770013.13127106,297695834.55071849,297742438.54594392,344667401.20987052,322025201.06461877,320706690.78722787,319848293.65498489,319497160.59090447,319271043.24143213,316343851.19063073,310388280.05557138,306216712.31497061,376776814.82582676,460821309.32488358,400742088.83577389,398042410.56287569,392240788.57869667,388268452.49211669,387216912.99763042,387057536.29766434,387030278.865179,384167749.23771912,378126281.30164266,373958880.16224837,448260599.5363003,410414983.02162713,410443271.4260354,407566499.41445118,402104300.07720125,398568152.54439747,397426905.64129734,397222278.39845973,397156224.49618411,394112982.28007251,388420076.62656552,384700396.4044922,383434367.10634673,383127693.80555439,377479459.91608459,374240940.82075089,368286835.2473343,364354192.66550177,362935300.71008706,362498960.71669436,356588652.46323442,353147067.64525074,346922333.24820811,342768478.49815416,341189946.05933666,340617722.13926584,334435840.1862393,330783135.19898909,324278036.67154223,319894442.35991633,318309827.19866645,317757159.66883105,311295209.08505559,307424374.61576337,300630185.34437376,296009367.68959767,{"$f":"+BP14*BP16/1000","v":294256124.74936807},293920820.93019402,287532715.93188381,283438159.91068864,276347534.59509397,271483428.32632899,269557185.46555811,269083369.41312772,262406747.21202356,262611282.2869387,262813128.40992668,260789286.47667459,258744591.47864753,258187902.29240653,251274938.22014633,251412770.98416087,251547556.06046584,252572391.9413304,253601403.13043159]
[null,"Obligaciones",{"$f":"+C14*C17/1000","v":243385394.42921752},{"$f":"+D14*D17/1000","v":276363140.36705941},260478000.58660066,339263598.29135972,298583720.67677778,297688225.76331401,297614067.55711287,297660658.7517944,344572732.71296883,321936751.61554921,320618603.48841012,319760442.12887418,319749629.60477871,319523333.57570821,316593828.43614846,310633551.16483194,306458687.02062047,377074546.645145,461185453.7239207,401058758.19145489,398356946.61286449,392550740.14418334,388575265.08831578,387522894.65956163,387363392.0189513,387336113.0474416,384471321.4279474,378425079.47932774,374254385.22880185,448614818.36977679,410739295.96967024,410767606.7277844,407888561.46972889,402422045.862257,398883104.03957945,397740955.31475538,397536166.37396044,397470060.27540374,394424413.26683694,388727009.03727448,385004389.49644214,383737359.77260321,383430444.13630569,377777746.97073799,374536668.773718,368577858.22214186,364642108.03712213,363222094.86281413,362785410.0703389,356870431.44768488,353426127.06398255,347196473.8358869,343039336.67915809,341459556.87235951,340886880.77672458,334700113.85496253,331044522.47327793,324534283.56897348,320147225.30877596,318561357.97293276,318008253.72113711,311541196.85632747,307667303.62507468,300867745.53518844,296243276.4762044,{"$f":"+BP14*BP17/1000","v":294488648.11046618},294153079.33173996,287759926.40572214,283662134.83614534,276565906.45610446,271697956.53467351,269770191.54258031,269296001.07720894,262614102.95997459,262818799.66001517,263020805.283299,260995364.09521729,258949053.36411491,258391924.27797109,251473497.53049016,251611439.21097189,251746330.79543871,252771976.50917864,253801800.83051449]
[null,"Diferencia",{"$f":"+C18-C19","v":66868.11599111557},{"$f":"+D18-D19","v":75928.477832734585},71564.167591929436,93209.856307625771,82033.397748053074,81787.367957055569,81766.993605613708,{"$f":"+J18-J19","v":81779.794149518013},{"$f":"+K18-K19","v":94668.49690169096},{"$f":"+L18-L19","v":88449.449069559574},{"$f":"+M18-M19","v":88087.298817753792},{"$f":"+N18-N19","v":87851.526110708714},{"$f":"+O18-O19","v":-252469.01387423277},-252290.33427608013,-249977.24551773071,-245271.10926055908,-241974.70564985275,-297731.81931823492,-364144.39903712273,-316669.35568100214,-314536.04998880625,-309951.56548666954,-306812.59619909525,-305981.66193121672,-305855.7212869525,-305834.18226259947,-303572.19022828341,-298798.17768508196,-295505.06655347347,-354218.83347648382,-324312.94804310799,-324335.30174899101,-322062.05527770519,-317745.78505575657,-314951.49518197775,-314049.67345803976,-313887.97550070286,-313835.77921962738,-311430.986764431,-306932.41070896387,-303993.09194993973,-302992.66625648737,-302750.33075129986,-298287.05465340614,-295727.9529671073,-291022.97480756044,-287915.37162035704,-286794.15272706747,-286449.35364454985,-281778.98445045948,-279059.41873180866,-274140.58767879009,-270858.18100392818,-269610.81302285194,-269158.63745874166,-264273.66872322559,-261387.27428883314,-256246.89743125439,-252782.94885963202,-251530.77426630259,-251094.05230605602,-245987.77127188444,-242929.0093113184,-237560.1908146739,-233908.78660672903,{"$f":"+BP18-BP19","v":-232523.36109811068},-232258.40154594183,-227210.47383832932,-223974.92545670271,-218371.86101049185,-214528.20834451914,-213006.07702219486,-212631.66408121586,-207355.74795103073,-207517.37307646871,-207676.87337231636,-206077.61854270101,-204461.88546738029,-204021.9855645597,-198559.31034383178,-198668.22681102157,-198774.73497286439,-199584.56784823537,-200397.70008289814]
[]
[]
[null,"Modulo Cobertura Natural"]
[]
[null,"Descripción",{"$f":"+C10","v":"2009-01-01"},{"$f":"+D10","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP10","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null," Cobertura %"]
[null,"Monto de cobertura en USD",{"$f":"+C26*C13","v":0},{"$f":"+D26*D13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP26*BP13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRM INICIO",{"$f":"+C15","v":2243.59},{"$f":"+D15","v":2255.1301958898625},2266.7297502726656,2278.3889684665091,2290.1081573599367,2301.8876254200127,2313.7276827004416,2325.6286408497294,2337.5908131193869,2349.6145143721742,2361.7000610903888,2373.8477713841962,2386.0579650000027,2395.7790605043729,2405.5397609551405,2415.3402277077598,2425.1806227750667,2435.0611088299579,2444.981849208079,2454.9430079105264,2464.9447496065559,2474.9872396363071,2485.0706440135355,2495.1951294283572,2505.360863250005,2515.5680135295934,2525.8167490028995,2536.1072390931495,2546.4396539138215,2556.8141642714572,2567.2309416684848,2577.6901583060544,2588.1919870868855,2598.7366016181245,2609.3241762142143,2619.9548858997773,2630.6289064125071,2641.3464142060752,2652.1075864530467,2662.9126010478094,2673.7616366095153,2684.6548724850327,2695.5924887519113,2706.5746662213592,2717.6015864412316,2728.6734316990323,2739.7903850249268,2750.9526301947681,2762.1603517331346,2773.4137349163811,2784.7129657757009,2796.0582311002017,2807.4497184399929,2818.8876161092862,2830.372113189509,2841.9033995324294,2853.4816657632955,2865.1071032839864,2876.7799042761753,2888.5002617045084,2900.2683693197932,2912.0844216622022,2923.9486140644881,2935.8611426552138,2947.8222043619944,{"$f":"+BP15","v":2959.8319969147524},2971.8907188489861,2983.9985695090527,2996.1557490514624,3008.3624584481877,3020.6188994899862,3032.9252747897362,3045.2817877857851,3057.6886427453142,3070.1460447677141,3082.6541997879763,3095.2133145800958,3107.8235967604915,3120.485254791437,3133.198497984507,3145.9635365040367,3158.7805813705982,3171.6498444644867,3184.5715385292242]
[null,"TRM FINAL Estimada",{"$f":"+C16","v":2255.1301958898625},{"$f":"+D16","v":2266.7297502726656},2278.3889684665091,2290.1081573599367,2301.8876254200127,2313.7276827004416,2325.6286408497294,2337.5908131193869,2349.6145143721742,2361.7000610903888,2373.8477713841962,2386.0579650000027,2395.7790605043729,2405.5397609551405,2415.3402277077598,2425.1806227750667,2435.0611088299579,2444.981849208079,2454.9430079105264,2464.9447496065559,2474.9872396363071,2485.0706440135355,2495.1951294283572,2505.360863250005,2515.5680135295934,2525.8167490028995,2536.1072390931495,2546.4396539138215,2556.8141642714572,2567.2309416684848,2577.6901583060544,2588.1919870868855,2598.7366016181245,2609.3241762142143,2619.9548858997773,2630.6289064125071,2641.3464142060752,2652.1075864530467,2662.9126010478094,2673.7616366095153,2684.6548724850327,2695.5924887519113,2706.5746662213592,2717.6015864412316,2728.6734316990323,2739.7903850249268,2750.9526301947681,2762.1603517331346,2773.4137349163811,2784.7129657757009,2796.0582311002017,2807.4497184399929,2818.8876161092862,2830.372113189509,2841.9033995324294,2853.4816657632955,2865.1071032839864,2876.7799042761753,2888.5002617045084,2900.2683693197932,2912.0844216622022,2923.9486140644881,2935.8611426552138,2947.8222043619944,2959.8319969147524,{"$f":"+BP16","v":2971.8907188489861},2983.9985695090527,2996.1557490514624,3008.3624584481877,3020.6188994899862,3032.9252747897362,3045.2817877857851,3057.6886427453142,3070.1460447677141,3082.6541997879763,3095.2133145800958,3107.8235967604915,3120.485254791437,3133.198497984507,3145.9635365040367,3158.7805813705982,3171.6498444644867,3184.5715385292242,3197.5458771750759]
[null,"Diferencia en cambio (miles de $)",{"$f":"+(C38*(C29-C28))/1000","v":8433.0053014383939},{"$f":"+(D27*(D29-D28))/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+(AJ27*(AJ29-AJ28))/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+(BP27*(BP29-BP28))/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Monto inicial (miles de $)",{"$f":"+C27*C28/1000","v":0},{"$f":"+D27*D28/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP27*BP28/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Monto final (miles de $)",{"$f":"+C30+C31","v":8433.0053014383939},{"$f":"+D30+D31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP30+BP31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Venta USD",{"$f":"IF(C38>C27,C38-C27,0)","v":730750.62},{"$f":"IF(C27>D27,C27-D27,0)","v":0},{"$f":"IF(D27>E27,D27-E27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP27>BQ27,BP27-BQ27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Compra USD",{"$f":"IF(C38<C27,C27-C38,0)","v":0},{"$f":"IF(C27<D27,D27-C27,0)","v":0},{"$f":"IF(D27<E27,E27-D27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP27<BQ27,BQ27-BP27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Intereses en USD",{"$f":"+C27*Variables!C157","v":0},{"$f":"+D27*Variables!D157","v":0},{"$f":"+E27*Variables!E157","v":0},{"$f":"+F27*Variables!F157","v":0},{"$f":"+G27*Variables!G157","v":0},{"$f":"+H27*Variables!H157","v":0},{"$f":"+I27*Variables!I157","v":0},{"$f":"+J27*Variables!J157","v":0},{"$f":"+K27*Variables!K157","v":0},{"$f":"+L27*Variables!L157","v":0},{"$f":"+M27*Variables!M157","v":0},{"$f":"+N27*Variables!N157","v":0},{"$f":"+O27*Variables!O157","v":0},{"$f":"+P27*Variables!P157","v":0},{"$f":"+Q27*Variables!Q157","v":0},{"$f":"+R27*Variables!R157","v":0},{"$f":"+S27*Variables!S157","v":0},{"$f":"+T27*Variables!T157","v":0},{"$f":"+U27*Variables!U157","v":0},{"$f":"+V27*Variables!V157","v":0},{"$f":"+W27*Variables!W157","v":0},{"$f":"+X27*Variables!X157","v":0},{"$f":"+Y27*Variables!Y157","v":0},{"$f":"+Z27*Variables!Z157","v":0},{"$f":"+AA27*Variables!AA157","v":0},{"$f":"+AB27*Variables!AB157","v":0},{"$f":"+AC27*Variables!AC157","v":0},{"$f":"+AD27*Variables!AD157","v":0},{"$f":"+AE27*Variables!AE157","v":0},{"$f":"+AF27*Variables!AF157","v":0},{"$f":"+AG27*Variables!AG157","v":0},{"$f":"+AH27*Variables!AH157","v":0},{"$f":"+AI27*Variables!AI157","v":0},{"$f":"+AJ27*Variables!AJ157","v":0},{"$f":"+AK27*Variables!AK157","v":0},{"$f":"+AL27*Variables!AL157","v":0},{"$f":"+AM27*Variables!AM157","v":0},{"$f":"+AN27*Variables!AN157","v":0},{"$f":"+AO27*Variables!AO157","v":0},{"$f":"+AP27*Variables!AP157","v":0},{"$f":"+AQ27*Variables!AQ157","v":0},{"$f":"+AR27*Variables!AR157","v":0},{"$f":"+AS27*Variables!AS157","v":0},{"$f":"+AT27*Variables!AT157","v":0},{"$f":"+AU27*Variables!AU157","v":0},{"$f":"+AV27*Variables!AV157","v":0},{"$f":"+AW27*Variables!AW157","v":0},{"$f":"+AX27*Variables!AX157","v":0},{"$f":"+AY27*Variables!AY157","v":0},{"$f":"+AZ27*Variables!AZ157","v":0},{"$f":"+BA27*Variables!BA157","v":0},{"$f":"+BB27*Variables!BB157","v":0},{"$f":"+BC27*Variables!BC157","v":0},{"$f":"+BD27*Variables!BD157","v":0},{"$f":"+BE27*Variables!BE157","v":0},{"$f":"+BF27*Variables!BF157","v":0},{"$f":"+BG27*Variables!BG157","v":0},{"$f":"+BH27*Variables!BH157","v":0},{"$f":"+BI27*Variables!BI157","v":0},{"$f":"+BJ27*Variables!BJ157","v":0},{"$f":"+BK27*Variables!BK157","v":0},{"$f":"+BL27*Variables!BL157","v":0},{"$f":"+BM27*Variables!BM157","v":0},{"$f":"+BN27*Variables!BN157","v":0},{"$f":"+BO27*Variables!BO157","v":0},{"$f":"+BP27*Variables!BP157","v":0},{"$f":"+BQ27*Variables!BQ157","v":0},{"$f":"+BR27*Variables!BR157","v":0},{"$f":"+BS27*Variables!BS157","v":0},{"$f":"+BT27*Variables!BT157","v":0},{"$f":"+BU27*Variables!BU157","v":0},{"$f":"+BV27*Variables!BV157","v":0},{"$f":"+BW27*Variables!BW157","v":0},{"$f":"+BX27*Variables!BX157","v":0},{"$f":"+BY27*Variables!BY157","v":0},{"$f":"+BZ27*Variables!BZ157","v":0},{"$f":"+CA27*Variables!CA157","v":0},{"$f":"+CB27*Variables!CB157","v":0},{"$f":"+CC27*Variables!CC157","v":0},{"$f":"+CD27*Variables!CD157","v":0},{"$f":"+CE27*Variables!CE157","v":0},{"$f":"+CF27*Variables!CF157","v":0},{"$f":"+CG27*Variables!CG157","v":0},{"$f":"+CH27*Variables!CH157","v":0}]
[]
[null,"Disponible en USD a 31 Dic",{"$f":"+C38/Variables!C35*1000","v":325705.95340503386}]
[null,"Disponible en $ a 31 Dic",{"$f":"+'Balance General'!C13","v":730750.62}]
[]
[null,"Resumen Saldo Derivados",{"$f":"+C25","v":"2009-01-01"},{"$f":"+D25","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP25","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Saldo Inicial",{"$f":"+'Balance General'!C19","v":-1733388.83},{"$f":"+C44","v":-3334378.7903375914},{"$f":"+D44","v":-3184040.4042287772},-3042343.3523967569,-2857787.8369076578,-2695361.7093665125,-2533422.7208115426,-2371524.0734724277,-2209600.081056382,-2022156.4571910338,-1847026.5480333059,-1672613.6963741535,-1498667.6746749503,-1998556.3221459312,-2498091.1840125704,-2993046.1301376773,-3478682.9264735845,-3957792.8436602931,-4547301.8459103983,-5268307.7560039014,-5895313.080252286,-6518094.4592301222,-7131798.5588937281,-7739287.4993679365,-8345131.1899917461,-8950725.5181399118,-9556277.1990198586,-10157350.13567186,-10748970.527488321,-11334070.559264198,-12035423.849547636,-12677563.48667299,-13319747.384135991,-13957430.253585847,-14586566.907996245,-15210170.868456561,-15831989.221903481,-16453487.413394872,-17074882.256249733,-17691515.610043306,-18299241.783247054,-18901148.105307933,-19501073.584495779,-20100519.239383351,-20691127.607597094,-21276668.954471968,-21852894.444590937,-22422966.880399246,-22990819.302798841,-23557989.023015048,-24115911.412226956,-24668449.061315939,-25211247.424919944,-25747546.623307724,-26281376.033092972,-26814310.135261279,-27337571.999333266,-27855118.802425157,-28362487.659339041,-28862997.898081113,-29361028.831128392,-29858195.054694384,-30345250.841812715,-30826250.280249126,-31296619.458062179,-31759758.855543502,{"$f":"+BP44","v":-32220155.110517763},-32680026.745578729,-33129903.483778622,-33573373.836182892,-34005750.120983668,-34430515.973505817,-34852268.006009765,-35273278.700890571,-35683843.081833608,-36094727.480525017,-36505927.6898022,-36913961.374516748,-37318795.907742158,-37722759.439159989,-38115906.873640776,-38509269.9627266,-38902843.937972873,-39298021.38231238]
[null,"Utilidad/Perdida por valoración de derivados",{"$f":"+C20","v":66868.11599111557},{"$f":"+D20","v":75928.477832734585},71564.167591929436,93209.856307625771,82033.397748053074,81787.367957055569,81766.993605613708,81779.794149518013,94668.49690169096,88449.449069559574,88087.298817753792,87851.526110708714,-252469.01387423277,-252290.33427608013,-249977.24551773071,-245271.10926055908,-241974.70564985275,-297731.81931823492,-364144.39903712273,-316669.35568100214,-314536.04998880625,-309951.56548666954,-306812.59619909525,-305981.66193121672,-305855.7212869525,-305834.18226259947,-303572.19022828341,-298798.17768508196,-295505.06655347347,-354218.83347648382,-324312.94804310799,-324335.30174899101,-322062.05527770519,-317745.78505575657,-314951.49518197775,-314049.67345803976,-313887.97550070286,-313835.77921962738,-311430.986764431,-306932.41070896387,-303993.09194993973,-302992.66625648737,-302750.33075129986,-298287.05465340614,-295727.9529671073,-291022.97480756044,-287915.37162035704,-286794.15272706747,-286449.35364454985,-281778.98445045948,-279059.41873180866,-274140.58767879009,-270858.18100392818,-269610.81302285194,-269158.63745874166,-264273.66872322559,-261387.27428883314,-256246.89743125439,-252782.94885963202,-251530.77426630259,-251094.05230605602,-245987.77127188444,-242929.0093113184,-237560.1908146739,-233908.78660672903,{"$f":"+BP20","v":-232523.36109811068},-232258.40154594183,-227210.47383832932,-223974.92545670271,-218371.86101049185,-214528.20834451914,-213006.07702219486,-212631.66408121586,-207355.74795103073,-207517.37307646871,-207676.87337231636,-206077.61854270101,-204461.88546738029,-204021.9855645597,-198559.31034383178,-198668.22681102157,-198774.73497286439,-199584.56784823537,-200397.70008289814]
[null,"Forward NDF",{"$f":"+C41+(C42*C12)","v":-1667858.0763287069},{"$f":"+D41+(D42*D12)-D41","v":74409.908276079688},70132.884240090847,91345.659181473311,80392.729793092236,80151.620597914327,80131.653733501211,80144.198266527615,92775.126963657327,86680.460088168271,86325.552841398632,86094.495588494465,-247419.63359674811,-247244.52759055863,-244977.70060737617,-240365.68707534811,-237135.2115368559,-291777.18293187022,-356861.51105638035,-310335.96856738254,-308245.32898902986,-303752.53417693637,-300676.3442751132,-299862.02869259287,-299738.60686121322,-299717.49861734733,-297500.74642371759,-292822.2141313795,-289594.96522240341,-347134.456806954,-317826.68908224627,-317848.5957140103,-315620.81417215057,{"$f":"+AJ41+(AJ42*AJ12)-AJ41","v":-311390.86935464107},-308652.46527833864,-307768.67998887971,-307610.21599068865,-307559.06363523565,-305202.36702914163,-300793.76249478385,-297913.23011093959,-296932.81293135881,-296695.32413627207,-292321.31356033683,-289813.39390776679,-285202.51531140879,-282157.06418795139,-281058.26967252791,-280720.36657165736,-276143.4047614485,-273478.23035717383,-268657.77592521533,-265441.01738385111,-264218.5967623964,-263775.46470956504,-258988.19534876198,-256159.52880305797,-251121.95948262885,-247727.28988244012,-246500.15878097713,-246072.17125993595,-241068.01584644616,-238070.42912509292,-232808.98699837923,-229230.61087459326,{"$f":"+BP41+(BP42*BP12)-BP41","v":-227872.89387615025},-227613.23351502419,-222666.26436156407,-219495.42694756761,-214004.4237902835,-210237.64417763054,-208745.95548175275,-208379.03079959005,-203208.63299200684,-203367.02561493963,-203523.33590486646,-201956.06617184728,-200372.6477580294,-199941.54585327208,-194588.12413695455,-194694.86227480322,-194799.24027340859,-195592.87649127096,-196389.74608124048]
[null,"Saldo Final",{"$f":"+C41+C42+C43","v":-3334378.7903375914},{"$f":"+D41+D42+D43","v":-3184040.4042287772},-3042343.3523967569,-2857787.8369076578,-2695361.7093665125,-2533422.7208115426,-2371524.0734724277,-2209600.081056382,-2022156.4571910338,-1847026.5480333059,-1672613.6963741535,-1498667.6746749503,-1998556.3221459312,-2498091.1840125704,-2993046.1301376773,-3478682.9264735845,-3957792.8436602931,-4547301.8459103983,-5268307.7560039014,-5895313.080252286,-6518094.4592301222,-7131798.5588937281,-7739287.4993679365,-8345131.1899917461,-8950725.5181399118,-9556277.1990198586,-10157350.13567186,-10748970.527488321,-11334070.559264198,-12035423.849547636,-12677563.48667299,-13319747.384135991,-13957430.253585847,-14586566.907996245,-15210170.868456561,-15831989.221903481,-16453487.413394872,-17074882.256249733,-17691515.610043306,-18299241.783247054,-18901148.105307933,-19501073.584495779,-20100519.239383351,-20691127.607597094,-21276668.954471968,-21852894.444590937,-22422966.880399246,-22990819.302798841,-23557989.023015048,-24115911.412226956,-24668449.061315939,-25211247.424919944,-25747546.623307724,-26281376.033092972,-26814310.135261279,-27337571.999333266,-27855118.802425157,-28362487.659339041,-28862997.898081113,-29361028.831128392,-29858195.054694384,-30345250.841812715,-30826250.280249126,-31296619.458062179,-31759758.855543502,{"$f":"+BP41+BP42+BP43","v":-32220155.110517763},-32680026.745578729,-33129903.483778622,-33573373.836182892,-34005750.120983668,-34430515.973505817,-34852268.006009765,-35273278.700890571,-35683843.081833608,-36094727.480525017,-36505927.6898022,-36913961.374516748,-37318795.907742158,-37722759.439159989,-38115906.873640776,-38509269.9627266,-38902843.937972873,-39298021.38231238,-39694808.828476518]

{"sheet":"Modulo de CxP","index":17,"n_rows":33,"n_cols":86,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Modulo Cuentas x Pagar"]
[]
[]
[]
[]
[]
[null,"Modulo de Cuentas a Pagar"]
[]
[null,"Otros pasivos L.P. ( incl. laborales )",{"$f":"+Variables!C14","v":"2009-01-01"},{"$f":"+Variables!D14","v":"2009-02-01"},{"$f":"+Variables!E14","v":"2009-03-01"},{"$f":"+Variables!F14","v":"2009-04-01"},{"$f":"+Variables!G14","v":"2009-05-01"},{"$f":"+Variables!H14","v":"2009-06-01"},{"$f":"+Variables!I14","v":"2009-07-01"},{"$f":"+Variables!J14","v":"2009-08-01"},{"$f":"+Variables!K14","v":"2009-09-01"},{"$f":"+Variables!L14","v":"2009-10-01"},{"$f":"+Variables!M14","v":"2009-11-01"},{"$f":"+Variables!N14","v":"2009-12-01"},{"$f":"+Variables!O14","v":"2010-01-01"},{"$f":"+Variables!P14","v":"2010-02-01"},{"$f":"+Variables!Q14","v":"2010-03-01"},{"$f":"+Variables!R14","v":"2010-04-01"},{"$f":"+Variables!S14","v":"2010-05-01"},{"$f":"+Variables!T14","v":"2010-06-01"},{"$f":"+Variables!U14","v":"2010-07-01"},{"$f":"+Variables!V14","v":"2010-08-01"},{"$f":"+Variables!W14","v":"2010-09-01"},{"$f":"+Variables!X14","v":"2010-10-01"},{"$f":"+Variables!Y14","v":"2010-11-01"},{"$f":"+Variables!Z14","v":"2010-12-01"},{"$f":"+Variables!AA14","v":"2011-01-01"},{"$f":"+Variables!AB14","v":"2011-02-01"},{"$f":"+Variables!AC14","v":"2011-03-01"},{"$f":"+Variables!AD14","v":"2011-04-01"},{"$f":"+Variables!AE14","v":"2011-05-01"},{"$f":"+Variables!AF14","v":"2011-06-01"},{"$f":"+Variables!AG14","v":"2011-07-01"},{"$f":"+Variables!AH14","v":"2011-08-01"},{"$f":"+Variables!AI14","v":"2011-09-01"},{"$f":"+Variables!AJ14","v":"2011-10-01"},{"$f":"+Variables!AK14","v":"2011-11-01"},{"$f":"+Variables!AL14","v":"2011-12-01"},{"$f":"+Variables!AM14","v":"2012-01-01"},{"$f":"+Variables!AN14","v":"2012-02-01"},{"$f":"+Variables!AO14","v":"2012-03-01"},{"$f":"+Variables!AP14","v":"2012-04-01"},{"$f":"+Variables!AQ14","v":"2012-05-01"},{"$f":"+Variables!AR14","v":"2012-06-01"},{"$f":"+Variables!AS14","v":"2012-07-01"},{"$f":"+Variables!AT14","v":"2012-08-01"},{"$f":"+Variables!AU14","v":"2012-09-01"},{"$f":"+Variables!AV14","v":"2012-10-01"},{"$f":"+Variables!AW14","v":"2012-11-01"},{"$f":"+Variables!AX14","v":"2012-12-01"},{"$f":"+Variables!AY14","v":"2013-01-01"},{"$f":"+Variables!AZ14","v":"2013-02-01"},{"$f":"+Variables!BA14","v":"2013-03-01"},{"$f":"+Variables!BB14","v":"2013-04-01"},{"$f":"+Variables!BC14","v":"2013-05-01"},{"$f":"+Variables!BD14","v":"2013-06-01"},{"$f":"+Variables!BE14","v":"2013-07-01"},{"$f":"+Variables!BF14","v":"2013-08-01"},{"$f":"+Variables!BG14","v":"2013-09-01"},{"$f":"+Variables!BH14","v":"2013-10-01"},{"$f":"+Variables!BI14","v":"2013-11-01"},{"$f":"+Variables!BJ14","v":"2013-12-01"},{"$f":"+Variables!BK14","v":"2014-01-01"},{"$f":"+Variables!BL14","v":"2014-02-01"},{"$f":"+Variables!BM14","v":"2014-03-01"},{"$f":"+Variables!BN14","v":"2014-04-01"},{"$f":"+Variables!BO14","v":"2014-05-01"},{"$f":"+Variables!BP14","v":"2014-06-01"},{"$f":"+Variables!BQ14","v":"2014-07-01"},{"$f":"+Variables!BR14","v":"2014-08-01"},{"$f":"+Variables!BS14","v":"2014-09-01"},{"$f":"+Variables!BT14","v":"2014-10-01"},{"$f":"+Variables!BU14","v":"2014-11-01"},{"$f":"+Variables!BV14","v":"2014-12-01"},{"$f":"+Variables!BW14","v":"2015-01-01"},{"$f":"+Variables!BX14","v":"2015-02-01"},{"$f":"+Variables!BY14","v":"2015-03-01"},{"$f":"+Variables!BZ14","v":"2015-04-01"},{"$f":"+Variables!CA14","v":"2015-05-01"},{"$f":"+Variables!CB14","v":"2015-06-01"},{"$f":"+Variables!CC14","v":"2015-07-01"},{"$f":"+Variables!CD14","v":"2015-08-01"},{"$f":"+Variables!CE14","v":"2015-09-01"},{"$f":"+Variables!CF14","v":"2015-10-01"},{"$f":"+Variables!CG14","v":"2015-11-01"},{"$f":"+Variables!CH14","v":"2015-12-01"}]
[null,"Saldo Inicial",{"$f":"+'Balance General'!C38","v":9755509.0699999984},{"$f":"+C15","v":1709788.3239999991},{"$f":"+D15","v":1709788.3239999996},1711326.5219999999,1709788.3239999996,1709788.324,1717130.4599999995,1728164.0609999998,1709788.3239999996,1711326.5219999999,1709788.3239999996,1947623.2829999998,2139917.4890000001,1795072.0364126023,1806379.3178489315,1817889.6296418114,1829616.1748523475,1841573.3139911834,1853776.6690668659,1866243.2370041003,1878991.5132758156,1892041.6266689138,1905415.4861864732,1919136.9411794581,1933231.9558994481,1947138.2028414719,1959663.7373116692,1972362.8488161517,1985233.6873471481,1998273.0532398527,2011476.1712194313,2024836.4346992988,2038345.1168041811,2051991.044197489,2065760.2293561785,2079635.4564531143,2093595.8154720985,2106900.5417696391,2120205.1364314067,2133634.6907067182,2147185.4609213774,2160853.5380885932,2174634.9547162247,2188525.8216121844,2202522.5000741188,2216621.8156529102,2230821.320590965,2245119.6130691874,2259516.7225660435,2274014.571955428,2288617.5284658582,2303335.0661568907,2318166.2362856944,2333110.3419986269,2348166.9759410457,2363336.0516290427,2378617.8253164864,2394012.9043106805,2409522.2367671751,2425147.0769061265,2440888.9183132942,2456749.386488603,2472730.0800506067,2488832.347957524,2505056.8066264265,2521404.213496733,{"$f":"+BP15","v":2537875.4570353138},2554471.5424500988,2571193.5732876617,2588042.7294005645,2605020.2421788392,2622127.3684686092,2639365.3652751991,2656735.4681985877,2674238.8776114495,2691876.757906361,2709650.2567583635,2727560.5696550668,2745608.9314934933,2763796.6083204034,2782124.889615932,2800595.0815405441,2819208.5015594284,2837966.4748151354]
[null,"Gastos de personal",{"$f":"+'Modulo Gastos Admon y otros'!C26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!D26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!E26","v":1338620.662},{"$f":"+'Modulo Gastos Admon y otros'!F26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!G26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!H26","v":1344424.5999999999},{"$f":"+'Modulo Gastos Admon y otros'!I26","v":1355458.2009999999},{"$f":"+'Modulo Gastos Admon y otros'!J26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!K26","v":1338620.662},{"$f":"+'Modulo Gastos Admon y otros'!L26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!M26","v":1574917.4229999997},{"$f":"+'Modulo Gastos Admon y otros'!N26","v":1767211.5970000001},{"$f":"+'Modulo Gastos Admon y otros'!O26","v":1420042.7543032689},{"$f":"+'Modulo Gastos Admon y otros'!P26","v":1429012.1322803192},{"$f":"+'Modulo Gastos Admon y otros'!Q26","v":1438169.9663050706},{"$f":"+'Modulo Gastos Admon y otros'!R26","v":1447529.3685835178},{"$f":"+'Modulo Gastos Admon y otros'!S26","v":1457104.6082048109},{"$f":"+'Modulo Gastos Admon y otros'!T26","v":1466911.2151860853},{"$f":"+'Modulo Gastos Admon y otros'!U26","v":1476966.0938871715},{"$f":"+'Modulo Gastos Admon y otros'!V26","v":1487287.6466390786},{"$f":"+'Modulo Gastos Admon y otros'!W26","v":1497895.9085061506},{"$f":"+'Modulo Gastos Admon y otros'!X26","v":1508812.6941846488},{"$f":"+'Modulo Gastos Admon y otros'!Y26","v":1520061.7581308181},{"$f":"+'Modulo Gastos Admon y otros'!Z26","v":1531668.9691099527},{"$f":"+'Modulo Gastos Admon y otros'!AA26","v":1543273.2828007319},{"$f":"+'Modulo Gastos Admon y otros'!AB26","v":1553483.6883396369},{"$f":"+'Modulo Gastos Admon y otros'!AC26","v":1563854.3995894147},{"$f":"+'Modulo Gastos Admon y otros'!AD26","v":1574383.4904653111},{"$f":"+'Modulo Gastos Admon y otros'!AE26","v":1585067.6847894317},{"$f":"+'Modulo Gastos Admon y otros'!AF26","v":1595902.1303352453},{"$f":"+'Modulo Gastos Admon y otros'!AG26","v":1606880.1431233513},{"$f":"+'Modulo Gastos Admon y otros'!AH26","v":1617992.9184420097},{"$f":"+'Modulo Gastos Admon y otros'!AI26","v":1629229.2046719734},{"$f":"+'Modulo Gastos Admon y otros'!AJ26","v":1640574.9355587906},{"$f":"+'Modulo Gastos Admon y otros'!AK26","v":1652012.816092595},{"$f":"+'Modulo Gastos Admon y otros'!AL26","v":1663521.8566205483},{"$f":"+'Modulo Gastos Admon y otros'!AM26","v":1674533.2307574698},{"$f":"+'Modulo Gastos Admon y otros'!AN26","v":1685532.2440500723},{"$f":"+'Modulo Gastos Admon y otros'!AO26","v":1696643.9225359091},{"$f":"+'Modulo Gastos Admon y otros'!AP26","v":1707864.4569812799},{"$f":"+'Modulo Gastos Admon y otros'!AQ26","v":1719189.8724902968},{"$f":"+'Modulo Gastos Admon y otros'!AR26","v":1730616.1353102617},{"$f":"+'Modulo Gastos Admon y otros'!AS26","v":1742139.2896352031},{"$f":"+'Modulo Gastos Admon y otros'!AT26","v":1753755.6297936642},{"$f":"+'Modulo Gastos Admon y otros'!AU26","v":1765461.9140103133},{"$f":"+'Modulo Gastos Admon y otros'!AV26","v":1777255.6268423321},{"$f":"+'Modulo Gastos Admon y otros'!AW26","v":1789135.2984244672},{"$f":"+'Modulo Gastos Admon y otros'!AX26","v":1801100.8898261765},{"$f":"+'Modulo Gastos Admon y otros'!AY26","v":1813154.2551475561},{"$f":"+'Modulo Gastos Admon y otros'!AZ26","v":1825299.6924765934},{"$f":"+'Modulo Gastos Admon y otros'!BA26","v":1837546.606363625},{"$f":"+'Modulo Gastos Admon y otros'!BB26","v":1849893.9781859436},{"$f":"+'Modulo Gastos Admon y otros'!BC26","v":1862341.0408374018},{"$f":"+'Modulo Gastos Admon y otros'!BD26","v":1874887.3163362299},{"$f":"+'Modulo Gastos Admon y otros'!BE26","v":1887532.6471947783},{"$f":"+'Modulo Gastos Admon y otros'!BF26","v":1900277.2182845494},{"$f":"+'Modulo Gastos Admon y otros'!BG26","v":1913121.5651498372},{"$f":"+'Modulo Gastos Admon y otros'!BH26","v":1926066.5638005068},{"$f":"+'Modulo Gastos Admon y otros'!BI26","v":1939113.3959263184},{"$f":"+'Modulo Gastos Admon y otros'!BJ26","v":1952263.4821958691},{"$f":"+'Modulo Gastos Admon y otros'!BK26","v":1965518.3748030919},{"$f":"+'Modulo Gastos Admon y otros'!BL26","v":1978879.5986696484},{"$f":"+'Modulo Gastos Admon y otros'!BM26","v":1992348.4286638815},{"$f":"+'Modulo Gastos Admon y otros'!BN26","v":2005925.4067179025},{"$f":"+'Modulo Gastos Admon y otros'!BO26","v":2019611.2153889823},{"$f":"+'Modulo Gastos Admon y otros'!BP26","v":2033406.6678625396},{"$f":"+'Modulo Gastos Admon y otros'!BQ26","v":2047312.6936636157},{"$f":"+'Modulo Gastos Admon y otros'!BR26","v":2061330.3202523196},{"$f":"+'Modulo Gastos Admon y otros'!BS26","v":2075460.6509890202},{"$f":"+'Modulo Gastos Admon y otros'!BT26","v":2089704.8403636666},{"$f":"+'Modulo Gastos Admon y otros'!BU26","v":2104064.0679122317},{"$f":"+'Modulo Gastos Admon y otros'!BV26","v":2118539.5129176346},{"$f":"+'Modulo Gastos Admon y otros'!BW26","v":2133132.3328430005},{"$f":"+'Modulo Gastos Admon y otros'!BX26","v":2147843.6495074863},{"$f":"+'Modulo Gastos Admon y otros'!BY26","v":2162674.5483312667},{"$f":"+'Modulo Gastos Admon y otros'!BZ26","v":2177626.0975958668},{"$f":"+'Modulo Gastos Admon y otros'!CA26","v":2192699.4129720153},{"$f":"+'Modulo Gastos Admon y otros'!CB26","v":2207895.649114233},{"$f":"+'Modulo Gastos Admon y otros'!CC26","v":2223215.991398891},{"$f":"+'Modulo Gastos Admon y otros'!CD26","v":2238661.6482055606},{"$f":"+'Modulo Gastos Admon y otros'!CE26","v":2254233.8441616786},{"$f":"+'Modulo Gastos Admon y otros'!CF26","v":2269933.8147646347},{"$f":"+'Modulo Gastos Admon y otros'!CG26","v":2285762.802752092},{"$f":"+'Modulo Gastos Admon y otros'!CH26","v":2301722.0564964875}]
[null,"Honorarios y gastos de viaje",{"$f":"+'Modulo Gastos Admon y otros'!C27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!D27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!E27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!F27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!G27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!H27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!I27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!J27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!K27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!L27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!M27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!N27","v":372705.89199999999},{"$f":"+'Modulo Gastos Admon y otros'!O27","v":375029.28210933303},{"$f":"+'Modulo Gastos Admon y otros'!P27","v":377367.18556861236},{"$f":"+'Modulo Gastos Admon y otros'!Q27","v":379719.66333674075},{"$f":"+'Modulo Gastos Admon y otros'!R27","v":382086.80626882927},{"$f":"+'Modulo Gastos Admon y otros'!S27","v":384468.70578637271},{"$f":"+'Modulo Gastos Admon y otros'!T27","v":386865.45388078032},{"$f":"+'Modulo Gastos Admon y otros'!U27","v":389277.1431169287},{"$f":"+'Modulo Gastos Admon y otros'!V27","v":391703.86663673673},{"$f":"+'Modulo Gastos Admon y otros'!W27","v":394145.7181627627},{"$f":"+'Modulo Gastos Admon y otros'!X27","v":396602.79200182419},{"$f":"+'Modulo Gastos Admon y otros'!Y27","v":399075.18304864003},{"$f":"+'Modulo Gastos Admon y otros'!Z27","v":401562.98678949551},{"$f":"+'Modulo Gastos Admon y otros'!AA27","v":403864.92004073947},{"$f":"+'Modulo Gastos Admon y otros'!AB27","v":406180.04897203238},{"$f":"+'Modulo Gastos Admon y otros'!AC27","v":408508.44922673702},{"$f":"+'Modulo Gastos Admon y otros'!AD27","v":410850.19688183675},{"$f":"+'Modulo Gastos Admon y otros'!AE27","v":413205.36845042108},{"$f":"+'Modulo Gastos Admon y otros'!AF27","v":415574.04088418587},{"$f":"+'Modulo Gastos Admon y otros'!AG27","v":417956.29157594749},{"$f":"+'Modulo Gastos Admon y otros'!AH27","v":420352.19836217136},{"$f":"+'Modulo Gastos Admon y otros'!AI27","v":422761.8395255155},{"$f":"+'Modulo Gastos Admon y otros'!AJ27","v":425185.29379738792},{"$f":"+'Modulo Gastos Admon y otros'!AK27","v":427622.64036051929},{"$f":"+'Modulo Gastos Admon y otros'!AL27","v":430073.95885155001},{"$f":"+'Modulo Gastos Admon y otros'!AM27","v":432367.31101216964},{"$f":"+'Modulo Gastos Admon y otros'!AN27","v":434672.89238133439},{"$f":"+'Modulo Gastos Admon y otros'!AO27","v":436990.76817080902},{"$f":"+'Modulo Gastos Admon y otros'!AP27","v":439321.00394009746},{"$f":"+'Modulo Gastos Admon y otros'!AQ27","v":441663.66559829703},{"$f":"+'Modulo Gastos Admon y otros'!AR27","v":444018.8194059626},{"$f":"+'Modulo Gastos Admon y otros'!AS27","v":446386.53197698097},{"$f":"+'Modulo Gastos Admon y otros'!AT27","v":448766.87028045469},{"$f":"+'Modulo Gastos Admon y otros'!AU27","v":451159.90164259641},{"$f":"+'Modulo Gastos Admon y otros'!AV27","v":453565.69374863309},{"$f":"+'Modulo Gastos Admon y otros'!AW27","v":455984.31464472046},{"$f":"+'Modulo Gastos Admon y otros'!AX27","v":458415.83273986768},{"$f":"+'Modulo Gastos Admon y otros'!AY27","v":460860.31680787215},{"$f":"+'Modulo Gastos Admon y otros'!AZ27","v":463317.83598926489},{"$f":"+'Modulo Gastos Admon y otros'!BA27","v":465788.45979326591},{"$f":"+'Modulo Gastos Admon y otros'!BB27","v":468272.25809975044},{"$f":"+'Modulo Gastos Admon y otros'!BC27","v":470769.3011612253},{"$f":"+'Modulo Gastos Admon y otros'!BD27","v":473279.65960481606},{"$f":"+'Modulo Gastos Admon y otros'!BE27","v":475803.40443426452},{"$f":"+'Modulo Gastos Admon y otros'!BF27","v":478340.60703193716},{"$f":"+'Modulo Gastos Admon y otros'!BG27","v":480891.33916084399},{"$f":"+'Modulo Gastos Admon y otros'!BH27","v":483455.67296666844},{"$f":"+'Modulo Gastos Admon y otros'!BI27","v":486033.68097980798},{"$f":"+'Modulo Gastos Admon y otros'!BJ27","v":488625.43611742539},{"$f":"+'Modulo Gastos Admon y otros'!BK27","v":491231.01168551139},{"$f":"+'Modulo Gastos Admon y otros'!BL27","v":493850.48138095788},{"$f":"+'Modulo Gastos Admon y otros'!BM27","v":496483.91929364257},{"$f":"+'Modulo Gastos Admon y otros'!BN27","v":499131.39990852441},{"$f":"+'Modulo Gastos Admon y otros'!BO27","v":501792.99810775049},{"$f":"+'Modulo Gastos Admon y otros'!BP27","v":504468.78917277389},{"$f":"+'Modulo Gastos Admon y otros'!BQ27","v":507158.84878648299},{"$f":"+'Modulo Gastos Admon y otros'!BR27","v":509863.25303534226},{"$f":"+'Modulo Gastos Admon y otros'!BS27","v":512582.07841154403},{"$f":"+'Modulo Gastos Admon y otros'!BT27","v":515315.40181517234},{"$f":"+'Modulo Gastos Admon y otros'!BU27","v":518063.30055637774},{"$f":"+'Modulo Gastos Admon y otros'!BV27","v":520825.85235756414},{"$f":"+'Modulo Gastos Admon y otros'!BW27","v":523603.135355587},{"$f":"+'Modulo Gastos Admon y otros'!BX27","v":526395.22810396343},{"$f":"+'Modulo Gastos Admon y otros'!BY27","v":529202.20957509405},{"$f":"+'Modulo Gastos Admon y otros'!BZ27","v":532024.15916249668},{"$f":"+'Modulo Gastos Admon y otros'!CA27","v":534861.15668305173},{"$f":"+'Modulo Gastos Admon y otros'!CB27","v":537713.28237926017},{"$f":"+'Modulo Gastos Admon y otros'!CC27","v":540580.61692151276},{"$f":"+'Modulo Gastos Admon y otros'!CD27","v":543463.24141037185},{"$f":"+'Modulo Gastos Admon y otros'!CE27","v":546361.23737886536},{"$f":"+'Modulo Gastos Admon y otros'!CF27","v":549274.68679479277},{"$f":"+'Modulo Gastos Admon y otros'!CG27","v":552203.67206304357},{"$f":"+'Modulo Gastos Admon y otros'!CH27","v":555148.27602792811}]
[null,"Pagos ",{"$f":"-C11","v":-9755509.0699999984},{"$f":"-D11","v":-1709788.3239999991},-1709788.3239999996,-1711326.5219999999,-1709788.3239999996,-1709788.324,-1717130.4599999995,-1728164.0609999998,-1709788.3239999996,-1711326.5219999999,-1709788.3239999996,-1947623.2829999998,-2139917.4890000001,-1795072.0364126023,-1806379.3178489315,-1817889.6296418114,-1829616.1748523475,-1841573.3139911834,-1853776.6690668659,-1866243.2370041003,-1878991.5132758156,-1892041.6266689138,-1905415.4861864732,-1919136.9411794581,-1933231.9558994481,-1947138.2028414719,-1959663.7373116692,-1972362.8488161517,-1985233.6873471481,-1998273.0532398527,-2011476.1712194313,-2024836.4346992988,-2038345.1168041811,-2051991.044197489,-2065760.2293561785,-2079635.4564531143,-2093595.8154720985,-2106900.5417696391,-2120205.1364314067,-2133634.6907067182,-2147185.4609213774,-2160853.5380885932,-2174634.9547162247,-2188525.8216121844,-2202522.5000741188,-2216621.8156529102,-2230821.320590965,-2245119.6130691874,-2259516.7225660435,-2274014.571955428,-2288617.5284658582,-2303335.0661568907,-2318166.2362856944,-2333110.3419986269,-2348166.9759410457,-2363336.0516290427,-2378617.8253164864,-2394012.9043106805,-2409522.2367671751,-2425147.0769061265,-2440888.9183132942,-2456749.386488603,-2472730.0800506067,-2488832.347957524,-2505056.8066264265,{"$f":"-BP11","v":-2521404.213496733},-2537875.4570353138,-2554471.5424500988,-2571193.5732876617,-2588042.7294005645,-2605020.2421788392,-2622127.3684686092,-2639365.3652751991,-2656735.4681985877,-2674238.8776114495,-2691876.757906361,-2709650.2567583635,-2727560.5696550668,-2745608.9314934933,-2763796.6083204034,-2782124.889615932,-2800595.0815405441,-2819208.5015594284,-2837966.4748151354]
[null,"Saldo Final",{"$f":"SUM(C11:C14)","v":1709788.3239999991},{"$f":"SUM(D11:D14)","v":1709788.3239999996},1711326.5219999999,1709788.3239999996,1709788.324,1717130.4599999995,1728164.0609999998,1709788.3239999996,1711326.5219999999,1709788.3239999996,1947623.2829999998,2139917.4890000001,1795072.0364126023,1806379.3178489315,1817889.6296418114,1829616.1748523475,1841573.3139911834,1853776.6690668659,1866243.2370041003,1878991.5132758156,1892041.6266689138,1905415.4861864732,1919136.9411794581,1933231.9558994481,1947138.2028414719,1959663.7373116692,1972362.8488161517,1985233.6873471481,1998273.0532398527,2011476.1712194313,2024836.4346992988,2038345.1168041811,2051991.044197489,2065760.2293561785,2079635.4564531143,2093595.8154720985,2106900.5417696391,2120205.1364314067,2133634.6907067182,2147185.4609213774,2160853.5380885932,2174634.9547162247,2188525.8216121844,2202522.5000741188,2216621.8156529102,2230821.320590965,2245119.6130691874,2259516.7225660435,2274014.571955428,2288617.5284658582,2303335.0661568907,2318166.2362856944,2333110.3419986269,2348166.9759410457,2363336.0516290427,2378617.8253164864,2394012.9043106805,2409522.2367671751,2425147.0769061265,2440888.9183132942,2456749.386488603,2472730.0800506067,2488832.347957524,2505056.8066264265,2521404.213496733,{"$f":"SUM(BP11:BP14)","v":2537875.4570353138},2554471.5424500988,2571193.5732876617,2588042.7294005645,2605020.2421788392,2622127.3684686092,2639365.3652751991,2656735.4681985877,2674238.8776114495,2691876.757906361,2709650.2567583635,2727560.5696550668,2745608.9314934933,2763796.6083204034,2782124.889615932,2800595.0815405441,2819208.5015594284,2837966.4748151354,2856870.3325244156]
[]
[null,"Cuentas por pagar",{"$f":"+C10","v":"2009-01-01"},{"$f":"+D10","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP10","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Saldo Inicial",{"$f":"+'Balance General'!C33","v":41997691.240000002},{"$f":"+C27","v":{"$error":"#N/A"}},{"$f":"+D27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BP27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Intereses títulos valores",{"$f":"+'Modulo de emisiones'!G657+'Modulo de emisiones'!G385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!H657+'Modulo de emisiones'!H385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!I657+'Modulo de emisiones'!I385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!J657+'Modulo de emisiones'!J385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!K657+'Modulo de emisiones'!K385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!L657+'Modulo de emisiones'!L385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!M657+'Modulo de emisiones'!M385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!N657+'Modulo de emisiones'!N385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!O657+'Modulo de emisiones'!O385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!P657+'Modulo de emisiones'!P385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!Q657+'Modulo de emisiones'!Q385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!R657+'Modulo de emisiones'!R385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!S657+'Modulo de emisiones'!S385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!T657+'Modulo de emisiones'!T385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!U657+'Modulo de emisiones'!U385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!V657+'Modulo de emisiones'!V385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!W657+'Modulo de emisiones'!W385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!X657+'Modulo de emisiones'!X385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!Y657+'Modulo de emisiones'!Y385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!Z657+'Modulo de emisiones'!Z385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AA657+'Modulo de emisiones'!AA385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AB657+'Modulo de emisiones'!AB385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AC657+'Modulo de emisiones'!AC385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AD657+'Modulo de emisiones'!AD385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AE657+'Modulo de emisiones'!AE385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AF657+'Modulo de emisiones'!AF385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AG657+'Modulo de emisiones'!AG385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AH657+'Modulo de emisiones'!AH385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AI657+'Modulo de emisiones'!AI385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AJ657+'Modulo de emisiones'!AJ385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AK657+'Modulo de emisiones'!AK385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AL657+'Modulo de emisiones'!AL385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AM657+'Modulo de emisiones'!AM385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AN657+'Modulo de emisiones'!AN385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AO657+'Modulo de emisiones'!AO385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AP657+'Modulo de emisiones'!AP385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AQ657+'Modulo de emisiones'!AQ385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AR657+'Modulo de emisiones'!AR385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AS657+'Modulo de emisiones'!AS385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AT657+'Modulo de emisiones'!AT385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AU657+'Modulo de emisiones'!AU385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AV657+'Modulo de emisiones'!AV385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AW657+'Modulo de emisiones'!AW385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AX657+'Modulo de emisiones'!AX385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AY657+'Modulo de emisiones'!AY385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AZ657+'Modulo de emisiones'!AZ385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BA657+'Modulo de emisiones'!BA385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BB657+'Modulo de emisiones'!BB385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BC657+'Modulo de emisiones'!BC385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BD657+'Modulo de emisiones'!BD385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BE657+'Modulo de emisiones'!BE385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BF657+'Modulo de emisiones'!BF385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BG657+'Modulo de emisiones'!BG385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BH657+'Modulo de emisiones'!BH385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BI657+'Modulo de emisiones'!BI385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BJ657+'Modulo de emisiones'!BJ385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BK657+'Modulo de emisiones'!BK385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BL657+'Modulo de emisiones'!BL385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BM657+'Modulo de emisiones'!BM385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BN657+'Modulo de emisiones'!BN385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BO657+'Modulo de emisiones'!BO385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BP657+'Modulo de emisiones'!BP385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BQ657+'Modulo de emisiones'!BQ385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BR657+'Modulo de emisiones'!BR385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BS657+'Modulo de emisiones'!BS385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BT657+'Modulo de emisiones'!BT385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BU657+'Modulo de emisiones'!BU385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BV657+'Modulo de emisiones'!BV385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BW657+'Modulo de emisiones'!BW385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BX657+'Modulo de emisiones'!BX385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BY657+'Modulo de emisiones'!BY385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BZ657+'Modulo de emisiones'!BZ385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CA657+'Modulo de emisiones'!CA385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CB657+'Modulo de emisiones'!CB385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CC657+'Modulo de emisiones'!CC385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CD657+'Modulo de emisiones'!CD385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CE657+'Modulo de emisiones'!CE385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CF657+'Modulo de emisiones'!CF385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CG657+'Modulo de emisiones'!CG385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CH657+'Modulo de emisiones'!CH385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CI657+'Modulo de emisiones'!CI385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CJ657+'Modulo de emisiones'!CJ385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CK657+'Modulo de emisiones'!CK385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CL657+'Modulo de emisiones'!CL385","v":{"$error":"#N/A"}}]
[null,"Intereses créditos (internos-externos)",{"$f":"+'Modulo de deuda'!D235+'Modulo de deuda'!D167","v":885920.71828202356},{"$f":"+'Modulo de deuda'!E235+'Modulo de deuda'!E167","v":939465.74358780077},{"$f":"+'Modulo de deuda'!F235+'Modulo de deuda'!F167","v":997940.92840861599},{"$f":"+'Modulo de deuda'!G235+'Modulo de deuda'!G167","v":1132831.2281957292},{"$f":"+'Modulo de deuda'!H235+'Modulo de deuda'!H167","v":1266507.1863657408},{"$f":"+'Modulo de deuda'!I235+'Modulo de deuda'!I167","v":1267101.3964414701},{"$f":"+'Modulo de deuda'!J235+'Modulo de deuda'!J167","v":1265776.336294218},{"$f":"+'Modulo de deuda'!K235+'Modulo de deuda'!K167","v":1264624.2373492271},{"$f":"+'Modulo de deuda'!L235+'Modulo de deuda'!L167","v":1346287.6846795527},{"$f":"+'Modulo de deuda'!M235+'Modulo de deuda'!M167","v":1427723.7050326574},{"$f":"+'Modulo de deuda'!N235+'Modulo de deuda'!N167","v":1428161.4748004347},{"$f":"+'Modulo de deuda'!O235+'Modulo de deuda'!O167","v":1429386.2098440132},{"$f":"+'Modulo de deuda'!P235+'Modulo de deuda'!P167","v":1442100.0855283285},{"$f":"+'Modulo de deuda'!Q235+'Modulo de deuda'!Q167","v":1440090.3369736318},{"$f":"+'Modulo de deuda'!R235+'Modulo de deuda'!R167","v":1429423.3125152744},{"$f":"+'Modulo de deuda'!S235+'Modulo de deuda'!S167","v":1408799.0784168376},{"$f":"+'Modulo de deuda'!T235+'Modulo de deuda'!T167","v":1398651.3000271935},{"$f":"+'Modulo de deuda'!U235+'Modulo de deuda'!U167","v":1520343.1147206973},{"$f":"+'Modulo de deuda'!V235+'Modulo de deuda'!V167","v":1845584.7981027395},{"$f":"+'Modulo de deuda'!W235+'Modulo de deuda'!W167","v":2050436.262733497},{"$f":"+'Modulo de deuda'!X235+'Modulo de deuda'!X167","v":2041847.5772927878},{"$f":"+'Modulo de deuda'!Y235+'Modulo de deuda'!Y167","v":2023065.3287855305},{"$f":"+'Modulo de deuda'!Z235+'Modulo de deuda'!Z167","v":2015011.8133629514},{"$f":"+'Modulo de deuda'!AA235+'Modulo de deuda'!AA167","v":2016795.2552366245},{"$f":"+'Modulo de deuda'!AB235+'Modulo de deuda'!AB167","v":2087782.0722579837},{"$f":"+'Modulo de deuda'!AC235+'Modulo de deuda'!AC167","v":2088008.8426463755},{"$f":"+'Modulo de deuda'!AD235+'Modulo de deuda'!AD167","v":2076460.3806476248},{"$f":"+'Modulo de deuda'!AE235+'Modulo de deuda'!AE167","v":2052642.1092740961},{"$f":"+'Modulo de deuda'!AF235+'Modulo de deuda'!AF167","v":2042513.5539398501},{"$f":"+'Modulo de deuda'!AG235+'Modulo de deuda'!AG167","v":2172628.4027086222},{"$f":"+'Modulo de deuda'!AH235+'Modulo de deuda'!AH167","v":2301672.6275158194},{"$f":"+'Modulo de deuda'!AI235+'Modulo de deuda'!AI167","v":2302566.383759608},{"$f":"+'Modulo de deuda'!AJ235+'Modulo de deuda'!AJ167","v":2291396.8119179057},{"$f":"+'Modulo de deuda'!AK235+'Modulo de deuda'!AK167","v":2268799.6240852647},{"$f":"+'Modulo de deuda'!AL235+'Modulo de deuda'!AL167","v":2260226.2277533012},{"$f":"+'Modulo de deuda'!AM235+'Modulo de deuda'!AM167","v":2262688.3856523628},{"$f":"+'Modulo de deuda'!AN235+'Modulo de deuda'!AN167","v":2329013.9016336515},{"$f":"+'Modulo de deuda'!AO235+'Modulo de deuda'!AO167","v":2329809.7009636322},{"$f":"+'Modulo de deuda'!AP235+'Modulo de deuda'!AP167","v":2314915.1376356161},{"$f":"+'Modulo de deuda'!AQ235+'Modulo de deuda'!AQ167","v":2286056.7152720084},{"$f":"+'Modulo de deuda'!AR235+'Modulo de deuda'!AR167","v":2274894.7134000342},{"$f":"+'Modulo de deuda'!AS235+'Modulo de deuda'!AS167","v":2277266.5333443703},{"$f":"+'Modulo de deuda'!AT235+'Modulo de deuda'!AT167","v":2277418.143143652},{"$f":"+'Modulo de deuda'!AU235+'Modulo de deuda'!AU167","v":2259138.8757210393},{"$f":"+'Modulo de deuda'!AV235+'Modulo de deuda'!AV167","v":2224627.9934318648},{"$f":"+'Modulo de deuda'!AW235+'Modulo de deuda'!AW167","v":2194456.182998471},{"$f":"+'Modulo de deuda'!AX235+'Modulo de deuda'!AX167","v":2182399.3410813091},{"$f":"+'Modulo de deuda'!AY235+'Modulo de deuda'!AY167","v":2184208.0823390451},{"$f":"+'Modulo de deuda'!AZ235+'Modulo de deuda'!AZ167","v":2183755.3367708214},{"$f":"+'Modulo de deuda'!BA235+'Modulo de deuda'!BA167","v":2164414.084583818},{"$f":"+'Modulo de deuda'!BB235+'Modulo de deuda'!BB167","v":2128437.8889921592},{"$f":"+'Modulo de deuda'!BC235+'Modulo de deuda'!BC167","v":2096905.4212677763},{"$f":"+'Modulo de deuda'!BD235+'Modulo de deuda'!BD167","v":2083949.1793070505},{"$f":"+'Modulo de deuda'!BE235+'Modulo de deuda'!BE167","v":2085198.4140660975},{"$f":"+'Modulo de deuda'!BF235+'Modulo de deuda'!BF167","v":2084111.3714674322},{"$f":"+'Modulo de deuda'!BG235+'Modulo de deuda'!BG167","v":2063666.8304787287},{"$f":"+'Modulo de deuda'!BH235+'Modulo de deuda'!BH167","v":2026173.99588751},{"$f":"+'Modulo de deuda'!BI235+'Modulo de deuda'!BI167","v":1993232.0679823812},{"$f":"+'Modulo de deuda'!BJ235+'Modulo de deuda'!BJ167","v":1979306.5183522585},{"$f":"+'Modulo de deuda'!BK235+'Modulo de deuda'!BK167","v":1980207.7608432209},{"$f":"+'Modulo de deuda'!BL235+'Modulo de deuda'!BL167","v":1978730.6848436103},{"$f":"+'Modulo de deuda'!BM235+'Modulo de deuda'!BM167","v":1957142.3929246874},{"$f":"+'Modulo de deuda'!BN235+'Modulo de deuda'!BN167","v":1918082.1956456397},{"$f":"+'Modulo de deuda'!BO235+'Modulo de deuda'!BO167","v":1883682.6765963135},{"$f":"+'Modulo de deuda'!BP235+'Modulo de deuda'!BP167","v":1868782.9372356713},{"$f":"+'Modulo de deuda'!BQ235+'Modulo de deuda'!BQ167","v":1869073.5039792727},{"$f":"+'Modulo de deuda'!BR235+'Modulo de deuda'!BR167","v":1869330.2097966783},{"$f":"+'Modulo de deuda'!BS235+'Modulo de deuda'!BS167","v":1848996.1324768208},{"$f":"+'Modulo de deuda'!BT235+'Modulo de deuda'!BT167","v":1808333.8426197232},{"$f":"+'Modulo de deuda'!BU235+'Modulo de deuda'!BU167","v":1772444.7295523963},{"$f":"+'Modulo de deuda'!BV235+'Modulo de deuda'!BV167","v":1756534.3368994463},{"$f":"+'Modulo de deuda'!BW235+'Modulo de deuda'!BW167","v":1756186.7576715657},{"$f":"+'Modulo de deuda'!BX235+'Modulo de deuda'!BX167","v":1755801.8521994906},{"$f":"+'Modulo de deuda'!BY235+'Modulo de deuda'!BY167","v":1734315.0327922157},{"$f":"+'Modulo de deuda'!BZ235+'Modulo de deuda'!BZ167","v":1716078.5794316872},{"$f":"+'Modulo de deuda'!CA235+'Modulo de deuda'!CA167","v":1718906.4060628072},{"$f":"+'Modulo de deuda'!CB235+'Modulo de deuda'!CB167","v":1718251.426646519},{"$f":"+'Modulo de deuda'!CC235+'Modulo de deuda'!CC167","v":1717562.5811820084},{"$f":"+'Modulo de deuda'!CD235+'Modulo de deuda'!CD167","v":1716834.132308177},{"$f":"+'Modulo de deuda'!CE235+'Modulo de deuda'!CE167","v":1694481.2952054976},{"$f":"+'Modulo de deuda'!CF235+'Modulo de deuda'!CF167","v":1675457.7257308299},{"$f":"+'Modulo de deuda'!CG235+'Modulo de deuda'!CG167","v":1678017.2482313041},{"$f":"+'Modulo de deuda'!CH235+'Modulo de deuda'!CH167","v":1684853.1759568744},{"$f":"+'Modulo de deuda'!CI235+'Modulo de deuda'!CI167","v":1691716.9540981748}]
[null,"Contribuciones e impuestos",{"$f":"+'Modulo Gastos Admon y otros'!C34","v":2032135.9359999998},{"$f":"+'Modulo Gastos Admon y otros'!D34","v":1932135.9299999997},{"$f":"+'Modulo Gastos Admon y otros'!E34","v":2032135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!F34","v":1136266.5160000001},{"$f":"+'Modulo Gastos Admon y otros'!G34","v":2032135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!H34","v":1132135.93},{"$f":"+'Modulo Gastos Admon y otros'!I34","v":2032135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!J34","v":1932135.9299999997},{"$f":"+'Modulo Gastos Admon y otros'!K34","v":2032135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!L34","v":1632135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!M34","v":2032135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!N34","v":1132135.94},{"$f":"+'Modulo Gastos Admon y otros'!O34","v":1803449.526073806},{"$f":"+'Modulo Gastos Admon y otros'!P34","v":1810086.9891502785},{"$f":"+'Modulo Gastos Admon y otros'!Q34","v":1816765.829656801},{"$f":"+'Modulo Gastos Admon y otros'!R34","v":1823486.3055370641},{"$f":"+'Modulo Gastos Admon y otros'!S34","v":1830248.6763427584},{"$f":"+'Modulo Gastos Admon y otros'!T34","v":1837053.2032435995},{"$f":"+'Modulo Gastos Admon y otros'!U34","v":1843900.1490374156},{"$f":"+'Modulo Gastos Admon y otros'!V34","v":1850789.7781602957},{"$f":"+'Modulo Gastos Admon y otros'!W34","v":1857722.3566968029},{"$f":"+'Modulo Gastos Admon y otros'!X34","v":1864698.1523902505},{"$f":"+'Modulo Gastos Admon y otros'!Y34","v":1871717.4346530433},{"$f":"+'Modulo Gastos Admon y otros'!Z34","v":1878780.4745770819},{"$f":"+'Modulo Gastos Admon y otros'!AA34","v":1922251.6411081897},{"$f":"+'Modulo Gastos Admon y otros'!AB34","v":1928824.4457882713},{"$f":"+'Modulo Gastos Admon y otros'!AC34","v":1935434.9286362734},{"$f":"+'Modulo Gastos Admon y otros'!AD34","v":1942083.3056398011},{"$f":"+'Modulo Gastos Admon y otros'!AE34","v":1948769.7940245927},{"$f":"+'Modulo Gastos Admon y otros'!AF34","v":1955494.6122616208},{"$f":"+'Modulo Gastos Admon y otros'!AG34","v":1962257.9800742255},{"$f":"+'Modulo Gastos Admon y otros'!AH34","v":1969060.1184452996},{"$f":"+'Modulo Gastos Admon y otros'!AI34","v":1975901.2496245038},{"$f":"+'Modulo Gastos Admon y otros'!AJ34","v":1982781.5971355303},{"$f":"+'Modulo Gastos Admon y otros'!AK34","v":1989701.385783406},{"$f":"+'Modulo Gastos Admon y otros'!AL34","v":1996660.8416618393},{"$f":"+'Modulo Gastos Admon y otros'!AM34","v":2038076.1755177449},{"$f":"+'Modulo Gastos Admon y otros'!AN34","v":2044621.8740353179},{"$f":"+'Modulo Gastos Admon y otros'!AO34","v":2051202.4772280729},{"$f":"+'Modulo Gastos Admon y otros'!AP34","v":2057818.1712237932},{"$f":"+'Modulo Gastos Admon y otros'!AQ34","v":2064469.1431427789},{"$f":"+'Modulo Gastos Admon y otros'!AR34","v":2071155.5811031437},{"$f":"+'Modulo Gastos Admon y otros'!AS34","v":2077877.6742261332},{"$f":"+'Modulo Gastos Admon y otros'!AT34","v":2084635.6126414728},{"$f":"+'Modulo Gastos Admon y otros'!AU34","v":2091429.5874927491},{"$f":"+'Modulo Gastos Admon y otros'!AV34","v":2098259.7909428137},{"$f":"+'Modulo Gastos Admon y otros'!AW34","v":2105126.4161792179},{"$f":"+'Modulo Gastos Admon y otros'!AX34","v":2112029.6574196792},{"$f":"+'Modulo Gastos Admon y otros'!AY34","v":2155444.7607598435},{"$f":"+'Modulo Gastos Admon y otros'!AZ34","v":2162421.8208097247},{"$f":"+'Modulo Gastos Admon y otros'!BA34","v":2169436.085752883},{"$f":"+'Modulo Gastos Admon y otros'!BB34","v":2176487.7539829207},{"$f":"+'Modulo Gastos Admon y otros'!BC34","v":2183577.0249513676},{"$f":"+'Modulo Gastos Admon y otros'!BD34","v":2190704.0991733205},{"$f":"+'Modulo Gastos Admon y otros'!BE34","v":2197869.178233115},{"$f":"+'Modulo Gastos Admon y otros'!BF34","v":2205072.4647900257},{"$f":"+'Modulo Gastos Admon y otros'!BG34","v":2212314.1625840012},{"$f":"+'Modulo Gastos Admon y otros'!BH34","v":2219594.4764414243},{"$f":"+'Modulo Gastos Admon y otros'!BI34","v":2226913.612280908},{"$f":"+'Modulo Gastos Admon y otros'!BJ34","v":2234271.7771191155},{"$f":"+'Modulo Gastos Admon y otros'!BK34","v":2279785.6072067935},{"$f":"+'Modulo Gastos Admon y otros'!BL34","v":2287222.4555139621},{"$f":"+'Modulo Gastos Admon y otros'!BM34","v":2294698.9605168737},{"$f":"+'Modulo Gastos Admon y otros'!BN34","v":2302215.3336832714},{"$f":"+'Modulo Gastos Admon y otros'!BO34","v":2309771.7876085392},{"$f":"+'Modulo Gastos Admon y otros'!BP34","v":2317368.5360217188},{"$f":"+'Modulo Gastos Admon y otros'!BQ34","v":2325005.7937915535},{"$f":"+'Modulo Gastos Admon y otros'!BR34","v":2332683.7769325646},{"$f":"+'Modulo Gastos Admon y otros'!BS34","v":2340402.7026111633},{"$f":"+'Modulo Gastos Admon y otros'!BT34","v":2348162.789151791},{"$f":"+'Modulo Gastos Admon y otros'!BU34","v":2355964.2560430965},{"$f":"+'Modulo Gastos Admon y otros'!BV34","v":2363807.3239441421},{"$f":"+'Modulo Gastos Admon y otros'!BW34","v":2411523.882086677},{"$f":"+'Modulo Gastos Admon y otros'!BX34","v":2419450.8186972872},{"$f":"+'Modulo Gastos Admon y otros'!BY34","v":2427420.0253798915},{"$f":"+'Modulo Gastos Admon y otros'!BZ34","v":2435431.7275379547},{"$f":"+'Modulo Gastos Admon y otros'!CA34","v":2443486.1517768973},{"$f":"+'Modulo Gastos Admon y otros'!CB34","v":2451583.5259105056},{"$f":"+'Modulo Gastos Admon y otros'!CC34","v":2459724.078967372},{"$f":"+'Modulo Gastos Admon y otros'!CD34","v":2467908.0411973759},{"$f":"+'Modulo Gastos Admon y otros'!CE34","v":2476135.6440781942},{"$f":"+'Modulo Gastos Admon y otros'!CF34","v":2484407.1203218494},{"$f":"+'Modulo Gastos Admon y otros'!CG34","v":2492722.7038812917},{"$f":"+'Modulo Gastos Admon y otros'!CH34","v":2501082.6299570161}]
[null,"Gastos administrativos",{"$f":"+'Modulo Gastos Admon y otros'!C35","v":1181908.6359999999},{"$f":"+'Modulo Gastos Admon y otros'!D35","v":696841.14199999999},{"$f":"+'Modulo Gastos Admon y otros'!E35","v":696841.14199999999},{"$f":"+'Modulo Gastos Admon y otros'!F35","v":696841.14199999999},{"$f":"+'Modulo Gastos Admon y otros'!G35","v":696841.14199999999},{"$f":"+'Modulo Gastos Admon y otros'!H35","v":696841.14199999999},{"$f":"+'Modulo Gastos Admon y otros'!I35","v":696841.14199999999},{"$f":"+'Modulo Gastos Admon y otros'!J35","v":696841.14199999999},{"$f":"+'Modulo Gastos Admon y otros'!K35","v":702003.14199999999},{"$f":"+'Modulo Gastos Admon y otros'!L35","v":696841.14199999999},{"$f":"+'Modulo Gastos Admon y otros'!M35","v":696841.14199999999},{"$f":"+'Modulo Gastos Admon y otros'!N35","v":696841.05200000003},{"$f":"+'Modulo Gastos Admon y otros'!O35","v":742292.31697612384},{"$f":"+'Modulo Gastos Admon y otros'!P35","v":746919.70971168368},{"$f":"+'Modulo Gastos Admon y otros'!Q35","v":751575.94925467961},{"$f":"+'Modulo Gastos Admon y otros'!R35","v":756261.21543387196},{"$f":"+'Modulo Gastos Admon y otros'!S35","v":760975.68919905962},{"$f":"+'Modulo Gastos Admon y otros'!T35","v":765719.55262806849},{"$f":"+'Modulo Gastos Admon y otros'!U35","v":770492.98893378361},{"$f":"+'Modulo Gastos Admon y otros'!V35","v":775296.18247122481},{"$f":"+'Modulo Gastos Admon y otros'!W35","v":780129.31874466676},{"$f":"+'Modulo Gastos Admon y otros'!X35","v":784992.58441480354},{"$f":"+'Modulo Gastos Admon y otros'!Y35","v":789886.16730595741},{"$f":"+'Modulo Gastos Admon y otros'!Z35","v":794810.256413333},{"$f":"+'Modulo Gastos Admon y otros'!AA35","v":799366.45361740119},{"$f":"+'Modulo Gastos Admon y otros'!AB35","v":803948.7689204684},{"$f":"+'Modulo Gastos Admon y otros'!AC35","v":808557.35204280878},{"$f":"+'Modulo Gastos Admon y otros'!AD35","v":813192.35356295831},{"$f":"+'Modulo Gastos Admon y otros'!AE35","v":817853.92492263438},{"$f":"+'Modulo Gastos Admon y otros'!AF35","v":822542.21843168407},{"$f":"+'Modulo Gastos Admon y otros'!AG35","v":827257.38727306051},{"$f":"+'Modulo Gastos Admon y otros'!AH35","v":831999.58550782793},{"$f":"+'Modulo Gastos Admon y otros'!AI35","v":836768.96808019548},{"$f":"+'Modulo Gastos Admon y otros'!AJ35","v":841565.69082257967},{"$f":"+'Modulo Gastos Admon y otros'!AK35","v":846389.91046069609},{"$f":"+'Modulo Gastos Admon y otros'!AL35","v":851241.78461868025},{"$f":"+'Modulo Gastos Admon y otros'!AM35","v":855780.99734194775},{"$f":"+'Modulo Gastos Admon y otros'!AN35","v":860344.41523526132},{"$f":"+'Modulo Gastos Admon y otros'!AO35","v":864932.16737172089},{"$f":"+'Modulo Gastos Admon y otros'!AP35","v":869544.38351270335},{"$f":"+'Modulo Gastos Admon y otros'!AQ35","v":874181.19411153311},{"$f":"+'Modulo Gastos Admon y otros'!AR35","v":878842.73031717155},{"$f":"+'Modulo Gastos Admon y otros'!AS35","v":883529.12397792668},{"$f":"+'Modulo Gastos Admon y otros'!AT35","v":888240.50764518231},{"$f":"+'Modulo Gastos Admon y otros'!AU35","v":892977.0145771472},{"$f":"+'Modulo Gastos Admon y otros'!AV35","v":897738.77874262433},{"$f":"+'Modulo Gastos Admon y otros'!AW35","v":902525.93482479965},{"$f":"+'Modulo Gastos Admon y otros'!AX35","v":907338.61822505214},{"$f":"+'Modulo Gastos Admon y otros'!AY35","v":912176.9650667829},{"$f":"+'Modulo Gastos Admon y otros'!AZ35","v":917041.11219926586},{"$f":"+'Modulo Gastos Admon y otros'!BA35","v":921931.19720151811},{"$f":"+'Modulo Gastos Admon y otros'!BB35","v":926847.35838619131},{"$f":"+'Modulo Gastos Admon y otros'!BC35","v":931789.73480348394},{"$f":"+'Modulo Gastos Admon y otros'!BD35","v":936758.46624507394},{"$f":"+'Modulo Gastos Admon y otros'!BE35","v":941753.69324807276},{"$f":"+'Modulo Gastos Admon y otros'!BF35","v":946775.55709900055},{"$f":"+'Modulo Gastos Admon y otros'!BG35","v":951824.19983778195},{"$f":"+'Modulo Gastos Admon y otros'!BH35","v":956899.76426176401},{"$f":"+'Modulo Gastos Admon y otros'!BI35","v":962002.39392975473},{"$f":"+'Modulo Gastos Admon y otros'!BJ35","v":967132.23316608381},{"$f":"+'Modulo Gastos Admon y otros'!BK35","v":972289.42706468469},{"$f":"+'Modulo Gastos Admon y otros'!BL35","v":977474.12149319833},{"$f":"+'Modulo Gastos Admon y otros'!BM35","v":982686.46309709898},{"$f":"+'Modulo Gastos Admon y otros'!BN35","v":987926.59930384217},{"$f":"+'Modulo Gastos Admon y otros'!BO35","v":993194.67832703434},{"$f":"+'Modulo Gastos Admon y otros'!BP35","v":998490.84917062509},{"$f":"+'Modulo Gastos Admon y otros'!BQ35","v":1003815.2616331215},{"$f":"+'Modulo Gastos Admon y otros'!BR35","v":1009168.0663118254},{"$f":"+'Modulo Gastos Admon y otros'!BS35","v":1014549.4146070925},{"$f":"+'Modulo Gastos Admon y otros'!BT35","v":1019959.4587266149},{"$f":"+'Modulo Gastos Admon y otros'!BU35","v":1025398.3516897262},{"$f":"+'Modulo Gastos Admon y otros'!BV35","v":1030866.2473317294},{"$f":"+'Modulo Gastos Admon y otros'!BW35","v":1036363.300308248},{"$f":"+'Modulo Gastos Admon y otros'!BX35","v":1041889.6660996007},{"$f":"+'Modulo Gastos Admon y otros'!BY35","v":1047445.5010151985},{"$f":"+'Modulo Gastos Admon y otros'!BZ35","v":1053030.9621979662},{"$f":"+'Modulo Gastos Admon y otros'!CA35","v":1058646.2076287868},{"$f":"+'Modulo Gastos Admon y otros'!CB35","v":1064291.3961309702},{"$f":"+'Modulo Gastos Admon y otros'!CC35","v":1069966.6873747453},{"$f":"+'Modulo Gastos Admon y otros'!CD35","v":1075672.2418817757},{"$f":"+'Modulo Gastos Admon y otros'!CE35","v":1081408.2210297009},{"$f":"+'Modulo Gastos Admon y otros'!CF35","v":1087174.7870566999},{"$f":"+'Modulo Gastos Admon y otros'!CG35","v":1092972.1030660802},{"$f":"+'Modulo Gastos Admon y otros'!CH35","v":1098800.3330308914}]
[null,"Sistemas operativos de tesorería",{"$f":"+'Modulo Gastos Admon y otros'!C36","v":81666.228000000003},{"$f":"+'Modulo Gastos Admon y otros'!D36","v":81666.228000000003},{"$f":"+'Modulo Gastos Admon y otros'!E36","v":81666.228000000003},{"$f":"+'Modulo Gastos Admon y otros'!F36","v":81666.228000000003},{"$f":"+'Modulo Gastos Admon y otros'!G36","v":81666.228000000003},{"$f":"+'Modulo Gastos Admon y otros'!H36","v":81666.228000000003},{"$f":"+'Modulo Gastos Admon y otros'!I36","v":81666.228000000003},{"$f":"+'Modulo Gastos Admon y otros'!J36","v":81666.228000000003},{"$f":"+'Modulo Gastos Admon y otros'!K36","v":81666.228000000003},{"$f":"+'Modulo Gastos Admon y otros'!L36","v":81666.228000000003},{"$f":"+'Modulo Gastos Admon y otros'!M36","v":81666.228000000003},{"$f":"+'Modulo Gastos Admon y otros'!N36","v":81666.232000000004},{"$f":"+'Modulo Gastos Admon y otros'!O36","v":82175.329267140231},{"$f":"+'Modulo Gastos Admon y otros'!P36","v":82687.603896685163},{"$f":"+'Modulo Gastos Admon y otros'!Q36","v":83203.072006541232},{"$f":"+'Modulo Gastos Admon y otros'!R36","v":83721.753504617023},{"$f":"+'Modulo Gastos Admon y otros'!S36","v":84243.66842292549},{"$f":"+'Modulo Gastos Admon y otros'!T36","v":84768.836918357585},{"$f":"+'Modulo Gastos Admon y otros'!U36","v":85297.279273460765},{"$f":"+'Modulo Gastos Admon y otros'!V36","v":85829.015897222314},{"$f":"+'Modulo Gastos Admon y otros'!W36","v":86364.06732585757},{"$f":"+'Modulo Gastos Admon y otros'!X36","v":86902.454223603039},{"$f":"+'Modulo Gastos Admon y otros'!Y36","v":87444.19738351446},{"$f":"+'Modulo Gastos Admon y otros'!Z36","v":87989.317728269889},{"$f":"+'Modulo Gastos Admon y otros'!AA36","v":88493.710670090368},{"$f":"+'Modulo Gastos Admon y otros'!AB36","v":89000.995011075283},{"$f":"+'Modulo Gastos Admon y otros'!AC36","v":89511.187325979015},{"$f":"+'Modulo Gastos Admon y otros'!AD36","v":90024.304284569647},{"$f":"+'Modulo Gastos Admon y otros'!AE36","v":90540.362652173601},{"$f":"+'Modulo Gastos Admon y otros'!AF36","v":91059.379290223413},{"$f":"+'Modulo Gastos Admon y otros'!AG36","v":91581.371156808673},{"$f":"+'Modulo Gastos Admon y otros'!AH36","v":92106.3553072301},{"$f":"+'Modulo Gastos Admon y otros'!AI36","v":92634.348894556781},{"$f":"+'Modulo Gastos Admon y otros'!AJ36","v":93165.369170186663},{"$f":"+'Modulo Gastos Admon y otros'!AK36","v":93699.433484410169},{"$f":"+'Modulo Gastos Admon y otros'!AL36","v":94236.559286977106},{"$f":"+'Modulo Gastos Admon y otros'!AM36","v":94739.071965092429},{"$f":"+'Modulo Gastos Admon y otros'!AN36","v":95244.264271937587},{"$f":"+'Modulo Gastos Admon y otros'!AO36","v":95752.150496525472},{"$f":"+'Modulo Gastos Admon y otros'!AP36","v":96262.745004064534},{"$f":"+'Modulo Gastos Admon y otros'!AQ36","v":96776.062236365149},{"$f":"+'Modulo Gastos Admon y otros'!AR36","v":97292.116712248069},{"$f":"+'Modulo Gastos Admon y otros'!AS36","v":97810.923027955054},{"$f":"+'Modulo Gastos Admon y otros'!AT36","v":98332.495857561764},{"$f":"+'Modulo Gastos Admon y otros'!AU36","v":98856.849953392753},{"$f":"+'Modulo Gastos Admon y otros'!AV36","v":99384.00014643879},{"$f":"+'Modulo Gastos Admon y otros'!AW36","v":99913.961346776268},{"$f":"+'Modulo Gastos Admon y otros'!AX36","v":100446.74854398899},{"$f":"+'Modulo Gastos Admon y otros'!AY36","v":100982.37680759211},{"$f":"+'Modulo Gastos Admon y otros'!AZ36","v":101520.86128745836},{"$f":"+'Modulo Gastos Admon y otros'!BA36","v":102062.21721424659},{"$f":"+'Modulo Gastos Admon y otros'!BB36","v":102606.45989983248},{"$f":"+'Modulo Gastos Admon y otros'!BC36","v":103153.60473774171},{"$f":"+'Modulo Gastos Admon y otros'!BD36","v":103703.66720358531},{"$f":"+'Modulo Gastos Admon y otros'!BE36","v":104256.66285549739},{"$f":"+'Modulo Gastos Admon y otros'!BF36","v":104812.60733457518},{"$f":"+'Modulo Gastos Admon y otros'!BG36","v":105371.51636532144},{"$f":"+'Modulo Gastos Admon y otros'!BH36","v":105933.40575608921},{"$f":"+'Modulo Gastos Admon y otros'!BI36","v":106498.29139952893},{"$f":"+'Modulo Gastos Admon y otros'!BJ36","v":107066.18927303796},{"$f":"+'Modulo Gastos Admon y otros'!BK36","v":107637.11543921253},{"$f":"+'Modulo Gastos Admon y otros'!BL36","v":108211.08604630198},{"$f":"+'Modulo Gastos Admon y otros'!BM36","v":108788.11732866554},{"$f":"+'Modulo Gastos Admon y otros'!BN36","v":109368.22560723154},{"$f":"+'Modulo Gastos Admon y otros'!BO36","v":109951.42728995899},{"$f":"+'Modulo Gastos Admon y otros'!BP36","v":110537.73887230168},{"$f":"+'Modulo Gastos Admon y otros'!BQ36","v":111127.17693767477},{"$f":"+'Modulo Gastos Admon y otros'!BR36","v":111719.75815792379},{"$f":"+'Modulo Gastos Admon y otros'!BS36","v":112315.49929379622},{"$f":"+'Modulo Gastos Admon y otros'!BT36","v":112914.41719541559},{"$f":"+'Modulo Gastos Admon y otros'!BU36","v":113516.52880275798},{"$f":"+'Modulo Gastos Admon y otros'!BV36","v":114121.85114613127},{"$f":"+'Modulo Gastos Admon y otros'!BW36","v":114730.40134665674},{"$f":"+'Modulo Gastos Admon y otros'!BX36","v":115342.19661675338},{"$f":"+'Modulo Gastos Admon y otros'!BY36","v":115957.2542606247},{"$f":"+'Modulo Gastos Admon y otros'!BZ36","v":116575.5916747482},{"$f":"+'Modulo Gastos Admon y otros'!CA36","v":117197.22634836739},{"$f":"+'Modulo Gastos Admon y otros'!CB36","v":117822.17586398647},{"$f":"+'Modulo Gastos Admon y otros'!CC36","v":118450.45789786764},{"$f":"+'Modulo Gastos Admon y otros'!CD36","v":119082.09022053107},{"$f":"+'Modulo Gastos Admon y otros'!CE36","v":119717.0906972575},{"$f":"+'Modulo Gastos Admon y otros'!CF36","v":120355.47728859358},{"$f":"+'Modulo Gastos Admon y otros'!CG36","v":120997.26805085984},{"$f":"+'Modulo Gastos Admon y otros'!CH36","v":121642.48113666143}]
[null,"Pago Interes Titulos Valores",0,{"$f":"-C19","v":{"$error":"#N/A"}},{"$f":"-D19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"-BP19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Pago Intereses Credito",0,{"$f":"-C20","v":-885920.71828202356},{"$f":"-D20","v":-939465.74358780077},-997940.92840861599,-1132831.2281957292,-1266507.1863657408,-1267101.3964414701,-1265776.336294218,-1264624.2373492271,-1346287.6846795527,-1427723.7050326574,-1428161.4748004347,-1429386.2098440132,-1442100.0855283285,-1440090.3369736318,-1429423.3125152744,-1408799.0784168376,-1398651.3000271935,-1520343.1147206973,-1845584.7981027395,-2050436.262733497,-2041847.5772927878,-2023065.3287855305,-2015011.8133629514,-2016795.2552366245,-2087782.0722579837,-2088008.8426463755,-2076460.3806476248,-2052642.1092740961,-2042513.5539398501,-2172628.4027086222,-2301672.6275158194,-2302566.383759608,-2291396.8119179057,-2268799.6240852647,-2260226.2277533012,-2262688.3856523628,-2329013.9016336515,-2329809.7009636322,-2314915.1376356161,-2286056.7152720084,-2274894.7134000342,-2277266.5333443703,-2277418.143143652,-2259138.8757210393,-2224627.9934318648,-2194456.182998471,-2182399.3410813091,-2184208.0823390451,-2183755.3367708214,-2164414.084583818,-2128437.8889921592,-2096905.4212677763,-2083949.1793070505,-2085198.4140660975,-2084111.3714674322,-2063666.8304787287,-2026173.99588751,-1993232.0679823812,-1979306.5183522585,-1980207.7608432209,-1978730.6848436103,-1957142.3929246874,-1918082.1956456397,-1883682.6765963135,-1868782.9372356713,{"$f":"-BP20","v":-1869073.5039792727},-1869330.2097966783,-1848996.1324768208,-1808333.8426197232,-1772444.7295523963,-1756534.3368994463,-1756186.7576715657,-1755801.8521994906,-1734315.0327922157,-1716078.5794316872,-1718906.4060628072,-1718251.426646519,-1717562.5811820084,-1716834.132308177,-1694481.2952054976,-1675457.7257308299,-1678017.2482313041,-1684853.1759568744]
[null,"Otros Pagos ",{"$f":"-C18","v":-41997691.240000002},{"$f":"-D18-D24-D25","v":{"$error":"#N/A"}},{"$f":"-E18-E24-E25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"-BQ18-BQ24-BQ25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Saldo Final",{"$f":"SUM(C18:C26)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AI18:AI26)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BO18:BO26)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Impuestos",{"$f":"+C17","v":"2009-01-01"},{"$f":"+D17","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP17","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Saldo Inicial",{"$f":"+'Balance General'!C36","v":8406382},{"$f":"+C33","v":{"$error":"#N/A"}},{"$f":"+D33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BP33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Contribuciones e impuestos",{"$f":"+'Estado de Resultados'!D36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!E36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!F36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!G36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!H36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!I36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!J36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!K36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!L36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!M36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!N36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!O36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!P36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!Q36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!R36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!S36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!T36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!U36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!V36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!W36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!X36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!Y36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!Z36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AA36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AB36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AC36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AD36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AE36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AF36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AG36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AH36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AI36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AJ36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AK36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AL36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AM36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AN36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AO36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AP36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AQ36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AR36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AS36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AT36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AU36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AV36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AW36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AX36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AY36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AZ36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BA36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BB36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BC36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BD36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BE36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BF36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BG36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BH36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BI36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BJ36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BK36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BL36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BM36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BN36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BO36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BP36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BQ36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BR36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BS36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BT36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BU36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BV36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BW36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BX36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BY36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BZ36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!CA36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!CB36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!CC36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!CD36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!CE36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!CF36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!CG36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!CH36","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!CI36","v":{"$error":"#N/A"}}]
[null,"Pagos ",{"$f":"-'Flujo de Caja'!C33","v":0},{"$f":"-'Flujo de Caja'!D33","v":-1480000},{"$f":"-'Flujo de Caja'!E33","v":0},{"$f":"-'Flujo de Caja'!F33","v":-1480000},{"$f":"-'Flujo de Caja'!G33","v":0},{"$f":"-'Flujo de Caja'!H33","v":-1480000},{"$f":"-'Flujo de Caja'!I33","v":0},{"$f":"-'Flujo de Caja'!J33","v":-1480000},{"$f":"-'Flujo de Caja'!K33","v":0},{"$f":"-'Flujo de Caja'!L33","v":-1480000},{"$f":"-'Flujo de Caja'!M33","v":0},{"$f":"-'Flujo de Caja'!N33","v":0},{"$f":"-'Flujo de Caja'!O33","v":0},{"$f":"-'Flujo de Caja'!P33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!Q33","v":0},{"$f":"-'Flujo de Caja'!R33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!S33","v":0},{"$f":"-'Flujo de Caja'!T33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!U33","v":0},{"$f":"-'Flujo de Caja'!V33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!W33","v":0},{"$f":"-'Flujo de Caja'!X33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!Y33","v":0},{"$f":"-'Flujo de Caja'!Z33","v":0},{"$f":"-'Flujo de Caja'!AA33","v":0},{"$f":"-'Flujo de Caja'!AB33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!AC33","v":0},{"$f":"-'Flujo de Caja'!AD33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!AE33","v":0},{"$f":"-'Flujo de Caja'!AF33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!AG33","v":0},{"$f":"-'Flujo de Caja'!AH33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!AI33","v":0},{"$f":"-'Flujo de Caja'!AJ33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!AK33","v":0},{"$f":"-'Flujo de Caja'!AL33","v":0},{"$f":"-'Flujo de Caja'!AM33","v":0},{"$f":"-'Flujo de Caja'!AN33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!AO33","v":0},{"$f":"-'Flujo de Caja'!AP33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!AQ33","v":0},{"$f":"-'Flujo de Caja'!AR33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!AS33","v":0},{"$f":"-'Flujo de Caja'!AT33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!AU33","v":0},{"$f":"-'Flujo de Caja'!AV33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!AW33","v":0},{"$f":"-'Flujo de Caja'!AX33","v":0},{"$f":"-'Flujo de Caja'!AY33","v":0},{"$f":"-'Flujo de Caja'!AZ33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!BA33","v":0},{"$f":"-'Flujo de Caja'!BB33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!BC33","v":0},{"$f":"-'Flujo de Caja'!BD33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!BE33","v":0},{"$f":"-'Flujo de Caja'!BF33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!BG33","v":0},{"$f":"-'Flujo de Caja'!BH33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!BI33","v":0},{"$f":"-'Flujo de Caja'!BJ33","v":0},{"$f":"-'Flujo de Caja'!BK33","v":0},{"$f":"-'Flujo de Caja'!BL33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!BM33","v":0},{"$f":"-'Flujo de Caja'!BN33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!BO33","v":0},{"$f":"-'Flujo de Caja'!BP33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!BQ33","v":0},{"$f":"-'Flujo de Caja'!BR33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!BS33","v":0},{"$f":"-'Flujo de Caja'!BT33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!BU33","v":0},{"$f":"-'Flujo de Caja'!BV33","v":0},{"$f":"-'Flujo de Caja'!BW33","v":0},{"$f":"-'Flujo de Caja'!BX33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!BY33","v":0},{"$f":"-'Flujo de Caja'!BZ33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!CA33","v":0},{"$f":"-'Flujo de Caja'!CB33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!CC33","v":0},{"$f":"-'Flujo de Caja'!CD33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!CE33","v":0},{"$f":"-'Flujo de Caja'!CF33","v":{"$error":"#N/A"}},{"$f":"-'Flujo de Caja'!CG33","v":0},{"$f":"-'Flujo de Caja'!CH33","v":0}]
[null,"Saldo Final",{"$f":"SUM(C30:C32)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AI30:AI32)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BO30:BO32)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Estado de Resultados","index":18,"n_rows":49,"n_cols":87,"rows_kept":49,"cut":false,"hidden":false,"merged":[[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2]]}
[]
[null,"Estado de Resultados"]
[]
[]
[]
[]
[]
[null,"Estado de Ganancias y Perdidas"]
[]
[null,"Descripción","2008-12-01","2009-01-01",{"$f":"+Variables!D14","v":"2009-02-01"},{"$f":"+Variables!E14","v":"2009-03-01"},{"$f":"+Variables!F14","v":"2009-04-01"},{"$f":"+Variables!G14","v":"2009-05-01"},{"$f":"+Variables!H14","v":"2009-06-01"},{"$f":"+Variables!I14","v":"2009-07-01"},{"$f":"+Variables!J14","v":"2009-08-01"},{"$f":"+Variables!K14","v":"2009-09-01"},{"$f":"+Variables!L14","v":"2009-10-01"},{"$f":"+Variables!M14","v":"2009-11-01"},{"$f":"+Variables!N14","v":"2009-12-01"},{"$f":"+Variables!O14","v":"2010-01-01"},{"$f":"+Variables!P14","v":"2010-02-01"},{"$f":"+Variables!Q14","v":"2010-03-01"},{"$f":"+Variables!R14","v":"2010-04-01"},{"$f":"+Variables!S14","v":"2010-05-01"},{"$f":"+Variables!T14","v":"2010-06-01"},{"$f":"+Variables!U14","v":"2010-07-01"},{"$f":"+Variables!V14","v":"2010-08-01"},{"$f":"+Variables!W14","v":"2010-09-01"},{"$f":"+Variables!X14","v":"2010-10-01"},{"$f":"+Variables!Y14","v":"2010-11-01"},{"$f":"+Variables!Z14","v":"2010-12-01"},{"$f":"+Variables!AA14","v":"2011-01-01"},{"$f":"+Variables!AB14","v":"2011-02-01"},{"$f":"+Variables!AC14","v":"2011-03-01"},{"$f":"+Variables!AD14","v":"2011-04-01"},{"$f":"+Variables!AE14","v":"2011-05-01"},{"$f":"+Variables!AF14","v":"2011-06-01"},{"$f":"+Variables!AG14","v":"2011-07-01"},{"$f":"+Variables!AH14","v":"2011-08-01"},{"$f":"+Variables!AI14","v":"2011-09-01"},{"$f":"+Variables!AJ14","v":"2011-10-01"},{"$f":"+Variables!AK14","v":"2011-11-01"},{"$f":"+Variables!AL14","v":"2011-12-01"},{"$f":"+Variables!AM14","v":"2012-01-01"},{"$f":"+Variables!AN14","v":"2012-02-01"},{"$f":"+Variables!AO14","v":"2012-03-01"},{"$f":"+Variables!AP14","v":"2012-04-01"},{"$f":"+Variables!AQ14","v":"2012-05-01"},{"$f":"+Variables!AR14","v":"2012-06-01"},{"$f":"+Variables!AS14","v":"2012-07-01"},{"$f":"+Variables!AT14","v":"2012-08-01"},{"$f":"+Variables!AU14","v":"2012-09-01"},{"$f":"+Variables!AV14","v":"2012-10-01"},{"$f":"+Variables!AW14","v":"2012-11-01"},{"$f":"+Variables!AX14","v":"2012-12-01"},{"$f":"+Variables!AY14","v":"2013-01-01"},{"$f":"+Variables!AZ14","v":"2013-02-01"},{"$f":"+Variables!BA14","v":"2013-03-01"},{"$f":"+Variables!BB14","v":"2013-04-01"},{"$f":"+Variables!BC14","v":"2013-05-01"},{"$f":"+Variables!BD14","v":"2013-06-01"},{"$f":"+Variables!BE14","v":"2013-07-01"},{"$f":"+Variables!BF14","v":"2013-08-01"},{"$f":"+Variables!BG14","v":"2013-09-01"},{"$f":"+Variables!BH14","v":"2013-10-01"},{"$f":"+Variables!BI14","v":"2013-11-01"},{"$f":"+Variables!BJ14","v":"2013-12-01"},{"$f":"+Variables!BK14","v":"2014-01-01"},{"$f":"+Variables!BL14","v":"2014-02-01"},{"$f":"+Variables!BM14","v":"2014-03-01"},{"$f":"+Variables!BN14","v":"2014-04-01"},{"$f":"+Variables!BO14","v":"2014-05-01"},{"$f":"+Variables!BP14","v":"2014-06-01"},{"$f":"+Variables!BQ14","v":"2014-07-01"},{"$f":"+Variables!BR14","v":"2014-08-01"},{"$f":"+Variables!BS14","v":"2014-09-01"},{"$f":"+Variables!BT14","v":"2014-10-01"},{"$f":"+Variables!BU14","v":"2014-11-01"},{"$f":"+Variables!BV14","v":"2014-12-01"},{"$f":"+Variables!BW14","v":"2015-01-01"},{"$f":"+Variables!BX14","v":"2015-02-01"},{"$f":"+Variables!BY14","v":"2015-03-01"},{"$f":"+Variables!BZ14","v":"2015-04-01"},{"$f":"+Variables!CA14","v":"2015-05-01"},{"$f":"+Variables!CB14","v":"2015-06-01"},{"$f":"+Variables!CC14","v":"2015-07-01"},{"$f":"+Variables!CD14","v":"2015-08-01"},{"$f":"+Variables!CE14","v":"2015-09-01"},{"$f":"+Variables!CF14","v":"2015-10-01"},{"$f":"+Variables!CG14","v":"2015-11-01"},{"$f":"+Variables!CH14","v":"2015-12-01"}]
[null,"Ingresos Financieros",{"$f":"SUM(C12:C17)","v":439966281.75384009},{"$f":"SUM(D12:D17)","v":34025091.076837175},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BO12:BO17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"     Intereses sobre Cartera",{"$f":"367669379636.84/1000","v":367669379.63684005},{"$f":"+'Modulo de Cartera'!C380","v":32375523.454582993},{"$f":"+'Modulo de Cartera'!D380","v":32784553.940688651},{"$f":"+'Modulo de Cartera'!E380","v":33094947.271282431},{"$f":"+'Modulo de Cartera'!F380","v":33346465.679875515},{"$f":"+'Modulo de Cartera'!G380","v":33693044.980749942},{"$f":"+'Modulo de Cartera'!H380","v":34137853.302024141},{"$f":"+'Modulo de Cartera'!I380","v":34564637.885310531},{"$f":"+'Modulo de Cartera'!J380","v":34999563.344926037},{"$f":"+'Modulo de Cartera'!K380","v":35376879.737991713},{"$f":"+'Modulo de Cartera'!L380","v":35736181.720203146},{"$f":"+'Modulo de Cartera'!M380","v":36130453.983734861},{"$f":"+'Modulo de Cartera'!N380","v":36496454.461152829},{"$f":"+'Modulo de Cartera'!O380","v":37049736.811220951},{"$f":"+'Modulo de Cartera'!P380","v":37461463.683088653},{"$f":"+'Modulo de Cartera'!Q380","v":37826253.804108918},{"$f":"+'Modulo de Cartera'!R380","v":38152939.504138954},{"$f":"+'Modulo de Cartera'!S380","v":38520218.227931358},{"$f":"+'Modulo de Cartera'!T380","v":38867648.205662347},{"$f":"+'Modulo de Cartera'!U380","v":39207412.437130049},{"$f":"+'Modulo de Cartera'!V380","v":39570838.964448586},{"$f":"+'Modulo de Cartera'!W380","v":39889812.578074634},{"$f":"+'Modulo de Cartera'!X380","v":40199464.291036151},{"$f":"+'Modulo de Cartera'!Y380","v":40513859.09107095},{"$f":"+'Modulo de Cartera'!Z380","v":40823254.542250946},{"$f":"+'Modulo de Cartera'!AA380","v":41110075.600829989},{"$f":"+'Modulo de Cartera'!AB380","v":41497402.582170382},{"$f":"+'Modulo de Cartera'!AC380","v":41819574.042014867},{"$f":"+'Modulo de Cartera'!AD380","v":42114094.392639562},{"$f":"+'Modulo de Cartera'!AE380","v":42454613.314980097},{"$f":"+'Modulo de Cartera'!AF380","v":42765594.140726835},{"$f":"+'Modulo de Cartera'!AG380","v":43052741.961185433},{"$f":"+'Modulo de Cartera'!AH380","v":43363548.264440536},{"$f":"+'Modulo de Cartera'!AI380","v":43656381.925687894},{"$f":"+'Modulo de Cartera'!AJ380","v":43928673.551812887},{"$f":"+'Modulo de Cartera'!AK380","v":44181695.735144049},{"$f":"+'Modulo de Cartera'!AL380","v":44421587.873796836},{"$f":"+'Modulo de Cartera'!AM380","v":44943826.629822642},{"$f":"+'Modulo de Cartera'!AN380","v":45238313.71053955},{"$f":"+'Modulo de Cartera'!AO380","v":45505544.664592966},{"$f":"+'Modulo de Cartera'!AP380","v":45740220.870264649},{"$f":"+'Modulo de Cartera'!AQ380","v":46002132.830771588},{"$f":"+'Modulo de Cartera'!AR380","v":46261291.784390911},{"$f":"+'Modulo de Cartera'!AS380","v":46480724.416127279},{"$f":"+'Modulo de Cartera'!AT380","v":46711995.979102179},{"$f":"+'Modulo de Cartera'!AU380","v":46909215.213540234},{"$f":"+'Modulo de Cartera'!AV380","v":47119782.98407086},{"$f":"+'Modulo de Cartera'!AW380","v":47400438.259893082},{"$f":"+'Modulo de Cartera'!AX380","v":47639739.579596095},{"$f":"+'Modulo de Cartera'!AY380","v":47866206.285988167},{"$f":"+'Modulo de Cartera'!AZ380","v":48090935.363056496},{"$f":"+'Modulo de Cartera'!BA380","v":48304865.254677624},{"$f":"+'Modulo de Cartera'!BB380","v":48533259.550404437},{"$f":"+'Modulo de Cartera'!BC380","v":48774995.862186968},{"$f":"+'Modulo de Cartera'!BD380","v":48979378.688344657},{"$f":"+'Modulo de Cartera'!BE380","v":49148859.990692966},{"$f":"+'Modulo de Cartera'!BF380","v":49176547.220292866},{"$f":"+'Modulo de Cartera'!BG380","v":49216121.558074884},{"$f":"+'Modulo de Cartera'!BH380","v":49411416.989198364},{"$f":"+'Modulo de Cartera'!BI380","v":49612164.86802157},{"$f":"+'Modulo de Cartera'!BJ380","v":49767131.623441897},{"$f":"+'Modulo de Cartera'!BK380","v":49910251.820221476},{"$f":"+'Modulo de Cartera'!BL380","v":50038737.171979278},{"$f":"+'Modulo de Cartera'!BM380","v":50165089.891483225},{"$f":"+'Modulo de Cartera'!BN380","v":50298957.332811758},{"$f":"+'Modulo de Cartera'!BO380","v":50445323.104753606},{"$f":"+'Modulo de Cartera'!BP380","v":50558404.958123751},{"$f":"+'Modulo de Cartera'!BQ380","v":50634789.967308022},{"$f":"+'Modulo de Cartera'!BR380","v":50711543.733620144},{"$f":"+'Modulo de Cartera'!BS380","v":50781943.14145425},{"$f":"+'Modulo de Cartera'!BT380","v":50851379.31413798},{"$f":"+'Modulo de Cartera'!BU380","v":50924249.896349221},{"$f":"+'Modulo de Cartera'!BV380","v":50959296.193389371},{"$f":"+'Modulo de Cartera'!BW380","v":50977180.596140675},{"$f":"+'Modulo de Cartera'!BX380","v":50971893.92175746},{"$f":"+'Modulo de Cartera'!BY380","v":50979994.844359398},{"$f":"+'Modulo de Cartera'!BZ380","v":51009902.8395717},{"$f":"+'Modulo de Cartera'!CA380","v":51060405.880832165},{"$f":"+'Modulo de Cartera'!CB380","v":51096430.730545416},{"$f":"+'Modulo de Cartera'!CC380","v":51117142.509186588},{"$f":"+'Modulo de Cartera'!CD380","v":51138193.140766099},{"$f":"+'Modulo de Cartera'!CE380","v":51164930.5074099},{"$f":"+'Modulo de Cartera'!CF380","v":51209529.654068135},{"$f":"+'Modulo de Cartera'!CG380","v":51270069.462954044},{"$f":"+'Modulo de Cartera'!CH380","v":51319288.532896325}]
[null,"     Intereses sobre Inversiones",{"$f":"21430430.506+3335783.822+17051980.374+100","v":41818294.702000007},{"$f":"+'Modulo inversiones'!D87+'Flujo de Caja'!C70","v":1435513.5859616273},{"$f":"+'Modulo inversiones'!E87+'Flujo de Caja'!D70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!F87+'Flujo de Caja'!E70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!G87+'Flujo de Caja'!F70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!H87+'Flujo de Caja'!G70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!I87+'Flujo de Caja'!H70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!J87+'Flujo de Caja'!I70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!K87+'Flujo de Caja'!J70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!L87+'Flujo de Caja'!K70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!M87+'Flujo de Caja'!L70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!N87+'Flujo de Caja'!M70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!O87+'Flujo de Caja'!N70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!P87+'Flujo de Caja'!O70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!Q87+'Flujo de Caja'!P70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!R87+'Flujo de Caja'!Q70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!S87+'Flujo de Caja'!R70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!T87+'Flujo de Caja'!S70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!U87+'Flujo de Caja'!T70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!V87+'Flujo de Caja'!U70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!W87+'Flujo de Caja'!V70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!X87+'Flujo de Caja'!W70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!Y87+'Flujo de Caja'!X70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!Z87+'Flujo de Caja'!Y70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AA87+'Flujo de Caja'!Z70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AB87+'Flujo de Caja'!AA70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AC87+'Flujo de Caja'!AB70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AD87+'Flujo de Caja'!AC70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AE87+'Flujo de Caja'!AD70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AF87+'Flujo de Caja'!AE70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AG87+'Flujo de Caja'!AF70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AH87+'Flujo de Caja'!AG70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AI87+'Flujo de Caja'!AH70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AJ87+'Flujo de Caja'!AI70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AK87+'Flujo de Caja'!AJ70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AL87+'Flujo de Caja'!AK70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AM87+'Flujo de Caja'!AL70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AN87+'Flujo de Caja'!AM70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AO87+'Flujo de Caja'!AN70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AP87+'Flujo de Caja'!AO70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AQ87+'Flujo de Caja'!AP70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AR87+'Flujo de Caja'!AQ70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AS87+'Flujo de Caja'!AR70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AT87+'Flujo de Caja'!AS70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AU87+'Flujo de Caja'!AT70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AV87+'Flujo de Caja'!AU70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AW87+'Flujo de Caja'!AV70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AX87+'Flujo de Caja'!AW70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AY87+'Flujo de Caja'!AX70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!AZ87+'Flujo de Caja'!AY70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BA87+'Flujo de Caja'!AZ70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BB87+'Flujo de Caja'!BA70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BC87+'Flujo de Caja'!BB70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BD87+'Flujo de Caja'!BC70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BE87+'Flujo de Caja'!BD70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BF87+'Flujo de Caja'!BE70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BG87+'Flujo de Caja'!BF70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BH87+'Flujo de Caja'!BG70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BI87+'Flujo de Caja'!BH70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BJ87+'Flujo de Caja'!BI70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BK87+'Flujo de Caja'!BJ70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BL87+'Flujo de Caja'!BK70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BM87+'Flujo de Caja'!BL70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BN87+'Flujo de Caja'!BM70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BO87+'Flujo de Caja'!BN70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BP87+'Flujo de Caja'!BO70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BQ87+'Flujo de Caja'!BP70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BR87+'Flujo de Caja'!BQ70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BS87+'Flujo de Caja'!BR70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BT87+'Flujo de Caja'!BS70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BU87+'Flujo de Caja'!BT70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BV87+'Flujo de Caja'!BU70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BW87+'Flujo de Caja'!BV70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BX87+'Flujo de Caja'!BW70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BY87+'Flujo de Caja'!BX70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!BZ87+'Flujo de Caja'!BY70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!CA87+'Flujo de Caja'!BZ70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!CB87+'Flujo de Caja'!CA70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!CC87+'Flujo de Caja'!CB70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!CD87+'Flujo de Caja'!CC70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!CE87+'Flujo de Caja'!CD70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!CF87+'Flujo de Caja'!CE70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!CG87+'Flujo de Caja'!CF70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!CH87+'Flujo de Caja'!CG70","v":{"$error":"#N/A"}},{"$f":"+'Modulo inversiones'!CI87+'Flujo de Caja'!CH70","v":{"$error":"#N/A"}}]
[null,"     Utilidad por valoración de derivados",18382258.624000002,{"$f":"IF('Modulo Forward'!C20>0,'Modulo Forward'!C20,0)","v":66868.11599111557},{"$f":"IF('Modulo Forward'!D20>0,'Modulo Forward'!D20,0)","v":75928.477832734585},{"$f":"IF('Modulo Forward'!E20>0,'Modulo Forward'!E20,0)","v":71564.167591929436},{"$f":"IF('Modulo Forward'!F20>0,'Modulo Forward'!F20,0)","v":93209.856307625771},{"$f":"IF('Modulo Forward'!G20>0,'Modulo Forward'!G20,0)","v":82033.397748053074},{"$f":"IF('Modulo Forward'!H20>0,'Modulo Forward'!H20,0)","v":81787.367957055569},{"$f":"IF('Modulo Forward'!I20>0,'Modulo Forward'!I20,0)","v":81766.993605613708},{"$f":"IF('Modulo Forward'!J20>0,'Modulo Forward'!J20,0)","v":81779.794149518013},{"$f":"IF('Modulo Forward'!K20>0,'Modulo Forward'!K20,0)","v":94668.49690169096},{"$f":"IF('Modulo Forward'!L20>0,'Modulo Forward'!L20,0)","v":88449.449069559574},{"$f":"IF('Modulo Forward'!M20>0,'Modulo Forward'!M20,0)","v":88087.298817753792},{"$f":"IF('Modulo Forward'!N20>0,'Modulo Forward'!N20,0)","v":87851.526110708714},{"$f":"IF('Modulo Forward'!O20>0,'Modulo Forward'!O20,0)","v":0},{"$f":"IF('Modulo Forward'!P20>0,'Modulo Forward'!P20,0)","v":0},{"$f":"IF('Modulo Forward'!Q20>0,'Modulo Forward'!Q20,0)","v":0},{"$f":"IF('Modulo Forward'!R20>0,'Modulo Forward'!R20,0)","v":0},{"$f":"IF('Modulo Forward'!S20>0,'Modulo Forward'!S20,0)","v":0},{"$f":"IF('Modulo Forward'!T20>0,'Modulo Forward'!T20,0)","v":0},{"$f":"IF('Modulo Forward'!U20>0,'Modulo Forward'!U20,0)","v":0},{"$f":"IF('Modulo Forward'!V20>0,'Modulo Forward'!V20,0)","v":0},{"$f":"IF('Modulo Forward'!W20>0,'Modulo Forward'!W20,0)","v":0},{"$f":"IF('Modulo Forward'!X20>0,'Modulo Forward'!X20,0)","v":0},{"$f":"IF('Modulo Forward'!Y20>0,'Modulo Forward'!Y20,0)","v":0},{"$f":"IF('Modulo Forward'!Z20>0,'Modulo Forward'!Z20,0)","v":0},{"$f":"IF('Modulo Forward'!AA20>0,'Modulo Forward'!AA20,0)","v":0},{"$f":"IF('Modulo Forward'!AB20>0,'Modulo Forward'!AB20,0)","v":0},{"$f":"IF('Modulo Forward'!AC20>0,'Modulo Forward'!AC20,0)","v":0},{"$f":"IF('Modulo Forward'!AD20>0,'Modulo Forward'!AD20,0)","v":0},{"$f":"IF('Modulo Forward'!AE20>0,'Modulo Forward'!AE20,0)","v":0},{"$f":"IF('Modulo Forward'!AF20>0,'Modulo Forward'!AF20,0)","v":0},{"$f":"IF('Modulo Forward'!AG20>0,'Modulo Forward'!AG20,0)","v":0},{"$f":"IF('Modulo Forward'!AH20>0,'Modulo Forward'!AH20,0)","v":0},{"$f":"IF('Modulo Forward'!AI20>0,'Modulo Forward'!AI20,0)","v":0},{"$f":"IF('Modulo Forward'!AJ20>0,'Modulo Forward'!AJ20,0)","v":0},{"$f":"IF('Modulo Forward'!AK20>0,'Modulo Forward'!AK20,0)","v":0},{"$f":"IF('Modulo Forward'!AL20>0,'Modulo Forward'!AL20,0)","v":0},{"$f":"IF('Modulo Forward'!AM20>0,'Modulo Forward'!AM20,0)","v":0},{"$f":"IF('Modulo Forward'!AN20>0,'Modulo Forward'!AN20,0)","v":0},{"$f":"IF('Modulo Forward'!AO20>0,'Modulo Forward'!AO20,0)","v":0},{"$f":"IF('Modulo Forward'!AP20>0,'Modulo Forward'!AP20,0)","v":0},{"$f":"IF('Modulo Forward'!AQ20>0,'Modulo Forward'!AQ20,0)","v":0},{"$f":"IF('Modulo Forward'!AR20>0,'Modulo Forward'!AR20,0)","v":0},{"$f":"IF('Modulo Forward'!AS20>0,'Modulo Forward'!AS20,0)","v":0},{"$f":"IF('Modulo Forward'!AT20>0,'Modulo Forward'!AT20,0)","v":0},{"$f":"IF('Modulo Forward'!AU20>0,'Modulo Forward'!AU20,0)","v":0},{"$f":"IF('Modulo Forward'!AV20>0,'Modulo Forward'!AV20,0)","v":0},{"$f":"IF('Modulo Forward'!AW20>0,'Modulo Forward'!AW20,0)","v":0},{"$f":"IF('Modulo Forward'!AX20>0,'Modulo Forward'!AX20,0)","v":0},{"$f":"IF('Modulo Forward'!AY20>0,'Modulo Forward'!AY20,0)","v":0},{"$f":"IF('Modulo Forward'!AZ20>0,'Modulo Forward'!AZ20,0)","v":0},{"$f":"IF('Modulo Forward'!BA20>0,'Modulo Forward'!BA20,0)","v":0},{"$f":"IF('Modulo Forward'!BB20>0,'Modulo Forward'!BB20,0)","v":0},{"$f":"IF('Modulo Forward'!BC20>0,'Modulo Forward'!BC20,0)","v":0},{"$f":"IF('Modulo Forward'!BD20>0,'Modulo Forward'!BD20,0)","v":0},{"$f":"IF('Modulo Forward'!BE20>0,'Modulo Forward'!BE20,0)","v":0},{"$f":"IF('Modulo Forward'!BF20>0,'Modulo Forward'!BF20,0)","v":0},{"$f":"IF('Modulo Forward'!BG20>0,'Modulo Forward'!BG20,0)","v":0},{"$f":"IF('Modulo Forward'!BH20>0,'Modulo Forward'!BH20,0)","v":0},{"$f":"IF('Modulo Forward'!BI20>0,'Modulo Forward'!BI20,0)","v":0},{"$f":"IF('Modulo Forward'!BJ20>0,'Modulo Forward'!BJ20,0)","v":0},{"$f":"IF('Modulo Forward'!BK20>0,'Modulo Forward'!BK20,0)","v":0},{"$f":"IF('Modulo Forward'!BL20>0,'Modulo Forward'!BL20,0)","v":0},{"$f":"IF('Modulo Forward'!BM20>0,'Modulo Forward'!BM20,0)","v":0},{"$f":"IF('Modulo Forward'!BN20>0,'Modulo Forward'!BN20,0)","v":0},{"$f":"IF('Modulo Forward'!BO20>0,'Modulo Forward'!BO20,0)","v":0},{"$f":"IF('Modulo Forward'!BP20>0,'Modulo Forward'!BP20,0)","v":0},{"$f":"IF('Modulo Forward'!BQ20>0,'Modulo Forward'!BQ20,0)","v":0},{"$f":"IF('Modulo Forward'!BR20>0,'Modulo Forward'!BR20,0)","v":0},{"$f":"IF('Modulo Forward'!BS20>0,'Modulo Forward'!BS20,0)","v":0},{"$f":"IF('Modulo Forward'!BT20>0,'Modulo Forward'!BT20,0)","v":0},{"$f":"IF('Modulo Forward'!BU20>0,'Modulo Forward'!BU20,0)","v":0},{"$f":"IF('Modulo Forward'!BV20>0,'Modulo Forward'!BV20,0)","v":0},{"$f":"IF('Modulo Forward'!BW20>0,'Modulo Forward'!BW20,0)","v":0},{"$f":"IF('Modulo Forward'!BX20>0,'Modulo Forward'!BX20,0)","v":0},{"$f":"IF('Modulo Forward'!BY20>0,'Modulo Forward'!BY20,0)","v":0},{"$f":"IF('Modulo Forward'!BZ20>0,'Modulo Forward'!BZ20,0)","v":0},{"$f":"IF('Modulo Forward'!CA20>0,'Modulo Forward'!CA20,0)","v":0},{"$f":"IF('Modulo Forward'!CB20>0,'Modulo Forward'!CB20,0)","v":0},{"$f":"IF('Modulo Forward'!CC20>0,'Modulo Forward'!CC20,0)","v":0},{"$f":"IF('Modulo Forward'!CD20>0,'Modulo Forward'!CD20,0)","v":0},{"$f":"IF('Modulo Forward'!CE20>0,'Modulo Forward'!CE20,0)","v":0},{"$f":"IF('Modulo Forward'!CF20>0,'Modulo Forward'!CF20,0)","v":0},{"$f":"IF('Modulo Forward'!CG20>0,'Modulo Forward'!CG20,0)","v":0},{"$f":"IF('Modulo Forward'!CH20>0,'Modulo Forward'!CH20,0)","v":0}]
[null,"     Ajuste en cambio por reexpresión del activo",0,{"$f":"+'Modulo Reexpresión'!C16","v":8433.0053014383939},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     Corrección monetaria ( UVR )",0,{"$f":"+'Modulo Reexpresión'!C31","v":0},{"$f":"+'Modulo Reexpresión'!D31","v":0},{"$f":"+'Modulo Reexpresión'!E31","v":0},{"$f":"+'Modulo Reexpresión'!F31","v":0},{"$f":"+'Modulo Reexpresión'!G31","v":0},{"$f":"+'Modulo Reexpresión'!H31","v":0},{"$f":"+'Modulo Reexpresión'!I31","v":0},{"$f":"+'Modulo Reexpresión'!J31","v":0},{"$f":"+'Modulo Reexpresión'!K31","v":0},{"$f":"+'Modulo Reexpresión'!L31","v":0},{"$f":"+'Modulo Reexpresión'!M31","v":-2.9802322387695313E-8},{"$f":"+'Modulo Reexpresión'!N31","v":0},{"$f":"+'Modulo Reexpresión'!O31","v":1466049.382716015},{"$f":"+'Modulo Reexpresión'!P31","v":-3.7252902984619141E-8},{"$f":"+'Modulo Reexpresión'!Q31","v":0},{"$f":"+'Modulo Reexpresión'!R31","v":0},{"$f":"+'Modulo Reexpresión'!S31","v":0},{"$f":"+'Modulo Reexpresión'!T31","v":0},{"$f":"+'Modulo Reexpresión'!U31","v":0},{"$f":"+'Modulo Reexpresión'!V31","v":0},{"$f":"+'Modulo Reexpresión'!W31","v":0},{"$f":"+'Modulo Reexpresión'!X31","v":0},{"$f":"+'Modulo Reexpresión'!Y31","v":0},{"$f":"+'Modulo Reexpresión'!Z31","v":0},{"$f":"+'Modulo Reexpresión'!AA31","v":2632348.5516268164},{"$f":"+'Modulo Reexpresión'!AB31","v":-5.9604644775390625E-8},{"$f":"+'Modulo Reexpresión'!AC31","v":-6.7055225372314453E-8},{"$f":"+'Modulo Reexpresión'!AD31","v":-7.4505805969238281E-8},{"$f":"+'Modulo Reexpresión'!AE31","v":-7.4505805969238281E-8},{"$f":"+'Modulo Reexpresión'!AF31","v":-6.7055225372314453E-8},{"$f":"+'Modulo Reexpresión'!AG31","v":-6.7055225372314453E-8},{"$f":"+'Modulo Reexpresión'!AH31","v":0},{"$f":"+'Modulo Reexpresión'!AI31","v":0},{"$f":"+'Modulo Reexpresión'!AJ31","v":0},{"$f":"+'Modulo Reexpresión'!AK31","v":0},{"$f":"+'Modulo Reexpresión'!AL31","v":0},{"$f":"+'Modulo Reexpresión'!AM31","v":3536473.3900243938},{"$f":"+'Modulo Reexpresión'!AN31","v":0},{"$f":"+'Modulo Reexpresión'!AO31","v":0},{"$f":"+'Modulo Reexpresión'!AP31","v":0},{"$f":"+'Modulo Reexpresión'!AQ31","v":0},{"$f":"+'Modulo Reexpresión'!AR31","v":0},{"$f":"+'Modulo Reexpresión'!AS31","v":0},{"$f":"+'Modulo Reexpresión'!AT31","v":0},{"$f":"+'Modulo Reexpresión'!AU31","v":0},{"$f":"+'Modulo Reexpresión'!AV31","v":0},{"$f":"+'Modulo Reexpresión'!AW31","v":0},{"$f":"+'Modulo Reexpresión'!AX31","v":0},{"$f":"+'Modulo Reexpresión'!AY31","v":4179444.1687467247},{"$f":"+'Modulo Reexpresión'!AZ31","v":0},{"$f":"+'Modulo Reexpresión'!BA31","v":0},{"$f":"+'Modulo Reexpresión'!BB31","v":0},{"$f":"+'Modulo Reexpresión'!BC31","v":-1.1920928955078125E-7},{"$f":"+'Modulo Reexpresión'!BD31","v":0},{"$f":"+'Modulo Reexpresión'!BE31","v":0},{"$f":"+'Modulo Reexpresión'!BF31","v":0},{"$f":"+'Modulo Reexpresión'!BG31","v":0},{"$f":"+'Modulo Reexpresión'!BH31","v":0},{"$f":"+'Modulo Reexpresión'!BI31","v":0},{"$f":"+'Modulo Reexpresión'!BJ31","v":0},{"$f":"+'Modulo Reexpresión'!BK31","v":4564935.1340719461},{"$f":"+'Modulo Reexpresión'!BL31","v":0},{"$f":"+'Modulo Reexpresión'!BM31","v":-1.1920928955078125E-7},{"$f":"+'Modulo Reexpresión'!BN31","v":0},{"$f":"+'Modulo Reexpresión'!BO31","v":-1.4901161193847656E-7},{"$f":"+'Modulo Reexpresión'!BP31","v":-1.3411045074462891E-7},{"$f":"+'Modulo Reexpresión'!BQ31","v":-1.3411045074462891E-7},{"$f":"+'Modulo Reexpresión'!BR31","v":0},{"$f":"+'Modulo Reexpresión'!BS31","v":-1.3411045074462891E-7},{"$f":"+'Modulo Reexpresión'!BT31","v":-1.3411045074462891E-7},{"$f":"+'Modulo Reexpresión'!BU31","v":-1.1920928955078125E-7},{"$f":"+'Modulo Reexpresión'!BV31","v":-1.1920928955078125E-7},{"$f":"+'Modulo Reexpresión'!BW31","v":4695824.2234945446},{"$f":"+'Modulo Reexpresión'!BX31","v":-1.3411045074462891E-7},{"$f":"+'Modulo Reexpresión'!BY31","v":-1.4901161193847656E-7},{"$f":"+'Modulo Reexpresión'!BZ31","v":0},{"$f":"+'Modulo Reexpresión'!CA31","v":-1.1920928955078125E-7},{"$f":"+'Modulo Reexpresión'!CB31","v":0},{"$f":"+'Modulo Reexpresión'!CC31","v":0},{"$f":"+'Modulo Reexpresión'!CD31","v":0},{"$f":"+'Modulo Reexpresión'!CE31","v":0},{"$f":"+'Modulo Reexpresión'!CF31","v":0},{"$f":"+'Modulo Reexpresión'!CG31","v":0},{"$f":"+'Modulo Reexpresión'!CH31","v":0}]
[null,"     Otros",{"$f":"9682200.77+2414099.021+0+0+49","v":12096348.790999999},{"$f":"+'Modulo Gastos Admon y otros'!C12+'Modulo Gastos Admon y otros'!C13","v":138752.91500000001},{"$f":"+'Modulo Gastos Admon y otros'!D12+'Modulo Gastos Admon y otros'!D13","v":114543.94},{"$f":"+'Modulo Gastos Admon y otros'!E12+'Modulo Gastos Admon y otros'!E13","v":133610.071},{"$f":"+'Modulo Gastos Admon y otros'!F12+'Modulo Gastos Admon y otros'!F13","v":114280.315},{"$f":"+'Modulo Gastos Admon y otros'!G12+'Modulo Gastos Admon y otros'!G13","v":110674.181},{"$f":"+'Modulo Gastos Admon y otros'!H12+'Modulo Gastos Admon y otros'!H13","v":128132.215},{"$f":"+'Modulo Gastos Admon y otros'!I12+'Modulo Gastos Admon y otros'!I13","v":107595.378},{"$f":"+'Modulo Gastos Admon y otros'!J12+'Modulo Gastos Admon y otros'!J13","v":109310.414},{"$f":"+'Modulo Gastos Admon y otros'!K12+'Modulo Gastos Admon y otros'!K13","v":124327.55100000001},{"$f":"+'Modulo Gastos Admon y otros'!L12+'Modulo Gastos Admon y otros'!L13","v":104566.39200000001},{"$f":"+'Modulo Gastos Admon y otros'!M12+'Modulo Gastos Admon y otros'!M13","v":105944.03200000001},{"$f":"+'Modulo Gastos Admon y otros'!N12+'Modulo Gastos Admon y otros'!N13","v":120439.40300000001},{"$f":"+'Modulo Gastos Admon y otros'!O12+'Modulo Gastos Admon y otros'!O13","v":118415.01730779061},{"$f":"+'Modulo Gastos Admon y otros'!P12+'Modulo Gastos Admon y otros'!P13","v":119153.20734201251},{"$f":"+'Modulo Gastos Admon y otros'!Q12+'Modulo Gastos Admon y otros'!Q13","v":119895.99919565742},{"$f":"+'Modulo Gastos Admon y otros'!R12+'Modulo Gastos Admon y otros'!R13","v":120643.42155611076},{"$f":"+'Modulo Gastos Admon y otros'!S12+'Modulo Gastos Admon y otros'!S13","v":121395.50328959283},{"$f":"+'Modulo Gastos Admon y otros'!T12+'Modulo Gastos Admon y otros'!T13","v":122152.27344227374},{"$f":"+'Modulo Gastos Admon y otros'!U12+'Modulo Gastos Admon y otros'!U13","v":122913.76124139517},{"$f":"+'Modulo Gastos Admon y otros'!V12+'Modulo Gastos Admon y otros'!V13","v":123679.99609639915},{"$f":"+'Modulo Gastos Admon y otros'!W12+'Modulo Gastos Admon y otros'!W13","v":124451.00760006388},{"$f":"+'Modulo Gastos Admon y otros'!X12+'Modulo Gastos Admon y otros'!X13","v":125226.82552964668},{"$f":"+'Modulo Gastos Admon y otros'!Y12+'Modulo Gastos Admon y otros'!Y13","v":126007.47984803395},{"$f":"+'Modulo Gastos Admon y otros'!Z12+'Modulo Gastos Admon y otros'!Z13","v":126793.00070489841},{"$f":"+'Modulo Gastos Admon y otros'!AA12+'Modulo Gastos Admon y otros'!AA13","v":127519.8331918293},{"$f":"+'Modulo Gastos Admon y otros'!AB12+'Modulo Gastos Admon y otros'!AB13","v":128250.83219789864},{"$f":"+'Modulo Gastos Admon y otros'!AC12+'Modulo Gastos Admon y otros'!AC13","v":128986.02160740169},{"$f":"+'Modulo Gastos Admon y otros'!AD12+'Modulo Gastos Admon y otros'!AD13","v":129725.42544154888},{"$f":"+'Modulo Gastos Admon y otros'!AE12+'Modulo Gastos Admon y otros'!AE13","v":130469.06785925062},{"$f":"+'Modulo Gastos Admon y otros'!AF12+'Modulo Gastos Admon y otros'!AF13","v":131216.97315790667},{"$f":"+'Modulo Gastos Admon y otros'!AG12+'Modulo Gastos Admon y otros'!AG13","v":131969.16577420005},{"$f":"+'Modulo Gastos Admon y otros'!AH12+'Modulo Gastos Admon y otros'!AH13","v":132725.67028489543},{"$f":"+'Modulo Gastos Admon y otros'!AI12+'Modulo Gastos Admon y otros'!AI13","v":133486.51140764213},{"$f":"+'Modulo Gastos Admon y otros'!AJ12+'Modulo Gastos Admon y otros'!AJ13","v":134251.71400178183},{"$f":"+'Modulo Gastos Admon y otros'!AK12+'Modulo Gastos Admon y otros'!AK13","v":135021.3030691607},{"$f":"+'Modulo Gastos Admon y otros'!AL12+'Modulo Gastos Admon y otros'!AL13","v":135795.3037549463},{"$f":"+'Modulo Gastos Admon y otros'!AM12+'Modulo Gastos Admon y otros'!AM13","v":136519.4267734616},{"$f":"+'Modulo Gastos Admon y otros'!AN12+'Modulo Gastos Admon y otros'!AN13","v":137247.41114897118},{"$f":"+'Modulo Gastos Admon y otros'!AO12+'Modulo Gastos Admon y otros'!AO13","v":137979.27747200654},{"$f":"+'Modulo Gastos Admon y otros'!AP12+'Modulo Gastos Admon y otros'!AP13","v":138715.04644289741},{"$f":"+'Modulo Gastos Admon y otros'!AQ12+'Modulo Gastos Admon y otros'!AQ13","v":139454.73887235715},{"$f":"+'Modulo Gastos Admon y otros'!AR12+'Modulo Gastos Admon y otros'!AR13","v":140198.37568207146},{"$f":"+'Modulo Gastos Admon y otros'!AS12+'Modulo Gastos Admon y otros'!AS13","v":140945.97790529006},{"$f":"+'Modulo Gastos Admon y otros'!AT12+'Modulo Gastos Admon y otros'!AT13","v":141697.56668742164},{"$f":"+'Modulo Gastos Admon y otros'!AU12+'Modulo Gastos Admon y otros'!AU13","v":142453.16328663196},{"$f":"+'Modulo Gastos Admon y otros'!AV12+'Modulo Gastos Admon y otros'!AV13","v":143212.78907444503},{"$f":"+'Modulo Gastos Admon y otros'!AW12+'Modulo Gastos Admon y otros'!AW13","v":143976.46553634774},{"$f":"+'Modulo Gastos Admon y otros'!AX12+'Modulo Gastos Admon y otros'!AX13","v":144744.21427239742},{"$f":"+'Modulo Gastos Admon y otros'!AY12+'Modulo Gastos Admon y otros'!AY13","v":145516.05699783287},{"$f":"+'Modulo Gastos Admon y otros'!AZ12+'Modulo Gastos Admon y otros'!AZ13","v":146292.01554368853},{"$f":"+'Modulo Gastos Admon y otros'!BA12+'Modulo Gastos Admon y otros'!BA13","v":147072.11185741192},{"$f":"+'Modulo Gastos Admon y otros'!BB12+'Modulo Gastos Admon y otros'!BB13","v":147856.36800348447},{"$f":"+'Modulo Gastos Admon y otros'!BC12+'Modulo Gastos Admon y otros'!BC13","v":148644.80616404561},{"$f":"+'Modulo Gastos Admon y otros'!BD12+'Modulo Gastos Admon y otros'!BD13","v":149437.44863952009},{"$f":"+'Modulo Gastos Admon y otros'!BE12+'Modulo Gastos Admon y otros'!BE13","v":150234.31784924879},{"$f":"+'Modulo Gastos Admon y otros'!BF12+'Modulo Gastos Admon y otros'!BF13","v":151035.43633212286},{"$f":"+'Modulo Gastos Admon y otros'!BG12+'Modulo Gastos Admon y otros'!BG13","v":151840.82674722112},{"$f":"+'Modulo Gastos Admon y otros'!BH12+'Modulo Gastos Admon y otros'!BH13","v":152650.51187445107},{"$f":"+'Modulo Gastos Admon y otros'!BI12+'Modulo Gastos Admon y otros'!BI13","v":153464.51461519315},{"$f":"+'Modulo Gastos Admon y otros'!BJ12+'Modulo Gastos Admon y otros'!BJ13","v":154282.85799294853},{"$f":"+'Modulo Gastos Admon y otros'!BK12+'Modulo Gastos Admon y otros'!BK13","v":155105.56515399017},{"$f":"+'Modulo Gastos Admon y otros'!BL12+'Modulo Gastos Admon y otros'!BL13","v":155932.65936801772},{"$f":"+'Modulo Gastos Admon y otros'!BM12+'Modulo Gastos Admon y otros'!BM13","v":156764.16402881549},{"$f":"+'Modulo Gastos Admon y otros'!BN12+'Modulo Gastos Admon y otros'!BN13","v":157600.10265491423},{"$f":"+'Modulo Gastos Admon y otros'!BO12+'Modulo Gastos Admon y otros'!BO13","v":158440.49889025633},{"$f":"+'Modulo Gastos Admon y otros'!BP12+'Modulo Gastos Admon y otros'!BP13","v":159285.37650486457},{"$f":"+'Modulo Gastos Admon y otros'!BQ12+'Modulo Gastos Admon y otros'!BQ13","v":160134.75939551441},{"$f":"+'Modulo Gastos Admon y otros'!BR12+'Modulo Gastos Admon y otros'!BR13","v":160988.67158640988},{"$f":"+'Modulo Gastos Admon y otros'!BS12+'Modulo Gastos Admon y otros'!BS13","v":161847.13722986312},{"$f":"+'Modulo Gastos Admon y otros'!BT12+'Modulo Gastos Admon y otros'!BT13","v":162710.18060697755},{"$f":"+'Modulo Gastos Admon y otros'!BU12+'Modulo Gastos Admon y otros'!BU13","v":163577.82612833456},{"$f":"+'Modulo Gastos Admon y otros'!BV12+'Modulo Gastos Admon y otros'!BV13","v":164450.09833468401},{"$f":"+'Modulo Gastos Admon y otros'!BW12+'Modulo Gastos Admon y otros'!BW13","v":165327.0218976383},{"$f":"+'Modulo Gastos Admon y otros'!BX12+'Modulo Gastos Admon y otros'!BX13","v":166208.62162037025},{"$f":"+'Modulo Gastos Admon y otros'!BY12+'Modulo Gastos Admon y otros'!BY13","v":167094.92243831459},{"$f":"+'Modulo Gastos Admon y otros'!BZ12+'Modulo Gastos Admon y otros'!BZ13","v":167985.94941987324},{"$f":"+'Modulo Gastos Admon y otros'!CA12+'Modulo Gastos Admon y otros'!CA13","v":168881.72776712442},{"$f":"+'Modulo Gastos Admon y otros'!CB12+'Modulo Gastos Admon y otros'!CB13","v":169782.28281653536},{"$f":"+'Modulo Gastos Admon y otros'!CC12+'Modulo Gastos Admon y otros'!CC13","v":170687.64003967901},{"$f":"+'Modulo Gastos Admon y otros'!CD12+'Modulo Gastos Admon y otros'!CD13","v":171597.82504395448},{"$f":"+'Modulo Gastos Admon y otros'!CE12+'Modulo Gastos Admon y otros'!CE13","v":172512.8635733113},{"$f":"+'Modulo Gastos Admon y otros'!CF12+'Modulo Gastos Admon y otros'!CF13","v":173432.78150897755},{"$f":"+'Modulo Gastos Admon y otros'!CG12+'Modulo Gastos Admon y otros'!CG13","v":174357.60487019198},{"$f":"+'Modulo Gastos Admon y otros'!CH12+'Modulo Gastos Admon y otros'!CH13","v":175287.35981493985}]
[null,"Egresos Financieros",{"$f":"SUM(C19:C24)","v":333165581.80399996},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AI19:AI24)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BO19:BO24)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"     Intereses Obligaciones Financieras",{"$f":"11632381.517+59714.04+0","v":11692095.557},{"$f":"+'Modulo de deuda'!D235+'Modulo de deuda'!D167","v":885920.71828202356},{"$f":"+'Modulo de deuda'!E235+'Modulo de deuda'!E167","v":939465.74358780077},{"$f":"+'Modulo de deuda'!F235+'Modulo de deuda'!F167","v":997940.92840861599},{"$f":"+'Modulo de deuda'!G235+'Modulo de deuda'!G167","v":1132831.2281957292},{"$f":"+'Modulo de deuda'!H235+'Modulo de deuda'!H167","v":1266507.1863657408},{"$f":"+'Modulo de deuda'!I235+'Modulo de deuda'!I167","v":1267101.3964414701},{"$f":"+'Modulo de deuda'!J235+'Modulo de deuda'!J167","v":1265776.336294218},{"$f":"+'Modulo de deuda'!K235+'Modulo de deuda'!K167","v":1264624.2373492271},{"$f":"+'Modulo de deuda'!L235+'Modulo de deuda'!L167","v":1346287.6846795527},{"$f":"+'Modulo de deuda'!M235+'Modulo de deuda'!M167","v":1427723.7050326574},{"$f":"+'Modulo de deuda'!N235+'Modulo de deuda'!N167","v":1428161.4748004347},{"$f":"+'Modulo de deuda'!O235+'Modulo de deuda'!O167","v":1429386.2098440132},{"$f":"+'Modulo de deuda'!P235+'Modulo de deuda'!P167","v":1442100.0855283285},{"$f":"+'Modulo de deuda'!Q235+'Modulo de deuda'!Q167","v":1440090.3369736318},{"$f":"+'Modulo de deuda'!R235+'Modulo de deuda'!R167","v":1429423.3125152744},{"$f":"+'Modulo de deuda'!S235+'Modulo de deuda'!S167","v":1408799.0784168376},{"$f":"+'Modulo de deuda'!T235+'Modulo de deuda'!T167","v":1398651.3000271935},{"$f":"+'Modulo de deuda'!U235+'Modulo de deuda'!U167","v":1520343.1147206973},{"$f":"+'Modulo de deuda'!V235+'Modulo de deuda'!V167","v":1845584.7981027395},{"$f":"+'Modulo de deuda'!W235+'Modulo de deuda'!W167","v":2050436.262733497},{"$f":"+'Modulo de deuda'!X235+'Modulo de deuda'!X167","v":2041847.5772927878},{"$f":"+'Modulo de deuda'!Y235+'Modulo de deuda'!Y167","v":2023065.3287855305},{"$f":"+'Modulo de deuda'!Z235+'Modulo de deuda'!Z167","v":2015011.8133629514},{"$f":"+'Modulo de deuda'!AA235+'Modulo de deuda'!AA167","v":2016795.2552366245},{"$f":"+'Modulo de deuda'!AB235+'Modulo de deuda'!AB167","v":2087782.0722579837},{"$f":"+'Modulo de deuda'!AC235+'Modulo de deuda'!AC167","v":2088008.8426463755},{"$f":"+'Modulo de deuda'!AD235+'Modulo de deuda'!AD167","v":2076460.3806476248},{"$f":"+'Modulo de deuda'!AE235+'Modulo de deuda'!AE167","v":2052642.1092740961},{"$f":"+'Modulo de deuda'!AF235+'Modulo de deuda'!AF167","v":2042513.5539398501},{"$f":"+'Modulo de deuda'!AG235+'Modulo de deuda'!AG167","v":2172628.4027086222},{"$f":"+'Modulo de deuda'!AH235+'Modulo de deuda'!AH167","v":2301672.6275158194},{"$f":"+'Modulo de deuda'!AI235+'Modulo de deuda'!AI167","v":2302566.383759608},{"$f":"+'Modulo de deuda'!AJ235+'Modulo de deuda'!AJ167","v":2291396.8119179057},{"$f":"+'Modulo de deuda'!AK235+'Modulo de deuda'!AK167","v":2268799.6240852647},{"$f":"+'Modulo de deuda'!AL235+'Modulo de deuda'!AL167","v":2260226.2277533012},{"$f":"+'Modulo de deuda'!AM235+'Modulo de deuda'!AM167","v":2262688.3856523628},{"$f":"+'Modulo de deuda'!AN235+'Modulo de deuda'!AN167","v":2329013.9016336515},{"$f":"+'Modulo de deuda'!AO235+'Modulo de deuda'!AO167","v":2329809.7009636322},{"$f":"+'Modulo de deuda'!AP235+'Modulo de deuda'!AP167","v":2314915.1376356161},{"$f":"+'Modulo de deuda'!AQ235+'Modulo de deuda'!AQ167","v":2286056.7152720084},{"$f":"+'Modulo de deuda'!AR235+'Modulo de deuda'!AR167","v":2274894.7134000342},{"$f":"+'Modulo de deuda'!AS235+'Modulo de deuda'!AS167","v":2277266.5333443703},{"$f":"+'Modulo de deuda'!AT235+'Modulo de deuda'!AT167","v":2277418.143143652},{"$f":"+'Modulo de deuda'!AU235+'Modulo de deuda'!AU167","v":2259138.8757210393},{"$f":"+'Modulo de deuda'!AV235+'Modulo de deuda'!AV167","v":2224627.9934318648},{"$f":"+'Modulo de deuda'!AW235+'Modulo de deuda'!AW167","v":2194456.182998471},{"$f":"+'Modulo de deuda'!AX235+'Modulo de deuda'!AX167","v":2182399.3410813091},{"$f":"+'Modulo de deuda'!AY235+'Modulo de deuda'!AY167","v":2184208.0823390451},{"$f":"+'Modulo de deuda'!AZ235+'Modulo de deuda'!AZ167","v":2183755.3367708214},{"$f":"+'Modulo de deuda'!BA235+'Modulo de deuda'!BA167","v":2164414.084583818},{"$f":"+'Modulo de deuda'!BB235+'Modulo de deuda'!BB167","v":2128437.8889921592},{"$f":"+'Modulo de deuda'!BC235+'Modulo de deuda'!BC167","v":2096905.4212677763},{"$f":"+'Modulo de deuda'!BD235+'Modulo de deuda'!BD167","v":2083949.1793070505},{"$f":"+'Modulo de deuda'!BE235+'Modulo de deuda'!BE167","v":2085198.4140660975},{"$f":"+'Modulo de deuda'!BF235+'Modulo de deuda'!BF167","v":2084111.3714674322},{"$f":"+'Modulo de deuda'!BG235+'Modulo de deuda'!BG167","v":2063666.8304787287},{"$f":"+'Modulo de deuda'!BH235+'Modulo de deuda'!BH167","v":2026173.99588751},{"$f":"+'Modulo de deuda'!BI235+'Modulo de deuda'!BI167","v":1993232.0679823812},{"$f":"+'Modulo de deuda'!BJ235+'Modulo de deuda'!BJ167","v":1979306.5183522585},{"$f":"+'Modulo de deuda'!BK235+'Modulo de deuda'!BK167","v":1980207.7608432209},{"$f":"+'Modulo de deuda'!BL235+'Modulo de deuda'!BL167","v":1978730.6848436103},{"$f":"+'Modulo de deuda'!BM235+'Modulo de deuda'!BM167","v":1957142.3929246874},{"$f":"+'Modulo de deuda'!BN235+'Modulo de deuda'!BN167","v":1918082.1956456397},{"$f":"+'Modulo de deuda'!BO235+'Modulo de deuda'!BO167","v":1883682.6765963135},{"$f":"+'Modulo de deuda'!BP235+'Modulo de deuda'!BP167","v":1868782.9372356713},{"$f":"+'Modulo de deuda'!BQ235+'Modulo de deuda'!BQ167","v":1869073.5039792727},{"$f":"+'Modulo de deuda'!BR235+'Modulo de deuda'!BR167","v":1869330.2097966783},{"$f":"+'Modulo de deuda'!BS235+'Modulo de deuda'!BS167","v":1848996.1324768208},{"$f":"+'Modulo de deuda'!BT235+'Modulo de deuda'!BT167","v":1808333.8426197232},{"$f":"+'Modulo de deuda'!BU235+'Modulo de deuda'!BU167","v":1772444.7295523963},{"$f":"+'Modulo de deuda'!BV235+'Modulo de deuda'!BV167","v":1756534.3368994463},{"$f":"+'Modulo de deuda'!BW235+'Modulo de deuda'!BW167","v":1756186.7576715657},{"$f":"+'Modulo de deuda'!BX235+'Modulo de deuda'!BX167","v":1755801.8521994906},{"$f":"+'Modulo de deuda'!BY235+'Modulo de deuda'!BY167","v":1734315.0327922157},{"$f":"+'Modulo de deuda'!BZ235+'Modulo de deuda'!BZ167","v":1716078.5794316872},{"$f":"+'Modulo de deuda'!CA235+'Modulo de deuda'!CA167","v":1718906.4060628072},{"$f":"+'Modulo de deuda'!CB235+'Modulo de deuda'!CB167","v":1718251.426646519},{"$f":"+'Modulo de deuda'!CC235+'Modulo de deuda'!CC167","v":1717562.5811820084},{"$f":"+'Modulo de deuda'!CD235+'Modulo de deuda'!CD167","v":1716834.132308177},{"$f":"+'Modulo de deuda'!CE235+'Modulo de deuda'!CE167","v":1694481.2952054976},{"$f":"+'Modulo de deuda'!CF235+'Modulo de deuda'!CF167","v":1675457.7257308299},{"$f":"+'Modulo de deuda'!CG235+'Modulo de deuda'!CG167","v":1678017.2482313041},{"$f":"+'Modulo de deuda'!CH235+'Modulo de deuda'!CH167","v":1684853.1759568744},{"$f":"+'Modulo de deuda'!CI235+'Modulo de deuda'!CI167","v":1691716.9540981748}]
[null,"     Intereses títulos en circulación",270670530.67199999,{"$f":"+'Modulo de emisiones'!G657+'Modulo de emisiones'!G385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!H657+'Modulo de emisiones'!H385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!I657+'Modulo de emisiones'!I385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!J657+'Modulo de emisiones'!J385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!K657+'Modulo de emisiones'!K385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!L657+'Modulo de emisiones'!L385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!M657+'Modulo de emisiones'!M385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!N657+'Modulo de emisiones'!N385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!O657+'Modulo de emisiones'!O385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!P657+'Modulo de emisiones'!P385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!Q657+'Modulo de emisiones'!Q385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!R657+'Modulo de emisiones'!R385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!S657+'Modulo de emisiones'!S385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!T657+'Modulo de emisiones'!T385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!U657+'Modulo de emisiones'!U385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!V657+'Modulo de emisiones'!V385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!W657+'Modulo de emisiones'!W385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!X657+'Modulo de emisiones'!X385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!Y657+'Modulo de emisiones'!Y385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!Z657+'Modulo de emisiones'!Z385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AA657+'Modulo de emisiones'!AA385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AB657+'Modulo de emisiones'!AB385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AC657+'Modulo de emisiones'!AC385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AD657+'Modulo de emisiones'!AD385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AE657+'Modulo de emisiones'!AE385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AF657+'Modulo de emisiones'!AF385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AG657+'Modulo de emisiones'!AG385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AH657+'Modulo de emisiones'!AH385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AI657+'Modulo de emisiones'!AI385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AJ657+'Modulo de emisiones'!AJ385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AK657+'Modulo de emisiones'!AK385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AL657+'Modulo de emisiones'!AL385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AM657+'Modulo de emisiones'!AM385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AN657+'Modulo de emisiones'!AN385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AO657+'Modulo de emisiones'!AO385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AP657+'Modulo de emisiones'!AP385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AQ657+'Modulo de emisiones'!AQ385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AR657+'Modulo de emisiones'!AR385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AS657+'Modulo de emisiones'!AS385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AT657+'Modulo de emisiones'!AT385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AU657+'Modulo de emisiones'!AU385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AV657+'Modulo de emisiones'!AV385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AW657+'Modulo de emisiones'!AW385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AX657+'Modulo de emisiones'!AX385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AY657+'Modulo de emisiones'!AY385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AZ657+'Modulo de emisiones'!AZ385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BA657+'Modulo de emisiones'!BA385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BB657+'Modulo de emisiones'!BB385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BC657+'Modulo de emisiones'!BC385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BD657+'Modulo de emisiones'!BD385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BE657+'Modulo de emisiones'!BE385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BF657+'Modulo de emisiones'!BF385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BG657+'Modulo de emisiones'!BG385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BH657+'Modulo de emisiones'!BH385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BI657+'Modulo de emisiones'!BI385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BJ657+'Modulo de emisiones'!BJ385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BK657+'Modulo de emisiones'!BK385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BL657+'Modulo de emisiones'!BL385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BM657+'Modulo de emisiones'!BM385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BN657+'Modulo de emisiones'!BN385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BO657+'Modulo de emisiones'!BO385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BP657+'Modulo de emisiones'!BP385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BQ657+'Modulo de emisiones'!BQ385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BR657+'Modulo de emisiones'!BR385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BS657+'Modulo de emisiones'!BS385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BT657+'Modulo de emisiones'!BT385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BU657+'Modulo de emisiones'!BU385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BV657+'Modulo de emisiones'!BV385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BW657+'Modulo de emisiones'!BW385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BX657+'Modulo de emisiones'!BX385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BY657+'Modulo de emisiones'!BY385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BZ657+'Modulo de emisiones'!BZ385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CA657+'Modulo de emisiones'!CA385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CB657+'Modulo de emisiones'!CB385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CC657+'Modulo de emisiones'!CC385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CD657+'Modulo de emisiones'!CD385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CE657+'Modulo de emisiones'!CE385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CF657+'Modulo de emisiones'!CF385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CG657+'Modulo de emisiones'!CG385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CH657+'Modulo de emisiones'!CH385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CI657+'Modulo de emisiones'!CI385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CJ657+'Modulo de emisiones'!CJ385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CK657+'Modulo de emisiones'!CK385","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CL657+'Modulo de emisiones'!CL385","v":{"$error":"#N/A"}}]
[null,"     Perdida por valoración de derivados",{"$f":"6466132.205+0","v":6466132.2050000001},{"$f":"IF('Modulo Forward'!C20<0,-'Modulo Forward'!C20,0)","v":0},{"$f":"IF('Modulo Forward'!D20<0,-'Modulo Forward'!D20,0)","v":0},{"$f":"IF('Modulo Forward'!E20<0,-'Modulo Forward'!E20,0)","v":0},{"$f":"IF('Modulo Forward'!F20<0,-'Modulo Forward'!F20,0)","v":0},{"$f":"IF('Modulo Forward'!G20<0,-'Modulo Forward'!G20,0)","v":0},{"$f":"IF('Modulo Forward'!H20<0,-'Modulo Forward'!H20,0)","v":0},{"$f":"IF('Modulo Forward'!I20<0,-'Modulo Forward'!I20,0)","v":0},{"$f":"IF('Modulo Forward'!J20<0,-'Modulo Forward'!J20,0)","v":0},{"$f":"IF('Modulo Forward'!K20<0,-'Modulo Forward'!K20,0)","v":0},{"$f":"IF('Modulo Forward'!L20<0,-'Modulo Forward'!L20,0)","v":0},{"$f":"IF('Modulo Forward'!M20<0,-'Modulo Forward'!M20,0)","v":0},{"$f":"IF('Modulo Forward'!N20<0,-'Modulo Forward'!N20,0)","v":0},{"$f":"IF('Modulo Forward'!O20<0,-'Modulo Forward'!O20,0)","v":252469.01387423277},{"$f":"IF('Modulo Forward'!P20<0,-'Modulo Forward'!P20,0)","v":252290.33427608013},{"$f":"IF('Modulo Forward'!Q20<0,-'Modulo Forward'!Q20,0)","v":249977.24551773071},{"$f":"IF('Modulo Forward'!R20<0,-'Modulo Forward'!R20,0)","v":245271.10926055908},{"$f":"IF('Modulo Forward'!S20<0,-'Modulo Forward'!S20,0)","v":241974.70564985275},{"$f":"IF('Modulo Forward'!T20<0,-'Modulo Forward'!T20,0)","v":297731.81931823492},{"$f":"IF('Modulo Forward'!U20<0,-'Modulo Forward'!U20,0)","v":364144.39903712273},{"$f":"IF('Modulo Forward'!V20<0,-'Modulo Forward'!V20,0)","v":316669.35568100214},{"$f":"IF('Modulo Forward'!W20<0,-'Modulo Forward'!W20,0)","v":314536.04998880625},{"$f":"IF('Modulo Forward'!X20<0,-'Modulo Forward'!X20,0)","v":309951.56548666954},{"$f":"IF('Modulo Forward'!Y20<0,-'Modulo Forward'!Y20,0)","v":306812.59619909525},{"$f":"IF('Modulo Forward'!Z20<0,-'Modulo Forward'!Z20,0)","v":305981.66193121672},{"$f":"IF('Modulo Forward'!AA20<0,-'Modulo Forward'!AA20,0)","v":305855.7212869525},{"$f":"IF('Modulo Forward'!AB20<0,-'Modulo Forward'!AB20,0)","v":305834.18226259947},{"$f":"IF('Modulo Forward'!AC20<0,-'Modulo Forward'!AC20,0)","v":303572.19022828341},{"$f":"IF('Modulo Forward'!AD20<0,-'Modulo Forward'!AD20,0)","v":298798.17768508196},{"$f":"IF('Modulo Forward'!AE20<0,-'Modulo Forward'!AE20,0)","v":295505.06655347347},{"$f":"IF('Modulo Forward'!AF20<0,-'Modulo Forward'!AF20,0)","v":354218.83347648382},{"$f":"IF('Modulo Forward'!AG20<0,-'Modulo Forward'!AG20,0)","v":324312.94804310799},{"$f":"IF('Modulo Forward'!AH20<0,-'Modulo Forward'!AH20,0)","v":324335.30174899101},{"$f":"IF('Modulo Forward'!AI20<0,-'Modulo Forward'!AI20,0)","v":322062.05527770519},{"$f":"IF('Modulo Forward'!AJ20<0,-'Modulo Forward'!AJ20,0)","v":317745.78505575657},{"$f":"IF('Modulo Forward'!AK20<0,-'Modulo Forward'!AK20,0)","v":314951.49518197775},{"$f":"IF('Modulo Forward'!AL20<0,-'Modulo Forward'!AL20,0)","v":314049.67345803976},{"$f":"IF('Modulo Forward'!AM20<0,-'Modulo Forward'!AM20,0)","v":313887.97550070286},{"$f":"IF('Modulo Forward'!AN20<0,-'Modulo Forward'!AN20,0)","v":313835.77921962738},{"$f":"IF('Modulo Forward'!AO20<0,-'Modulo Forward'!AO20,0)","v":311430.986764431},{"$f":"IF('Modulo Forward'!AP20<0,-'Modulo Forward'!AP20,0)","v":306932.41070896387},{"$f":"IF('Modulo Forward'!AQ20<0,-'Modulo Forward'!AQ20,0)","v":303993.09194993973},{"$f":"IF('Modulo Forward'!AR20<0,-'Modulo Forward'!AR20,0)","v":302992.66625648737},{"$f":"IF('Modulo Forward'!AS20<0,-'Modulo Forward'!AS20,0)","v":302750.33075129986},{"$f":"IF('Modulo Forward'!AT20<0,-'Modulo Forward'!AT20,0)","v":298287.05465340614},{"$f":"IF('Modulo Forward'!AU20<0,-'Modulo Forward'!AU20,0)","v":295727.9529671073},{"$f":"IF('Modulo Forward'!AV20<0,-'Modulo Forward'!AV20,0)","v":291022.97480756044},{"$f":"IF('Modulo Forward'!AW20<0,-'Modulo Forward'!AW20,0)","v":287915.37162035704},{"$f":"IF('Modulo Forward'!AX20<0,-'Modulo Forward'!AX20,0)","v":286794.15272706747},{"$f":"IF('Modulo Forward'!AY20<0,-'Modulo Forward'!AY20,0)","v":286449.35364454985},{"$f":"IF('Modulo Forward'!AZ20<0,-'Modulo Forward'!AZ20,0)","v":281778.98445045948},{"$f":"IF('Modulo Forward'!BA20<0,-'Modulo Forward'!BA20,0)","v":279059.41873180866},{"$f":"IF('Modulo Forward'!BB20<0,-'Modulo Forward'!BB20,0)","v":274140.58767879009},{"$f":"IF('Modulo Forward'!BC20<0,-'Modulo Forward'!BC20,0)","v":270858.18100392818},{"$f":"IF('Modulo Forward'!BD20<0,-'Modulo Forward'!BD20,0)","v":269610.81302285194},{"$f":"IF('Modulo Forward'!BE20<0,-'Modulo Forward'!BE20,0)","v":269158.63745874166},{"$f":"IF('Modulo Forward'!BF20<0,-'Modulo Forward'!BF20,0)","v":264273.66872322559},{"$f":"IF('Modulo Forward'!BG20<0,-'Modulo Forward'!BG20,0)","v":261387.27428883314},{"$f":"IF('Modulo Forward'!BH20<0,-'Modulo Forward'!BH20,0)","v":256246.89743125439},{"$f":"IF('Modulo Forward'!BI20<0,-'Modulo Forward'!BI20,0)","v":252782.94885963202},{"$f":"IF('Modulo Forward'!BJ20<0,-'Modulo Forward'!BJ20,0)","v":251530.77426630259},{"$f":"IF('Modulo Forward'!BK20<0,-'Modulo Forward'!BK20,0)","v":251094.05230605602},{"$f":"IF('Modulo Forward'!BL20<0,-'Modulo Forward'!BL20,0)","v":245987.77127188444},{"$f":"IF('Modulo Forward'!BM20<0,-'Modulo Forward'!BM20,0)","v":242929.0093113184},{"$f":"IF('Modulo Forward'!BN20<0,-'Modulo Forward'!BN20,0)","v":237560.1908146739},{"$f":"IF('Modulo Forward'!BO20<0,-'Modulo Forward'!BO20,0)","v":233908.78660672903},{"$f":"IF('Modulo Forward'!BP20<0,-'Modulo Forward'!BP20,0)","v":232523.36109811068},{"$f":"IF('Modulo Forward'!BQ20<0,-'Modulo Forward'!BQ20,0)","v":232258.40154594183},{"$f":"IF('Modulo Forward'!BR20<0,-'Modulo Forward'!BR20,0)","v":227210.47383832932},{"$f":"IF('Modulo Forward'!BS20<0,-'Modulo Forward'!BS20,0)","v":223974.92545670271},{"$f":"IF('Modulo Forward'!BT20<0,-'Modulo Forward'!BT20,0)","v":218371.86101049185},{"$f":"IF('Modulo Forward'!BU20<0,-'Modulo Forward'!BU20,0)","v":214528.20834451914},{"$f":"IF('Modulo Forward'!BV20<0,-'Modulo Forward'!BV20,0)","v":213006.07702219486},{"$f":"IF('Modulo Forward'!BW20<0,-'Modulo Forward'!BW20,0)","v":212631.66408121586},{"$f":"IF('Modulo Forward'!BX20<0,-'Modulo Forward'!BX20,0)","v":207355.74795103073},{"$f":"IF('Modulo Forward'!BY20<0,-'Modulo Forward'!BY20,0)","v":207517.37307646871},{"$f":"IF('Modulo Forward'!BZ20<0,-'Modulo Forward'!BZ20,0)","v":207676.87337231636},{"$f":"IF('Modulo Forward'!CA20<0,-'Modulo Forward'!CA20,0)","v":206077.61854270101},{"$f":"IF('Modulo Forward'!CB20<0,-'Modulo Forward'!CB20,0)","v":204461.88546738029},{"$f":"IF('Modulo Forward'!CC20<0,-'Modulo Forward'!CC20,0)","v":204021.9855645597},{"$f":"IF('Modulo Forward'!CD20<0,-'Modulo Forward'!CD20,0)","v":198559.31034383178},{"$f":"IF('Modulo Forward'!CE20<0,-'Modulo Forward'!CE20,0)","v":198668.22681102157},{"$f":"IF('Modulo Forward'!CF20<0,-'Modulo Forward'!CF20,0)","v":198774.73497286439},{"$f":"IF('Modulo Forward'!CG20<0,-'Modulo Forward'!CG20,0)","v":199584.56784823537},{"$f":"IF('Modulo Forward'!CH20<0,-'Modulo Forward'!CH20,0)","v":200397.70008289814}]
[null,"     Ajuste en cambio por reexpresión del pasivo",{"$f":"24776111.471","v":24776111.471000001},{"$f":"+'Modulo Reexpresión'!C41","v":1263766.2232554019},{"$f":"+'Modulo Reexpresión'!D41","v":1443493.7453584387},{"$f":"+'Modulo Reexpresión'!E41","v":1444245.3310573478},{"$f":"+'Modulo Reexpresión'!F41","v":1856462.1544997401},{"$f":"+'Modulo Reexpresión'!G41","v":1842073.8571991248},{"$f":"+'Modulo Reexpresión'!H41","v":1850210.9657654755},{"$f":"+'Modulo Reexpresión'!I41","v":1844302.3634169023},{"$f":"+'Modulo Reexpresión'!J41","v":1853788.7716082437},{"$f":"+'Modulo Reexpresión'!K41","v":2096916.1743078816},{"$f":"+'Modulo Reexpresión'!L41","v":2101351.9512467757},{"$f":"+'Modulo Reexpresión'!M41","v":2087474.9652436043},{"$f":"+'Modulo Reexpresión'!N41","v":2096832.503598985},{"$f":"+'Modulo Reexpresión'!O41","v":1656784.6090473845},{"$f":"+'Modulo Reexpresión'!P41","v":1663534.5546274923},{"$f":"+'Modulo Reexpresión'!Q41","v":1635301.2542522715},{"$f":"+'Modulo Reexpresión'!R41","v":1617127.6612736953},{"$f":"+'Modulo Reexpresión'!S41","v":1603637.741179561},{"$f":"+'Modulo Reexpresión'!T41","v":1906672.4024788069},{"$f":"+'Modulo Reexpresión'!U41","v":2399587.2218085928},{"$f":"+'Modulo Reexpresión'!V41","v":2409363.4371798499},{"$f":"+'Modulo Reexpresión'!W41","v":2383304.1429376947},{"$f":"+'Modulo Reexpresión'!X41","v":2367564.6790818842},{"$f":"+'Modulo Reexpresión'!Y41","v":2356636.2971741799},{"$f":"+'Modulo Reexpresión'!Z41","v":2365088.8740479075},{"$f":"+'Modulo Reexpresión'!AA41","v":2361494.5622326955},{"$f":"+'Modulo Reexpresión'!AB41","v":2371115.5833937414},{"$f":"+'Modulo Reexpresión'!AC41","v":2344014.5184131241},{"$f":"+'Modulo Reexpresión'!AD41","v":2327486.5103642838},{"$f":"+'Modulo Reexpresión'!AE41","v":2315886.7652341775},{"$f":"+'Modulo Reexpresión'!AF41","v":2636648.2793541783},{"$f":"+'Modulo Reexpresión'!AG41","v":2633833.6188841928},{"$f":"+'Modulo Reexpresión'!AH41","v":2644564.1830730792},{"$f":"+'Modulo Reexpresión'!AI41","v":2617669.3588274526},{"$f":"+'Modulo Reexpresión'!AJ41","v":2607175.1800835491},{"$f":"+'Modulo Reexpresión'!AK41","v":2596194.2943430385},{"$f":"+'Modulo Reexpresión'!AL41","v":2605565.4275947595},{"$f":"+'Modulo Reexpresión'!AM41","v":2602289.3481935314},{"$f":"+'Modulo Reexpresión'!AN41","v":2612891.3971189829},{"$f":"+'Modulo Reexpresión'!AO41","v":2584937.2925628107},{"$f":"+'Modulo Reexpresión'!AP41","v":2573787.2389759924},{"$f":"+'Modulo Reexpresión'!AQ41","v":2562136.8428382529},{"$f":"+'Modulo Reexpresión'!AR41","v":2571339.4374882234},{"$f":"+'Modulo Reexpresión'!AS41","v":2567580.8661156115},{"$f":"+'Modulo Reexpresión'!AT41","v":2532636.5427774661},{"$f":"+'Modulo Reexpresión'!AU41","v":2503402.2561664367},{"$f":"+'Modulo Reexpresión'!AV41","v":2491384.594715145},{"$f":"+'Modulo Reexpresión'!AW41","v":2478851.8217893569},{"$f":"+'Modulo Reexpresión'!AX41","v":2487684.5830993429},{"$f":"+'Modulo Reexpresión'!AY41","v":2483233.6687719137},{"$f":"+'Modulo Reexpresión'!AZ41","v":2446824.425407331},{"$f":"+'Modulo Reexpresión'!BA41","v":2416263.776075013},{"$f":"+'Modulo Reexpresión'!BB41","v":2403342.4552985155},{"$f":"+'Modulo Reexpresión'!BC41","v":2389890.8298167251},{"$f":"+'Modulo Reexpresión'!BD41","v":2398329.8794885157},{"$f":"+'Modulo Reexpresión'!BE41","v":2393154.7194343018},{"$f":"+'Modulo Reexpresión'!BF41","v":2355229.5141029037},{"$f":"+'Modulo Reexpresión'!BG41","v":2323294.8212276907},{"$f":"+'Modulo Reexpresión'!BH41","v":2309432.5381858945},{"$f":"+'Modulo Reexpresión'!BI41","v":2295024.3209512201},{"$f":"+'Modulo Reexpresión'!BJ41","v":2304374.534121295},{"$f":"+'Modulo Reexpresión'!BK41","v":2298447.4895008663},{"$f":"+'Modulo Reexpresión'!BL41","v":2258959.092132695},{"$f":"+'Modulo Reexpresión'!BM41","v":2225606.5904319994},{"$f":"+'Modulo Reexpresión'!BN41","v":2210770.2347562322},{"$f":"+'Modulo Reexpresión'!BO41","v":2195371.8892037328},{"$f":"+'Modulo Reexpresión'!BP41","v":2204316.1060314723},{"$f":"+'Modulo Reexpresión'!BQ41","v":2200592.8566835262},{"$f":"+'Modulo Reexpresión'!BR41","v":2159499.3697926966},{"$f":"+'Modulo Reexpresión'!BS41","v":2124690.7386085629},{"$f":"+'Modulo Reexpresión'!BT41","v":2108852.934263824},{"$f":"+'Modulo Reexpresión'!BU41","v":2092436.674331065},{"$f":"+'Modulo Reexpresión'!BV41","v":2100961.5203516753},{"$f":"+'Modulo Reexpresión'!BW41","v":2096503.4676957452},{"$f":"+'Modulo Reexpresión'!BX41","v":2053749.6975378727},{"$f":"+'Modulo Reexpresión'!BY41","v":2054957.8233896657},{"$f":"+'Modulo Reexpresión'!BZ41","v":2063329.9759322936},{"$f":"+'Modulo Reexpresión'!CA41","v":2046110.6756573196},{"$f":"+'Modulo Reexpresión'!CB41","v":2054446.7838250301},{"$f":"+'Modulo Reexpresión'!CC41","v":2049477.7530059223},{"$f":"+'Modulo Reexpresión'!CD41","v":2005265.6557477275},{"$f":"+'Modulo Reexpresión'!CE41","v":2006099.4569743418},{"$f":"+'Modulo Reexpresión'!CF41","v":2014272.5544843895},{"$f":"+'Modulo Reexpresión'!CG41","v":2022478.9502053813},{"$f":"+'Modulo Reexpresión'!CH41","v":2030718.7797983508}]
[null,"     Provisiones",16970262.030000001,{"$f":"+'Modulo de Cartera'!C392","v":552030.75576499943},{"$f":"+'Modulo de Cartera'!D392","v":328864.2896038866},{"$f":"+'Modulo de Cartera'!E392","v":328816.03856277943},{"$f":"+'Modulo de Cartera'!F392","v":195898.78745165825},{"$f":"+'Modulo de Cartera'!G392","v":545242.03634055611},{"$f":"+'Modulo de Cartera'!H392","v":419515.55522944452},{"$f":"+'Modulo de Cartera'!I392","v":504997.36411833763},{"$f":"+'Modulo de Cartera'!J392","v":438657.28300722124},{"$f":"+'Modulo de Cartera'!K392","v":374905.00189611438},{"$f":"+'Modulo de Cartera'!L392","v":398433.78078500275},{"$f":"+'Modulo de Cartera'!M392","v":454942.01967389107},{"$f":"+'Modulo de Cartera'!N392","v":334928.88856278418},{"$f":"+'Modulo de Cartera'!O392","v":462032.46490510466},{"$f":"+'Modulo de Cartera'!P392","v":462258.55148645403},{"$f":"+'Modulo de Cartera'!Q392","v":341986.14504726889},{"$f":"+'Modulo de Cartera'!R392","v":376740.49729291437},{"$f":"+'Modulo de Cartera'!S392","v":433486.89292296412},{"$f":"+'Modulo de Cartera'!T392","v":332287.3958005333},{"$f":"+'Modulo de Cartera'!U392","v":416438.39894892694},{"$f":"+'Modulo de Cartera'!V392","v":385707.39454818727},{"$f":"+'Modulo de Cartera'!W392","v":316644.31393168448},{"$f":"+'Modulo de Cartera'!X392","v":364936.01758263586},{"$f":"+'Modulo de Cartera'!Y392","v":327510.80513071059},{"$f":"+'Modulo de Cartera'!Z392","v":353889.17534841539},{"$f":"+'Modulo de Cartera'!AA392","v":462911.67683058738},{"$f":"+'Modulo de Cartera'!AB392","v":425601.66756685259},{"$f":"+'Modulo de Cartera'!AC392","v":290151.70836319926},{"$f":"+'Modulo de Cartera'!AD392","v":363526.14200071333},{"$f":"+'Modulo de Cartera'!AE392","v":393740.46610901831},{"$f":"+'Modulo de Cartera'!AF392","v":297207.01764762879},{"$f":"+'Modulo de Cartera'!AG392","v":340254.53290335654},{"$f":"+'Modulo de Cartera'!AH392","v":350546.46748793602},{"$f":"+'Modulo de Cartera'!AI392","v":299951.5063354969},{"$f":"+'Modulo de Cartera'!AJ392","v":304464.43370007514},{"$f":"+'Modulo de Cartera'!AK392","v":256732.43315318107},{"$f":"+'Modulo de Cartera'!AL392","v":275055.4675811386},{"$f":"+'Modulo de Cartera'!AM392","v":350640.52436456684},{"$f":"+'Modulo de Cartera'!AN392","v":327133.39048759459},{"$f":"+'Modulo de Cartera'!AO392","v":254315.26608735084},{"$f":"+'Modulo de Cartera'!AP392","v":254255.69548853874},{"$f":"+'Modulo de Cartera'!AQ392","v":315928.56393173221},{"$f":"+'Modulo de Cartera'!AR392","v":248415.09013957978},{"$f":"+'Modulo de Cartera'!AS392","v":226923.36213182448},{"$f":"+'Modulo de Cartera'!AT392","v":275399.4372227001},{"$f":"+'Modulo de Cartera'!AU392","v":150683.55201838494},{"$f":"+'Modulo de Cartera'!AV392","v":305782.02241439821},{"$f":"+'Modulo de Cartera'!AW392","v":308693.19359285355},{"$f":"+'Modulo de Cartera'!AX392","v":213122.2400200367},{"$f":"+'Modulo de Cartera'!AY392","v":278692.92279329302},{"$f":"+'Modulo de Cartera'!AZ392","v":251113.46855249404},{"$f":"+'Modulo de Cartera'!BA392","v":212980.17032488823},{"$f":"+'Modulo de Cartera'!BB392","v":284023.15799912455},{"$f":"+'Modulo de Cartera'!BC392","v":243366.59242226603},{"$f":"+'Modulo de Cartera'!BD392","v":200379.08370946883},{"$f":"+'Modulo de Cartera'!BE392","v":165239.22124136926},{"$f":"+'Modulo de Cartera'!BF392","v":0},{"$f":"+'Modulo de Cartera'!BG392","v":192358.59887282373},{"$f":"+'Modulo de Cartera'!BH392","v":232468.06403665544},{"$f":"+'Modulo de Cartera'!BI392","v":205006.98556815149},{"$f":"+'Modulo de Cartera'!BJ392","v":129875.67913460732},{"$f":"+'Modulo de Cartera'!BK392","v":177322.7893764496},{"$f":"+'Modulo de Cartera'!BL392","v":142443.40966751098},{"$f":"+'Modulo de Cartera'!BM392","v":127275.15581963539},{"$f":"+'Modulo de Cartera'!BN392","v":159746.85913922309},{"$f":"+'Modulo de Cartera'!BO392","v":155789.95151141167},{"$f":"+'Modulo de Cartera'!BP392","v":85282.874056520464},{"$f":"+'Modulo de Cartera'!BQ392","v":73650.58712735177},{"$f":"+'Modulo de Cartera'!BR392","v":86518.470306215284},{"$f":"+'Modulo de Cartera'!BS392","v":59765.042402238847},{"$f":"+'Modulo de Cartera'!BT392","v":84760.941448421479},{"$f":"+'Modulo de Cartera'!BU392","v":67900.854698848721},{"$f":"+'Modulo de Cartera'!BV392","v":93.058625774383543},{"$f":"+'Modulo de Cartera'!BW392","v":28249.156475744247},{"$f":"+'Modulo de Cartera'!BX392","v":0},{"$f":"+'Modulo de Cartera'!BY392","v":11549.733501005174},{"$f":"+'Modulo de Cartera'!BZ392","v":43660.849507999425},{"$f":"+'Modulo de Cartera'!CA392","v":58023.756724929808},{"$f":"+'Modulo de Cartera'!CB392","v":11244.496872587204},{"$f":"+'Modulo de Cartera'!CC392","v":23731.050869617462},{"$f":"+'Modulo de Cartera'!CD392","v":12160.018829545976},{"$f":"+'Modulo de Cartera'!CE392","v":36677.420057907104},{"$f":"+'Modulo de Cartera'!CF392","v":52493.913049173359},{"$f":"+'Modulo de Cartera'!CG392","v":72691.655483875278},{"$f":"+'Modulo de Cartera'!CH392","v":27189.354225540163}]
[null,"     Comisiones / otros",{"$f":"2590449.869+0","v":2590449.8689999999},{"$f":"+'Modulo de deuda'!D183+'Modulo Gastos Admon y otros'!C15+'Modulo Gastos Admon y otros'!C16","v":405415.51935413899},{"$f":"+'Modulo de deuda'!E183+'Modulo Gastos Admon y otros'!D15+'Modulo Gastos Admon y otros'!D16","v":395293.01156470244},{"$f":"+'Modulo de deuda'!F183+'Modulo Gastos Admon y otros'!E15+'Modulo Gastos Admon y otros'!E16","v":404812.02124739857},{"$f":"+'Modulo de deuda'!G183+'Modulo Gastos Admon y otros'!F15+'Modulo Gastos Admon y otros'!F16","v":397693.65338927507},{"$f":"+'Modulo de deuda'!H183+'Modulo Gastos Admon y otros'!G15+'Modulo Gastos Admon y otros'!G16","v":397963.46022494684},{"$f":"+'Modulo de deuda'!I183+'Modulo Gastos Admon y otros'!H15+'Modulo Gastos Admon y otros'!H16","v":393991.65748749685},{"$f":"+'Modulo de deuda'!J183+'Modulo Gastos Admon y otros'!I15+'Modulo Gastos Admon y otros'!I16","v":403601.3979664509},{"$f":"+'Modulo de deuda'!K183+'Modulo Gastos Admon y otros'!J15+'Modulo Gastos Admon y otros'!J16","v":393247.95767031249},{"$f":"+'Modulo de deuda'!L183+'Modulo Gastos Admon y otros'!K15+'Modulo Gastos Admon y otros'!K16","v":396876.54594649549},{"$f":"+'Modulo de deuda'!M183+'Modulo Gastos Admon y otros'!L15+'Modulo Gastos Admon y otros'!L16","v":395722.78372246347},{"$f":"+'Modulo de deuda'!N183+'Modulo Gastos Admon y otros'!M15+'Modulo Gastos Admon y otros'!M16","v":398063.11292772944},{"$f":"+'Modulo de deuda'!O183+'Modulo Gastos Admon y otros'!N15+'Modulo Gastos Admon y otros'!N16","v":393966.6830968245},{"$f":"+'Modulo de deuda'!P183+'Modulo Gastos Admon y otros'!O15+'Modulo Gastos Admon y otros'!O16","v":407488.82746174268},{"$f":"+'Modulo de deuda'!Q183+'Modulo Gastos Admon y otros'!P15+'Modulo Gastos Admon y otros'!P16","v":399288.08300185262},{"$f":"+'Modulo de deuda'!R183+'Modulo Gastos Admon y otros'!Q15+'Modulo Gastos Admon y otros'!Q16","v":405498.5482894064},{"$f":"+'Modulo de deuda'!S183+'Modulo Gastos Admon y otros'!R15+'Modulo Gastos Admon y otros'!R16","v":406805.65227338619},{"$f":"+'Modulo de deuda'!T183+'Modulo Gastos Admon y otros'!S15+'Modulo Gastos Admon y otros'!S16","v":411715.04292512941},{"$f":"+'Modulo de deuda'!U183+'Modulo Gastos Admon y otros'!T15+'Modulo Gastos Admon y otros'!T16","v":410039.30523627216},{"$f":"+'Modulo de deuda'!V183+'Modulo Gastos Admon y otros'!U15+'Modulo Gastos Admon y otros'!U16","v":422724.99942116073},{"$f":"+'Modulo de deuda'!W183+'Modulo Gastos Admon y otros'!V15+'Modulo Gastos Admon y otros'!V16","v":414354.17611992254},{"$f":"+'Modulo de deuda'!X183+'Modulo Gastos Admon y otros'!W15+'Modulo Gastos Admon y otros'!W16","v":420750.65149130044},{"$f":"+'Modulo de deuda'!Y183+'Modulo Gastos Admon y otros'!X15+'Modulo Gastos Admon y otros'!X16","v":422122.8809413694},{"$f":"+'Modulo de deuda'!Z183+'Modulo Gastos Admon y otros'!Y15+'Modulo Gastos Admon y otros'!Y16","v":427186.56134615454},{"$f":"+'Modulo de deuda'!AA183+'Modulo Gastos Admon y otros'!Z15+'Modulo Gastos Admon y otros'!Z16","v":425502.6999878533},{"$f":"+'Modulo de deuda'!AB183+'Modulo Gastos Admon y otros'!AA15+'Modulo Gastos Admon y otros'!AA16","v":438322.66601690825},{"$f":"+'Modulo de deuda'!AC183+'Modulo Gastos Admon y otros'!AB15+'Modulo Gastos Admon y otros'!AB16","v":429563.78918415192},{"$f":"+'Modulo de deuda'!AD183+'Modulo Gastos Admon y otros'!AC15+'Modulo Gastos Admon y otros'!AC16","v":435934.53600949585},{"$f":"+'Modulo de deuda'!AE183+'Modulo Gastos Admon y otros'!AD15+'Modulo Gastos Admon y otros'!AD16","v":437154.58649230254},{"$f":"+'Modulo de deuda'!AF183+'Modulo Gastos Admon y otros'!AE15+'Modulo Gastos Admon y otros'!AE16","v":442154.85043802753},{"$f":"+'Modulo de deuda'!AG183+'Modulo Gastos Admon y otros'!AF15+'Modulo Gastos Admon y otros'!AF16","v":440238.52135478542},{"$f":"+'Modulo de deuda'!AH183+'Modulo Gastos Admon y otros'!AG15+'Modulo Gastos Admon y otros'!AG16","v":453399.46656459925},{"$f":"+'Modulo de deuda'!AI183+'Modulo Gastos Admon y otros'!AH15+'Modulo Gastos Admon y otros'!AH16","v":444448.81816533167},{"$f":"+'Modulo de deuda'!AJ183+'Modulo Gastos Admon y otros'!AI15+'Modulo Gastos Admon y otros'!AI16","v":451001.5618768594},{"$f":"+'Modulo de deuda'!AK183+'Modulo Gastos Admon y otros'!AJ15+'Modulo Gastos Admon y otros'!AJ16","v":449536.8593084818},{"$f":"+'Modulo de deuda'!AL183+'Modulo Gastos Admon y otros'!AK15+'Modulo Gastos Admon y otros'!AK16","v":457429.84460900293},{"$f":"+'Modulo de deuda'!AM183+'Modulo Gastos Admon y otros'!AL15+'Modulo Gastos Admon y otros'!AL16","v":455491.30973660393},{"$f":"+'Modulo de deuda'!AN183+'Modulo Gastos Admon y otros'!AM15+'Modulo Gastos Admon y otros'!AM16","v":468821.03675166244},{"$f":"+'Modulo de deuda'!AO183+'Modulo Gastos Admon y otros'!AN15+'Modulo Gastos Admon y otros'!AN16","v":459491.25989817205},{"$f":"+'Modulo de deuda'!AP183+'Modulo Gastos Admon y otros'!AO15+'Modulo Gastos Admon y otros'!AO16","v":466045.85401309282},{"$f":"+'Modulo de deuda'!AQ183+'Modulo Gastos Admon y otros'!AP15+'Modulo Gastos Admon y otros'!AP16","v":464383.11584534898},{"$f":"+'Modulo de deuda'!AR183+'Modulo Gastos Admon y otros'!AQ15+'Modulo Gastos Admon y otros'!AQ16","v":472307.2437385837},{"$f":"+'Modulo de deuda'!AS183+'Modulo Gastos Admon y otros'!AR15+'Modulo Gastos Admon y otros'!AR16","v":470155.13449479267},{"$f":"+'Modulo de deuda'!AT183+'Modulo Gastos Admon y otros'!AS15+'Modulo Gastos Admon y otros'!AS16","v":483832.36828500516},{"$f":"+'Modulo de deuda'!AU183+'Modulo Gastos Admon y otros'!AT15+'Modulo Gastos Admon y otros'!AT16","v":474290.61822763609},{"$f":"+'Modulo de deuda'!AV183+'Modulo Gastos Admon y otros'!AU15+'Modulo Gastos Admon y otros'!AU16","v":481025.60362663877},{"$f":"+'Modulo de deuda'!AW183+'Modulo Gastos Admon y otros'!AV15+'Modulo Gastos Admon y otros'!AV16","v":479340.42835145863},{"$f":"+'Modulo de deuda'!AX183+'Modulo Gastos Admon y otros'!AW15+'Modulo Gastos Admon y otros'!AW16","v":487478.96731879003},{"$f":"+'Modulo de deuda'!AY183+'Modulo Gastos Admon y otros'!AX15+'Modulo Gastos Admon y otros'!AX16","v":485292.53602510557},{"$f":"+'Modulo de deuda'!AZ183+'Modulo Gastos Admon y otros'!AY15+'Modulo Gastos Admon y otros'!AY16","v":499326.45546494226},{"$f":"+'Modulo de deuda'!BA183+'Modulo Gastos Admon y otros'!AZ15+'Modulo Gastos Admon y otros'!AZ16","v":489568.09787322331},{"$f":"+'Modulo de deuda'!BB183+'Modulo Gastos Admon y otros'!BA15+'Modulo Gastos Admon y otros'!BA16","v":496488.53291000437},{"$f":"+'Modulo de deuda'!BC183+'Modulo Gastos Admon y otros'!BB15+'Modulo Gastos Admon y otros'!BB16","v":494780.97324868548},{"$f":"+'Modulo de deuda'!BD183+'Modulo Gastos Admon y otros'!BC15+'Modulo Gastos Admon y otros'!BC16","v":503139.82824293396},{"$f":"+'Modulo de deuda'!BE183+'Modulo Gastos Admon y otros'!BD15+'Modulo Gastos Admon y otros'!BD16","v":500918.84063353116},{"$f":"+'Modulo de deuda'!BF183+'Modulo Gastos Admon y otros'!BE15+'Modulo Gastos Admon y otros'!BE16","v":515318.8707046184},{"$f":"+'Modulo de deuda'!BG183+'Modulo Gastos Admon y otros'!BF15+'Modulo Gastos Admon y otros'!BF16","v":505339.17634099833},{"$f":"+'Modulo de deuda'!BH183+'Modulo Gastos Admon y otros'!BG15+'Modulo Gastos Admon y otros'!BG16","v":512450.26392822672},{"$f":"+'Modulo de deuda'!BI183+'Modulo Gastos Admon y otros'!BH15+'Modulo Gastos Admon y otros'!BH16","v":510720.39365159575},{"$f":"+'Modulo de deuda'!BJ183+'Modulo Gastos Admon y otros'!BI15+'Modulo Gastos Admon y otros'!BI16","v":519305.63530201034},{"$f":"+'Modulo de deuda'!BK183+'Modulo Gastos Admon y otros'!BJ15+'Modulo Gastos Admon y otros'!BJ16","v":516165.79591509968},{"$f":"+'Modulo de deuda'!BL183+'Modulo Gastos Admon y otros'!BK15+'Modulo Gastos Admon y otros'!BK16","v":531827.17048174993},{"$f":"+'Modulo de deuda'!BM183+'Modulo Gastos Admon y otros'!BL15+'Modulo Gastos Admon y otros'!BL16","v":521621.31952567748},{"$f":"+'Modulo de deuda'!BN183+'Modulo Gastos Admon y otros'!BM15+'Modulo Gastos Admon y otros'!BM16","v":528928.41740067839},{"$f":"+'Modulo de deuda'!BO183+'Modulo Gastos Admon y otros'!BN15+'Modulo Gastos Admon y otros'!BN16","v":527176.33857279026},{"$f":"+'Modulo de deuda'!BP183+'Modulo Gastos Admon y otros'!BO15+'Modulo Gastos Admon y otros'!BO16","v":535994.21402852889},{"$f":"+'Modulo de deuda'!BQ183+'Modulo Gastos Admon y otros'!BP15+'Modulo Gastos Admon y otros'!BP16","v":532797.5671380522},{"$f":"+'Modulo de deuda'!BR183+'Modulo Gastos Admon y otros'!BQ15+'Modulo Gastos Admon y otros'!BQ16","v":548132.15871272609},{"$f":"+'Modulo de deuda'!BS183+'Modulo Gastos Admon y otros'!BR15+'Modulo Gastos Admon y otros'!BR16","v":538434.4754650956},{"$f":"+'Modulo de deuda'!BT183+'Modulo Gastos Admon y otros'!BS15+'Modulo Gastos Admon y otros'!BS16","v":545943.10852553952},{"$f":"+'Modulo de deuda'!BU183+'Modulo Gastos Admon y otros'!BT15+'Modulo Gastos Admon y otros'!BT16","v":544168.96075018076},{"$f":"+'Modulo de deuda'!BV183+'Modulo Gastos Admon y otros'!BU15+'Modulo Gastos Admon y otros'!BU16","v":553225.90662294882},{"$f":"+'Modulo de deuda'!BW183+'Modulo Gastos Admon y otros'!BV15+'Modulo Gastos Admon y otros'!BV16","v":549971.7447411688},{"$f":"+'Modulo de deuda'!BX183+'Modulo Gastos Admon y otros'!BW15+'Modulo Gastos Admon y otros'!BW16","v":565706.5664297922},{"$f":"+'Modulo de deuda'!BY183+'Modulo Gastos Admon y otros'!BX15+'Modulo Gastos Admon y otros'!BX16","v":555791.05471787311},{"$f":"+'Modulo de deuda'!BZ183+'Modulo Gastos Admon y otros'!BY15+'Modulo Gastos Admon y otros'!BY16","v":563506.88659627468},{"$f":"+'Modulo de deuda'!CA183+'Modulo Gastos Admon y otros'!BZ15+'Modulo Gastos Admon y otros'!BZ16","v":561710.81525870704},{"$f":"+'Modulo de deuda'!CB183+'Modulo Gastos Admon y otros'!CA15+'Modulo Gastos Admon y otros'!CA16","v":571013.42948395293},{"$f":"+'Modulo de deuda'!CC183+'Modulo Gastos Admon y otros'!CB15+'Modulo Gastos Admon y otros'!CB16","v":567701.03006026451},{"$f":"+'Modulo de deuda'!CD183+'Modulo Gastos Admon y otros'!CC15+'Modulo Gastos Admon y otros'!CC16","v":583846.66709584172},{"$f":"+'Modulo de deuda'!CE183+'Modulo Gastos Admon y otros'!CD15+'Modulo Gastos Admon y otros'!CD16","v":573708.65290183877},{"$f":"+'Modulo de deuda'!CF183+'Modulo Gastos Admon y otros'!CE15+'Modulo Gastos Admon y otros'!CE16","v":581637.50943488721},{"$f":"+'Modulo de deuda'!CG183+'Modulo Gastos Admon y otros'!CF15+'Modulo Gastos Admon y otros'!CF16","v":579819.68597043725},{"$f":"+'Modulo de deuda'!CH183+'Modulo Gastos Admon y otros'!CG15+'Modulo Gastos Admon y otros'!CG16","v":582911.17835061694},{"$f":"+'Modulo de deuda'!CI183+'Modulo Gastos Admon y otros'!CH15+'Modulo Gastos Admon y otros'!CH16","v":586019.15447096631}]
[null,"Margen Financiero",{"$f":"C11-C18","v":106800699.94984013},{"$f":"D11-D18","v":{"$error":"#N/A"}},{"$f":"E11-E18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BQ11-BQ18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"     Gastos de Personal",14379144.102,{"$f":"+'Modulo Gastos Admon y otros'!C26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!D26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!E26","v":1338620.662},{"$f":"+'Modulo Gastos Admon y otros'!F26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!G26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!H26","v":1344424.5999999999},{"$f":"+'Modulo Gastos Admon y otros'!I26","v":1355458.2009999999},{"$f":"+'Modulo Gastos Admon y otros'!J26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!K26","v":1338620.662},{"$f":"+'Modulo Gastos Admon y otros'!L26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!M26","v":1574917.4229999997},{"$f":"+'Modulo Gastos Admon y otros'!N26","v":1767211.5970000001},{"$f":"+'Modulo Gastos Admon y otros'!O26","v":1420042.7543032689},{"$f":"+'Modulo Gastos Admon y otros'!P26","v":1429012.1322803192},{"$f":"+'Modulo Gastos Admon y otros'!Q26","v":1438169.9663050706},{"$f":"+'Modulo Gastos Admon y otros'!R26","v":1447529.3685835178},{"$f":"+'Modulo Gastos Admon y otros'!S26","v":1457104.6082048109},{"$f":"+'Modulo Gastos Admon y otros'!T26","v":1466911.2151860853},{"$f":"+'Modulo Gastos Admon y otros'!U26","v":1476966.0938871715},{"$f":"+'Modulo Gastos Admon y otros'!V26","v":1487287.6466390786},{"$f":"+'Modulo Gastos Admon y otros'!W26","v":1497895.9085061506},{"$f":"+'Modulo Gastos Admon y otros'!X26","v":1508812.6941846488},{"$f":"+'Modulo Gastos Admon y otros'!Y26","v":1520061.7581308181},{"$f":"+'Modulo Gastos Admon y otros'!Z26","v":1531668.9691099527},{"$f":"+'Modulo Gastos Admon y otros'!AA26","v":1543273.2828007319},{"$f":"+'Modulo Gastos Admon y otros'!AB26","v":1553483.6883396369},{"$f":"+'Modulo Gastos Admon y otros'!AC26","v":1563854.3995894147},{"$f":"+'Modulo Gastos Admon y otros'!AD26","v":1574383.4904653111},{"$f":"+'Modulo Gastos Admon y otros'!AE26","v":1585067.6847894317},{"$f":"+'Modulo Gastos Admon y otros'!AF26","v":1595902.1303352453},{"$f":"+'Modulo Gastos Admon y otros'!AG26","v":1606880.1431233513},{"$f":"+'Modulo Gastos Admon y otros'!AH26","v":1617992.9184420097},{"$f":"+'Modulo Gastos Admon y otros'!AI26","v":1629229.2046719734},{"$f":"+'Modulo Gastos Admon y otros'!AJ26","v":1640574.9355587906},{"$f":"+'Modulo Gastos Admon y otros'!AK26","v":1652012.816092595},{"$f":"+'Modulo Gastos Admon y otros'!AL26","v":1663521.8566205483},{"$f":"+'Modulo Gastos Admon y otros'!AM26","v":1674533.2307574698},{"$f":"+'Modulo Gastos Admon y otros'!AN26","v":1685532.2440500723},{"$f":"+'Modulo Gastos Admon y otros'!AO26","v":1696643.9225359091},{"$f":"+'Modulo Gastos Admon y otros'!AP26","v":1707864.4569812799},{"$f":"+'Modulo Gastos Admon y otros'!AQ26","v":1719189.8724902968},{"$f":"+'Modulo Gastos Admon y otros'!AR26","v":1730616.1353102617},{"$f":"+'Modulo Gastos Admon y otros'!AS26","v":1742139.2896352031},{"$f":"+'Modulo Gastos Admon y otros'!AT26","v":1753755.6297936642},{"$f":"+'Modulo Gastos Admon y otros'!AU26","v":1765461.9140103133},{"$f":"+'Modulo Gastos Admon y otros'!AV26","v":1777255.6268423321},{"$f":"+'Modulo Gastos Admon y otros'!AW26","v":1789135.2984244672},{"$f":"+'Modulo Gastos Admon y otros'!AX26","v":1801100.8898261765},{"$f":"+'Modulo Gastos Admon y otros'!AY26","v":1813154.2551475561},{"$f":"+'Modulo Gastos Admon y otros'!AZ26","v":1825299.6924765934},{"$f":"+'Modulo Gastos Admon y otros'!BA26","v":1837546.606363625},{"$f":"+'Modulo Gastos Admon y otros'!BB26","v":1849893.9781859436},{"$f":"+'Modulo Gastos Admon y otros'!BC26","v":1862341.0408374018},{"$f":"+'Modulo Gastos Admon y otros'!BD26","v":1874887.3163362299},{"$f":"+'Modulo Gastos Admon y otros'!BE26","v":1887532.6471947783},{"$f":"+'Modulo Gastos Admon y otros'!BF26","v":1900277.2182845494},{"$f":"+'Modulo Gastos Admon y otros'!BG26","v":1913121.5651498372},{"$f":"+'Modulo Gastos Admon y otros'!BH26","v":1926066.5638005068},{"$f":"+'Modulo Gastos Admon y otros'!BI26","v":1939113.3959263184},{"$f":"+'Modulo Gastos Admon y otros'!BJ26","v":1952263.4821958691},{"$f":"+'Modulo Gastos Admon y otros'!BK26","v":1965518.3748030919},{"$f":"+'Modulo Gastos Admon y otros'!BL26","v":1978879.5986696484},{"$f":"+'Modulo Gastos Admon y otros'!BM26","v":1992348.4286638815},{"$f":"+'Modulo Gastos Admon y otros'!BN26","v":2005925.4067179025},{"$f":"+'Modulo Gastos Admon y otros'!BO26","v":2019611.2153889823},{"$f":"+'Modulo Gastos Admon y otros'!BP26","v":2033406.6678625396},{"$f":"+'Modulo Gastos Admon y otros'!BQ26","v":2047312.6936636157},{"$f":"+'Modulo Gastos Admon y otros'!BR26","v":2061330.3202523196},{"$f":"+'Modulo Gastos Admon y otros'!BS26","v":2075460.6509890202},{"$f":"+'Modulo Gastos Admon y otros'!BT26","v":2089704.8403636666},{"$f":"+'Modulo Gastos Admon y otros'!BU26","v":2104064.0679122317},{"$f":"+'Modulo Gastos Admon y otros'!BV26","v":2118539.5129176346},{"$f":"+'Modulo Gastos Admon y otros'!BW26","v":2133132.3328430005},{"$f":"+'Modulo Gastos Admon y otros'!BX26","v":2147843.6495074863},{"$f":"+'Modulo Gastos Admon y otros'!BY26","v":2162674.5483312667},{"$f":"+'Modulo Gastos Admon y otros'!BZ26","v":2177626.0975958668},{"$f":"+'Modulo Gastos Admon y otros'!CA26","v":2192699.4129720153},{"$f":"+'Modulo Gastos Admon y otros'!CB26","v":2207895.649114233},{"$f":"+'Modulo Gastos Admon y otros'!CC26","v":2223215.991398891},{"$f":"+'Modulo Gastos Admon y otros'!CD26","v":2238661.6482055606},{"$f":"+'Modulo Gastos Admon y otros'!CE26","v":2254233.8441616786},{"$f":"+'Modulo Gastos Admon y otros'!CF26","v":2269933.8147646347},{"$f":"+'Modulo Gastos Admon y otros'!CG26","v":2285762.802752092},{"$f":"+'Modulo Gastos Admon y otros'!CH26","v":2301722.0564964875}]
[null,"     Honorarios",1785726.7169999999,{"$f":"+'Modulo Gastos Admon y otros'!C27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!D27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!E27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!F27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!G27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!H27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!I27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!J27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!K27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!L27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!M27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!N27","v":372705.89199999999},{"$f":"+'Modulo Gastos Admon y otros'!O27","v":375029.28210933303},{"$f":"+'Modulo Gastos Admon y otros'!P27","v":377367.18556861236},{"$f":"+'Modulo Gastos Admon y otros'!Q27","v":379719.66333674075},{"$f":"+'Modulo Gastos Admon y otros'!R27","v":382086.80626882927},{"$f":"+'Modulo Gastos Admon y otros'!S27","v":384468.70578637271},{"$f":"+'Modulo Gastos Admon y otros'!T27","v":386865.45388078032},{"$f":"+'Modulo Gastos Admon y otros'!U27","v":389277.1431169287},{"$f":"+'Modulo Gastos Admon y otros'!V27","v":391703.86663673673},{"$f":"+'Modulo Gastos Admon y otros'!W27","v":394145.7181627627},{"$f":"+'Modulo Gastos Admon y otros'!X27","v":396602.79200182419},{"$f":"+'Modulo Gastos Admon y otros'!Y27","v":399075.18304864003},{"$f":"+'Modulo Gastos Admon y otros'!Z27","v":401562.98678949551},{"$f":"+'Modulo Gastos Admon y otros'!AA27","v":403864.92004073947},{"$f":"+'Modulo Gastos Admon y otros'!AB27","v":406180.04897203238},{"$f":"+'Modulo Gastos Admon y otros'!AC27","v":408508.44922673702},{"$f":"+'Modulo Gastos Admon y otros'!AD27","v":410850.19688183675},{"$f":"+'Modulo Gastos Admon y otros'!AE27","v":413205.36845042108},{"$f":"+'Modulo Gastos Admon y otros'!AF27","v":415574.04088418587},{"$f":"+'Modulo Gastos Admon y otros'!AG27","v":417956.29157594749},{"$f":"+'Modulo Gastos Admon y otros'!AH27","v":420352.19836217136},{"$f":"+'Modulo Gastos Admon y otros'!AI27","v":422761.8395255155},{"$f":"+'Modulo Gastos Admon y otros'!AJ27","v":425185.29379738792},{"$f":"+'Modulo Gastos Admon y otros'!AK27","v":427622.64036051929},{"$f":"+'Modulo Gastos Admon y otros'!AL27","v":430073.95885155001},{"$f":"+'Modulo Gastos Admon y otros'!AM27","v":432367.31101216964},{"$f":"+'Modulo Gastos Admon y otros'!AN27","v":434672.89238133439},{"$f":"+'Modulo Gastos Admon y otros'!AO27","v":436990.76817080902},{"$f":"+'Modulo Gastos Admon y otros'!AP27","v":439321.00394009746},{"$f":"+'Modulo Gastos Admon y otros'!AQ27","v":441663.66559829703},{"$f":"+'Modulo Gastos Admon y otros'!AR27","v":444018.8194059626},{"$f":"+'Modulo Gastos Admon y otros'!AS27","v":446386.53197698097},{"$f":"+'Modulo Gastos Admon y otros'!AT27","v":448766.87028045469},{"$f":"+'Modulo Gastos Admon y otros'!AU27","v":451159.90164259641},{"$f":"+'Modulo Gastos Admon y otros'!AV27","v":453565.69374863309},{"$f":"+'Modulo Gastos Admon y otros'!AW27","v":455984.31464472046},{"$f":"+'Modulo Gastos Admon y otros'!AX27","v":458415.83273986768},{"$f":"+'Modulo Gastos Admon y otros'!AY27","v":460860.31680787215},{"$f":"+'Modulo Gastos Admon y otros'!AZ27","v":463317.83598926489},{"$f":"+'Modulo Gastos Admon y otros'!BA27","v":465788.45979326591},{"$f":"+'Modulo Gastos Admon y otros'!BB27","v":468272.25809975044},{"$f":"+'Modulo Gastos Admon y otros'!BC27","v":470769.3011612253},{"$f":"+'Modulo Gastos Admon y otros'!BD27","v":473279.65960481606},{"$f":"+'Modulo Gastos Admon y otros'!BE27","v":475803.40443426452},{"$f":"+'Modulo Gastos Admon y otros'!BF27","v":478340.60703193716},{"$f":"+'Modulo Gastos Admon y otros'!BG27","v":480891.33916084399},{"$f":"+'Modulo Gastos Admon y otros'!BH27","v":483455.67296666844},{"$f":"+'Modulo Gastos Admon y otros'!BI27","v":486033.68097980798},{"$f":"+'Modulo Gastos Admon y otros'!BJ27","v":488625.43611742539},{"$f":"+'Modulo Gastos Admon y otros'!BK27","v":491231.01168551139},{"$f":"+'Modulo Gastos Admon y otros'!BL27","v":493850.48138095788},{"$f":"+'Modulo Gastos Admon y otros'!BM27","v":496483.91929364257},{"$f":"+'Modulo Gastos Admon y otros'!BN27","v":499131.39990852441},{"$f":"+'Modulo Gastos Admon y otros'!BO27","v":501792.99810775049},{"$f":"+'Modulo Gastos Admon y otros'!BP27","v":504468.78917277389},{"$f":"+'Modulo Gastos Admon y otros'!BQ27","v":507158.84878648299},{"$f":"+'Modulo Gastos Admon y otros'!BR27","v":509863.25303534226},{"$f":"+'Modulo Gastos Admon y otros'!BS27","v":512582.07841154403},{"$f":"+'Modulo Gastos Admon y otros'!BT27","v":515315.40181517234},{"$f":"+'Modulo Gastos Admon y otros'!BU27","v":518063.30055637774},{"$f":"+'Modulo Gastos Admon y otros'!BV27","v":520825.85235756414},{"$f":"+'Modulo Gastos Admon y otros'!BW27","v":523603.135355587},{"$f":"+'Modulo Gastos Admon y otros'!BX27","v":526395.22810396343},{"$f":"+'Modulo Gastos Admon y otros'!BY27","v":529202.20957509405},{"$f":"+'Modulo Gastos Admon y otros'!BZ27","v":532024.15916249668},{"$f":"+'Modulo Gastos Admon y otros'!CA27","v":534861.15668305173},{"$f":"+'Modulo Gastos Admon y otros'!CB27","v":537713.28237926017},{"$f":"+'Modulo Gastos Admon y otros'!CC27","v":540580.61692151276},{"$f":"+'Modulo Gastos Admon y otros'!CD27","v":543463.24141037185},{"$f":"+'Modulo Gastos Admon y otros'!CE27","v":546361.23737886536},{"$f":"+'Modulo Gastos Admon y otros'!CF27","v":549274.68679479277},{"$f":"+'Modulo Gastos Admon y otros'!CG27","v":552203.67206304357},{"$f":"+'Modulo Gastos Admon y otros'!CH27","v":555148.27602792811}]
[null,"     Contribuciones e Impuestos",{"$f":"2173957.253+18330878.851","v":20504836.103999998},{"$f":"+'Modulo Gastos Admon y otros'!C34","v":2032135.9359999998},{"$f":"+'Modulo Gastos Admon y otros'!D34","v":1932135.9299999997},{"$f":"+'Modulo Gastos Admon y otros'!E34","v":2032135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!F34","v":1136266.5160000001},{"$f":"+'Modulo Gastos Admon y otros'!G34","v":2032135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!H34","v":1132135.93},{"$f":"+'Modulo Gastos Admon y otros'!I34","v":2032135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!J34","v":1932135.9299999997},{"$f":"+'Modulo Gastos Admon y otros'!K34","v":2032135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!L34","v":1632135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!M34","v":2032135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!N34","v":1132135.94},{"$f":"+'Modulo Gastos Admon y otros'!O34","v":1803449.526073806},{"$f":"+'Modulo Gastos Admon y otros'!P34","v":1810086.9891502785},{"$f":"+'Modulo Gastos Admon y otros'!Q34","v":1816765.829656801},{"$f":"+'Modulo Gastos Admon y otros'!R34","v":1823486.3055370641},{"$f":"+'Modulo Gastos Admon y otros'!S34","v":1830248.6763427584},{"$f":"+'Modulo Gastos Admon y otros'!T34","v":1837053.2032435995},{"$f":"+'Modulo Gastos Admon y otros'!U34","v":1843900.1490374156},{"$f":"+'Modulo Gastos Admon y otros'!V34","v":1850789.7781602957},{"$f":"+'Modulo Gastos Admon y otros'!W34","v":1857722.3566968029},{"$f":"+'Modulo Gastos Admon y otros'!X34","v":1864698.1523902505},{"$f":"+'Modulo Gastos Admon y otros'!Y34","v":1871717.4346530433},{"$f":"+'Modulo Gastos Admon y otros'!Z34","v":1878780.4745770819},{"$f":"+'Modulo Gastos Admon y otros'!AA34","v":1922251.6411081897},{"$f":"+'Modulo Gastos Admon y otros'!AB34","v":1928824.4457882713},{"$f":"+'Modulo Gastos Admon y otros'!AC34","v":1935434.9286362734},{"$f":"+'Modulo Gastos Admon y otros'!AD34","v":1942083.3056398011},{"$f":"+'Modulo Gastos Admon y otros'!AE34","v":1948769.7940245927},{"$f":"+'Modulo Gastos Admon y otros'!AF34","v":1955494.6122616208},{"$f":"+'Modulo Gastos Admon y otros'!AG34","v":1962257.9800742255},{"$f":"+'Modulo Gastos Admon y otros'!AH34","v":1969060.1184452996},{"$f":"+'Modulo Gastos Admon y otros'!AI34","v":1975901.2496245038},{"$f":"+'Modulo Gastos Admon y otros'!AJ34","v":1982781.5971355303},{"$f":"+'Modulo Gastos Admon y otros'!AK34","v":1989701.385783406},{"$f":"+'Modulo Gastos Admon y otros'!AL34","v":1996660.8416618393},{"$f":"+'Modulo Gastos Admon y otros'!AM34","v":2038076.1755177449},{"$f":"+'Modulo Gastos Admon y otros'!AN34","v":2044621.8740353179},{"$f":"+'Modulo Gastos Admon y otros'!AO34","v":2051202.4772280729},{"$f":"+'Modulo Gastos Admon y otros'!AP34","v":2057818.1712237932},{"$f":"+'Modulo Gastos Admon y otros'!AQ34","v":2064469.1431427789},{"$f":"+'Modulo Gastos Admon y otros'!AR34","v":2071155.5811031437},{"$f":"+'Modulo Gastos Admon y otros'!AS34","v":2077877.6742261332},{"$f":"+'Modulo Gastos Admon y otros'!AT34","v":2084635.6126414728},{"$f":"+'Modulo Gastos Admon y otros'!AU34","v":2091429.5874927491},{"$f":"+'Modulo Gastos Admon y otros'!AV34","v":2098259.7909428137},{"$f":"+'Modulo Gastos Admon y otros'!AW34","v":2105126.4161792179},{"$f":"+'Modulo Gastos Admon y otros'!AX34","v":2112029.6574196792},{"$f":"+'Modulo Gastos Admon y otros'!AY34","v":2155444.7607598435},{"$f":"+'Modulo Gastos Admon y otros'!AZ34","v":2162421.8208097247},{"$f":"+'Modulo Gastos Admon y otros'!BA34","v":2169436.085752883},{"$f":"+'Modulo Gastos Admon y otros'!BB34","v":2176487.7539829207},{"$f":"+'Modulo Gastos Admon y otros'!BC34","v":2183577.0249513676},{"$f":"+'Modulo Gastos Admon y otros'!BD34","v":2190704.0991733205},{"$f":"+'Modulo Gastos Admon y otros'!BE34","v":2197869.178233115},{"$f":"+'Modulo Gastos Admon y otros'!BF34","v":2205072.4647900257},{"$f":"+'Modulo Gastos Admon y otros'!BG34","v":2212314.1625840012},{"$f":"+'Modulo Gastos Admon y otros'!BH34","v":2219594.4764414243},{"$f":"+'Modulo Gastos Admon y otros'!BI34","v":2226913.612280908},{"$f":"+'Modulo Gastos Admon y otros'!BJ34","v":2234271.7771191155},{"$f":"+'Modulo Gastos Admon y otros'!BK34","v":2279785.6072067935},{"$f":"+'Modulo Gastos Admon y otros'!BL34","v":2287222.4555139621},{"$f":"+'Modulo Gastos Admon y otros'!BM34","v":2294698.9605168737},{"$f":"+'Modulo Gastos Admon y otros'!BN34","v":2302215.3336832714},{"$f":"+'Modulo Gastos Admon y otros'!BO34","v":2309771.7876085392},{"$f":"+'Modulo Gastos Admon y otros'!BP34","v":2317368.5360217188},{"$f":"+'Modulo Gastos Admon y otros'!BQ34","v":2325005.7937915535},{"$f":"+'Modulo Gastos Admon y otros'!BR34","v":2332683.7769325646},{"$f":"+'Modulo Gastos Admon y otros'!BS34","v":2340402.7026111633},{"$f":"+'Modulo Gastos Admon y otros'!BT34","v":2348162.789151791},{"$f":"+'Modulo Gastos Admon y otros'!BU34","v":2355964.2560430965},{"$f":"+'Modulo Gastos Admon y otros'!BV34","v":2363807.3239441421},{"$f":"+'Modulo Gastos Admon y otros'!BW34","v":2411523.882086677},{"$f":"+'Modulo Gastos Admon y otros'!BX34","v":2419450.8186972872},{"$f":"+'Modulo Gastos Admon y otros'!BY34","v":2427420.0253798915},{"$f":"+'Modulo Gastos Admon y otros'!BZ34","v":2435431.7275379547},{"$f":"+'Modulo Gastos Admon y otros'!CA34","v":2443486.1517768973},{"$f":"+'Modulo Gastos Admon y otros'!CB34","v":2451583.5259105056},{"$f":"+'Modulo Gastos Admon y otros'!CC34","v":2459724.078967372},{"$f":"+'Modulo Gastos Admon y otros'!CD34","v":2467908.0411973759},{"$f":"+'Modulo Gastos Admon y otros'!CE34","v":2476135.6440781942},{"$f":"+'Modulo Gastos Admon y otros'!CF34","v":2484407.1203218494},{"$f":"+'Modulo Gastos Admon y otros'!CG34","v":2492722.7038812917},{"$f":"+'Modulo Gastos Admon y otros'!CH34","v":2501082.6299570161}]
[null,"     Gastos Generales",{"$f":"22666956-18330878.851","v":4336077.1490000002},{"$f":"+'Modulo Gastos Admon y otros'!C35+'Modulo Gastos Admon y otros'!C36","v":1263574.8640000001},{"$f":"+'Modulo Gastos Admon y otros'!D35+'Modulo Gastos Admon y otros'!D36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!E35+'Modulo Gastos Admon y otros'!E36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!F35+'Modulo Gastos Admon y otros'!F36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!G35+'Modulo Gastos Admon y otros'!G36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!H35+'Modulo Gastos Admon y otros'!H36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!I35+'Modulo Gastos Admon y otros'!I36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!J35+'Modulo Gastos Admon y otros'!J36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!K35+'Modulo Gastos Admon y otros'!K36","v":783669.37},{"$f":"+'Modulo Gastos Admon y otros'!L35+'Modulo Gastos Admon y otros'!L36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!M35+'Modulo Gastos Admon y otros'!M36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!N35+'Modulo Gastos Admon y otros'!N36","v":778507.28399999999},{"$f":"+'Modulo Gastos Admon y otros'!O35+'Modulo Gastos Admon y otros'!O36","v":824467.64624326408},{"$f":"+'Modulo Gastos Admon y otros'!P35+'Modulo Gastos Admon y otros'!P36","v":829607.31360836886},{"$f":"+'Modulo Gastos Admon y otros'!Q35+'Modulo Gastos Admon y otros'!Q36","v":834779.0212612208},{"$f":"+'Modulo Gastos Admon y otros'!R35+'Modulo Gastos Admon y otros'!R36","v":839982.96893848898},{"$f":"+'Modulo Gastos Admon y otros'!S35+'Modulo Gastos Admon y otros'!S36","v":845219.35762198514},{"$f":"+'Modulo Gastos Admon y otros'!T35+'Modulo Gastos Admon y otros'!T36","v":850488.38954642601},{"$f":"+'Modulo Gastos Admon y otros'!U35+'Modulo Gastos Admon y otros'!U36","v":855790.26820724434},{"$f":"+'Modulo Gastos Admon y otros'!V35+'Modulo Gastos Admon y otros'!V36","v":861125.19836844713},{"$f":"+'Modulo Gastos Admon y otros'!W35+'Modulo Gastos Admon y otros'!W36","v":866493.38607052434},{"$f":"+'Modulo Gastos Admon y otros'!X35+'Modulo Gastos Admon y otros'!X36","v":871895.03863840655},{"$f":"+'Modulo Gastos Admon y otros'!Y35+'Modulo Gastos Admon y otros'!Y36","v":877330.3646894719},{"$f":"+'Modulo Gastos Admon y otros'!Z35+'Modulo Gastos Admon y otros'!Z36","v":882799.57414160285},{"$f":"+'Modulo Gastos Admon y otros'!AA35+'Modulo Gastos Admon y otros'!AA36","v":887860.16428749159},{"$f":"+'Modulo Gastos Admon y otros'!AB35+'Modulo Gastos Admon y otros'!AB36","v":892949.76393154368},{"$f":"+'Modulo Gastos Admon y otros'!AC35+'Modulo Gastos Admon y otros'!AC36","v":898068.53936878778},{"$f":"+'Modulo Gastos Admon y otros'!AD35+'Modulo Gastos Admon y otros'!AD36","v":903216.657847528},{"$f":"+'Modulo Gastos Admon y otros'!AE35+'Modulo Gastos Admon y otros'!AE36","v":908394.287574808},{"$f":"+'Modulo Gastos Admon y otros'!AF35+'Modulo Gastos Admon y otros'!AF36","v":913601.59772190754},{"$f":"+'Modulo Gastos Admon y otros'!AG35+'Modulo Gastos Admon y otros'!AG36","v":918838.75842986919},{"$f":"+'Modulo Gastos Admon y otros'!AH35+'Modulo Gastos Admon y otros'!AH36","v":924105.94081505807},{"$f":"+'Modulo Gastos Admon y otros'!AI35+'Modulo Gastos Admon y otros'!AI36","v":929403.31697475223},{"$f":"+'Modulo Gastos Admon y otros'!AJ35+'Modulo Gastos Admon y otros'!AJ36","v":934731.05999276636},{"$f":"+'Modulo Gastos Admon y otros'!AK35+'Modulo Gastos Admon y otros'!AK36","v":940089.34394510626},{"$f":"+'Modulo Gastos Admon y otros'!AL35+'Modulo Gastos Admon y otros'!AL36","v":945478.3439056573},{"$f":"+'Modulo Gastos Admon y otros'!AM35+'Modulo Gastos Admon y otros'!AM36","v":950520.06930704019},{"$f":"+'Modulo Gastos Admon y otros'!AN35+'Modulo Gastos Admon y otros'!AN36","v":955588.67950719886},{"$f":"+'Modulo Gastos Admon y otros'!AO35+'Modulo Gastos Admon y otros'!AO36","v":960684.31786824635},{"$f":"+'Modulo Gastos Admon y otros'!AP35+'Modulo Gastos Admon y otros'!AP36","v":965807.12851676787},{"$f":"+'Modulo Gastos Admon y otros'!AQ35+'Modulo Gastos Admon y otros'!AQ36","v":970957.25634789828},{"$f":"+'Modulo Gastos Admon y otros'!AR35+'Modulo Gastos Admon y otros'!AR36","v":976134.84702941962},{"$f":"+'Modulo Gastos Admon y otros'!AS35+'Modulo Gastos Admon y otros'!AS36","v":981340.04700588179},{"$f":"+'Modulo Gastos Admon y otros'!AT35+'Modulo Gastos Admon y otros'!AT36","v":986573.00350274402},{"$f":"+'Modulo Gastos Admon y otros'!AU35+'Modulo Gastos Admon y otros'!AU36","v":991833.86453053996},{"$f":"+'Modulo Gastos Admon y otros'!AV35+'Modulo Gastos Admon y otros'!AV36","v":997122.77888906316},{"$f":"+'Modulo Gastos Admon y otros'!AW35+'Modulo Gastos Admon y otros'!AW36","v":1002439.8961715759},{"$f":"+'Modulo Gastos Admon y otros'!AX35+'Modulo Gastos Admon y otros'!AX36","v":1007785.3667690412},{"$f":"+'Modulo Gastos Admon y otros'!AY35+'Modulo Gastos Admon y otros'!AY36","v":1013159.341874375},{"$f":"+'Modulo Gastos Admon y otros'!AZ35+'Modulo Gastos Admon y otros'!AZ36","v":1018561.9734867242},{"$f":"+'Modulo Gastos Admon y otros'!BA35+'Modulo Gastos Admon y otros'!BA36","v":1023993.4144157647},{"$f":"+'Modulo Gastos Admon y otros'!BB35+'Modulo Gastos Admon y otros'!BB36","v":1029453.8182860238},{"$f":"+'Modulo Gastos Admon y otros'!BC35+'Modulo Gastos Admon y otros'!BC36","v":1034943.3395412257},{"$f":"+'Modulo Gastos Admon y otros'!BD35+'Modulo Gastos Admon y otros'!BD36","v":1040462.1334486592},{"$f":"+'Modulo Gastos Admon y otros'!BE35+'Modulo Gastos Admon y otros'!BE36","v":1046010.3561035702},{"$f":"+'Modulo Gastos Admon y otros'!BF35+'Modulo Gastos Admon y otros'!BF36","v":1051588.1644335757},{"$f":"+'Modulo Gastos Admon y otros'!BG35+'Modulo Gastos Admon y otros'!BG36","v":1057195.7162031033},{"$f":"+'Modulo Gastos Admon y otros'!BH35+'Modulo Gastos Admon y otros'!BH36","v":1062833.1700178531},{"$f":"+'Modulo Gastos Admon y otros'!BI35+'Modulo Gastos Admon y otros'!BI36","v":1068500.6853292836},{"$f":"+'Modulo Gastos Admon y otros'!BJ35+'Modulo Gastos Admon y otros'!BJ36","v":1074198.4224391219},{"$f":"+'Modulo Gastos Admon y otros'!BK35+'Modulo Gastos Admon y otros'!BK36","v":1079926.5425038971},{"$f":"+'Modulo Gastos Admon y otros'!BL35+'Modulo Gastos Admon y otros'!BL36","v":1085685.2075395002},{"$f":"+'Modulo Gastos Admon y otros'!BM35+'Modulo Gastos Admon y otros'!BM36","v":1091474.5804257644},{"$f":"+'Modulo Gastos Admon y otros'!BN35+'Modulo Gastos Admon y otros'!BN36","v":1097294.8249110738},{"$f":"+'Modulo Gastos Admon y otros'!BO35+'Modulo Gastos Admon y otros'!BO36","v":1103146.1056169933},{"$f":"+'Modulo Gastos Admon y otros'!BP35+'Modulo Gastos Admon y otros'!BP36","v":1109028.5880429267},{"$f":"+'Modulo Gastos Admon y otros'!BQ35+'Modulo Gastos Admon y otros'!BQ36","v":1114942.4385707963},{"$f":"+'Modulo Gastos Admon y otros'!BR35+'Modulo Gastos Admon y otros'!BR36","v":1120887.8244697491},{"$f":"+'Modulo Gastos Admon y otros'!BS35+'Modulo Gastos Admon y otros'!BS36","v":1126864.9139008888},{"$f":"+'Modulo Gastos Admon y otros'!BT35+'Modulo Gastos Admon y otros'!BT36","v":1132873.8759220305},{"$f":"+'Modulo Gastos Admon y otros'!BU35+'Modulo Gastos Admon y otros'!BU36","v":1138914.8804924842},{"$f":"+'Modulo Gastos Admon y otros'!BV35+'Modulo Gastos Admon y otros'!BV36","v":1144988.0984778607},{"$f":"+'Modulo Gastos Admon y otros'!BW35+'Modulo Gastos Admon y otros'!BW36","v":1151093.7016549048},{"$f":"+'Modulo Gastos Admon y otros'!BX35+'Modulo Gastos Admon y otros'!BX36","v":1157231.8627163542},{"$f":"+'Modulo Gastos Admon y otros'!BY35+'Modulo Gastos Admon y otros'!BY36","v":1163402.7552758232},{"$f":"+'Modulo Gastos Admon y otros'!BZ35+'Modulo Gastos Admon y otros'!BZ36","v":1169606.5538727143},{"$f":"+'Modulo Gastos Admon y otros'!CA35+'Modulo Gastos Admon y otros'!CA36","v":1175843.4339771541},{"$f":"+'Modulo Gastos Admon y otros'!CB35+'Modulo Gastos Admon y otros'!CB36","v":1182113.5719949566},{"$f":"+'Modulo Gastos Admon y otros'!CC35+'Modulo Gastos Admon y otros'!CC36","v":1188417.1452726128},{"$f":"+'Modulo Gastos Admon y otros'!CD35+'Modulo Gastos Admon y otros'!CD36","v":1194754.3321023067},{"$f":"+'Modulo Gastos Admon y otros'!CE35+'Modulo Gastos Admon y otros'!CE36","v":1201125.3117269585},{"$f":"+'Modulo Gastos Admon y otros'!CF35+'Modulo Gastos Admon y otros'!CF36","v":1207530.2643452934},{"$f":"+'Modulo Gastos Admon y otros'!CG35+'Modulo Gastos Admon y otros'!CG36","v":1213969.3711169402},{"$f":"+'Modulo Gastos Admon y otros'!CH35+'Modulo Gastos Admon y otros'!CH36","v":1220442.8141675529}]
[null,"     Depreciación",900474.848,{"$f":"+'Modulo de Depreciacion-Amortiza'!C410","v":93791.191666666666},{"$f":"+'Modulo de Depreciacion-Amortiza'!D410","v":94249.677783333333},{"$f":"+'Modulo de Depreciacion-Amortiza'!E410","v":94708.163900000014},{"$f":"+'Modulo de Depreciacion-Amortiza'!F410","v":95166.650016666666},{"$f":"+'Modulo de Depreciacion-Amortiza'!G410","v":95625.136133333333},{"$f":"+'Modulo de Depreciacion-Amortiza'!H410","v":96083.62225},{"$f":"+'Modulo de Depreciacion-Amortiza'!I410","v":96542.108366666667},{"$f":"+'Modulo de Depreciacion-Amortiza'!J410","v":97000.594483333334},{"$f":"+'Modulo de Depreciacion-Amortiza'!K410","v":97459.080600000001},{"$f":"+'Modulo de Depreciacion-Amortiza'!L410","v":64990.316716666668},{"$f":"+'Modulo de Depreciacion-Amortiza'!M410","v":65448.802833333335},{"$f":"+'Modulo de Depreciacion-Amortiza'!N410","v":65907.288950000002},{"$f":"+'Modulo de Depreciacion-Amortiza'!O410","v":66365.774999999994},{"$f":"+'Modulo de Depreciacion-Amortiza'!P410","v":66826.358586730086},{"$f":"+'Modulo de Depreciacion-Amortiza'!Q410","v":67288.81864800521},{"$f":"+'Modulo de Depreciacion-Amortiza'!R410","v":67753.16282881498},{"$f":"+'Modulo de Depreciacion-Amortiza'!S410","v":68219.398805295583},{"$f":"+'Modulo de Depreciacion-Amortiza'!T410","v":68687.534284856752},{"$f":"+'Modulo de Depreciacion-Amortiza'!U410","v":69157.577006309177},{"$f":"+'Modulo de Depreciacion-Amortiza'!V410","v":69629.534739992392},{"$f":"+'Modulo de Depreciacion-Amortiza'!W410","v":70103.415287903292},{"$f":"+'Modulo de Depreciacion-Amortiza'!X410","v":70579.226483825041},{"$f":"+'Modulo de Depreciacion-Amortiza'!Y410","v":71056.97619345662},{"$f":"+'Modulo de Depreciacion-Amortiza'!Z410","v":71536.67231454284},{"$f":"+'Modulo de Depreciacion-Amortiza'!AA410","v":72018.322777004898},{"$f":"+'Modulo de Depreciacion-Amortiza'!AB410","v":72501.935543071479},{"$f":"+'Modulo de Depreciacion-Amortiza'!AC410","v":72987.325493876968},{"$f":"+'Modulo de Depreciacion-Amortiza'!AD410","v":73474.499160236577},{"$f":"+'Modulo de Depreciacion-Amortiza'!AE410","v":73963.463096964959},{"$f":"+'Modulo de Depreciacion-Amortiza'!AF410","v":74454.223882964492},{"$f":"+'Modulo de Depreciacion-Amortiza'!AG410","v":74946.788121313788},{"$f":"+'Modulo de Depreciacion-Amortiza'!AH410","v":75441.1624393565},{"$f":"+'Modulo de Depreciacion-Amortiza'!AI410","v":75937.353488790483},{"$f":"+'Modulo de Depreciacion-Amortiza'!AJ410","v":76435.367945757331},{"$f":"+'Modulo de Depreciacion-Amortiza'!AK410","v":76935.212510932208},{"$f":"+'Modulo de Depreciacion-Amortiza'!AL410","v":77436.893909613937},{"$f":"+'Modulo de Depreciacion-Amortiza'!AM410","v":77940.418891815571},{"$f":"+'Modulo de Depreciacion-Amortiza'!AN410","v":78445.794232355154},{"$f":"+'Modulo de Depreciacion-Amortiza'!AO410","v":78953.026730946891},{"$f":"+'Modulo de Depreciacion-Amortiza'!AP410","v":79462.123212292674},{"$f":"+'Modulo de Depreciacion-Amortiza'!AQ410","v":79973.090526173823},{"$f":"+'Modulo de Depreciacion-Amortiza'!AR410","v":80485.93554754334},{"$f":"+'Modulo de Depreciacion-Amortiza'!AS410","v":81000.665176618364},{"$f":"+'Modulo de Depreciacion-Amortiza'!AT410","v":81517.28633897299},{"$f":"+'Modulo de Depreciacion-Amortiza'!AU410","v":82035.805985631509},{"$f":"+'Modulo de Depreciacion-Amortiza'!AV410","v":82556.231093161856},{"$f":"+'Modulo de Depreciacion-Amortiza'!AW410","v":83078.568663769605},{"$f":"+'Modulo de Depreciacion-Amortiza'!AX410","v":83602.825725392016},{"$f":"+'Modulo de Depreciacion-Amortiza'!AY410","v":84129.009331792709},{"$f":"+'Modulo de Depreciacion-Amortiza'!AZ410","v":84657.126562656573},{"$f":"+'Modulo de Depreciacion-Amortiza'!BA410","v":85187.184523684962},{"$f":"+'Modulo de Depreciacion-Amortiza'!BB410","v":85719.190346691292},{"$f":"+'Modulo de Depreciacion-Amortiza'!BC410","v":86253.151189697106},{"$f":"+'Modulo de Depreciacion-Amortiza'!BD410","v":86789.074237028253},{"$f":"+'Modulo de Depreciacion-Amortiza'!BE410","v":87326.966699411656},{"$f":"+'Modulo de Depreciacion-Amortiza'!BF410","v":87866.835814072241},{"$f":"+'Modulo de Depreciacion-Amortiza'!BG410","v":88408.68884483038},{"$f":"+'Modulo de Depreciacion-Amortiza'!BH410","v":88952.533082199603},{"$f":"+'Modulo de Depreciacion-Amortiza'!BI410","v":89498.375843484697},{"$f":"+'Modulo de Depreciacion-Amortiza'!BJ410","v":90046.224472880116},{"$f":"+'Modulo de Depreciacion-Amortiza'!BK410","v":90596.086341568851},{"$f":"+'Modulo de Depreciacion-Amortiza'!BL410","v":90701.441064488259},{"$f":"+'Modulo de Depreciacion-Amortiza'!BM410","v":90808.823850429573},{"$f":"+'Modulo de Depreciacion-Amortiza'!BN410","v":90918.242152137871},{"$f":"+'Modulo de Depreciacion-Amortiza'!BO410","v":91029.703449745604},{"$f":"+'Modulo de Depreciacion-Amortiza'!BP410","v":91143.215250873327},{"$f":"+'Modulo de Depreciacion-Amortiza'!BQ410","v":91258.785090730642},{"$f":"+'Modulo de Depreciacion-Amortiza'!BR410","v":91376.420532217613},{"$f":"+'Modulo de Depreciacion-Amortiza'!BS410","v":91496.129166026556},{"$f":"+'Modulo de Depreciacion-Amortiza'!BT410","v":91617.918610744062},{"$f":"+'Modulo de Depreciacion-Amortiza'!BU410","v":91741.796512953646},{"$f":"+'Modulo de Depreciacion-Amortiza'!BV410","v":91867.770547338529},{"$f":"+'Modulo de Depreciacion-Amortiza'!BW410","v":91995.848483451584},{"$f":"+'Modulo de Depreciacion-Amortiza'!BX410","v":92123.995155899043},{"$f":"+'Modulo de Depreciacion-Amortiza'!BY410","v":92252.433622271914},{"$f":"+'Modulo de Depreciacion-Amortiza'!BZ410","v":92381.164225097455},{"$f":"+'Modulo de Depreciacion-Amortiza'!CA410","v":92510.187305188549},{"$f":"+'Modulo de Depreciacion-Amortiza'!CB410","v":92639.503201625223},{"$f":"+'Modulo de Depreciacion-Amortiza'!CC410","v":92769.11225173618},{"$f":"+'Modulo de Depreciacion-Amortiza'!CD410","v":92899.014791080102},{"$f":"+'Modulo de Depreciacion-Amortiza'!CE410","v":93029.211153426906},{"$f":"+'Modulo de Depreciacion-Amortiza'!CF410","v":93159.701670738883},{"$f":"+'Modulo de Depreciacion-Amortiza'!CG410","v":93290.486673151638},{"$f":"+'Modulo de Depreciacion-Amortiza'!CH410","v":93421.566488955024}]
[null,"     Amortización",162245.35800000001,{"$f":"+'Modulo de Depreciacion-Amortiza'!C511","v":0},{"$f":"+'Modulo de Depreciacion-Amortiza'!D511","v":1985.4166666666667},{"$f":"+'Modulo de Depreciacion-Amortiza'!E511","v":3970.8333333333335},{"$f":"+'Modulo de Depreciacion-Amortiza'!F511","v":5956.25},{"$f":"+'Modulo de Depreciacion-Amortiza'!G511","v":7941.666666666667},{"$f":"+'Modulo de Depreciacion-Amortiza'!H511","v":9927.0833333333339},{"$f":"+'Modulo de Depreciacion-Amortiza'!I511","v":11912.5},{"$f":"+'Modulo de Depreciacion-Amortiza'!J511","v":13897.916666666666},{"$f":"+'Modulo de Depreciacion-Amortiza'!K511","v":15883.333333333332},{"$f":"+'Modulo de Depreciacion-Amortiza'!L511","v":17868.75},{"$f":"+'Modulo de Depreciacion-Amortiza'!M511","v":19854.166666666668},{"$f":"+'Modulo de Depreciacion-Amortiza'!N511","v":21839.583333333336},{"$f":"+'Modulo de Depreciacion-Amortiza'!O511","v":23825.000000000004},{"$f":"+'Modulo de Depreciacion-Amortiza'!P511","v":25819.499522070371},{"$f":"+'Modulo de Depreciacion-Amortiza'!Q511","v":27822.124882080079},{"$f":"+'Modulo de Depreciacion-Amortiza'!R511","v":29832.909185698743},{"$f":"+'Modulo de Depreciacion-Amortiza'!S511","v":31851.885673472567},{"$f":"+'Modulo de Depreciacion-Amortiza'!T511","v":33879.087721373857},{"$f":"+'Modulo de Depreciacion-Amortiza'!U511","v":35914.548841352764},{"$f":"+'Modulo de Depreciacion-Amortiza'!V511","v":37958.302681891262},{"$f":"+'Modulo de Depreciacion-Amortiza'!W511","v":40010.383028559423},{"$f":"+'Modulo de Depreciacion-Amortiza'!X511","v":42070.823804573905},{"$f":"+'Modulo de Depreciacion-Amortiza'!Y511","v":44139.659071358743},{"$f":"+'Modulo de Depreciacion-Amortiza'!Z511","v":46216.923029108439},{"$f":"+'Modulo de Depreciacion-Amortiza'!AA511","v":48302.65001735332},{"$f":"+'Modulo de Depreciacion-Amortiza'!AB511","v":50396.874515527204},{"$f":"+'Modulo de Depreciacion-Amortiza'!AC511","v":52498.794889573604},{"$f":"+'Modulo de Depreciacion-Amortiza'!AD511","v":54608.439420369519},{"$f":"+'Modulo de Depreciacion-Amortiza'!AE511","v":56725.836492718787},{"$f":"+'Modulo de Depreciacion-Amortiza'!AF511","v":58851.014595733977},{"$f":"+'Modulo de Depreciacion-Amortiza'!AG511","v":60984.002323219735},{"$f":"+'Modulo de Depreciacion-Amortiza'!AH511","v":63124.82837405747},{"$f":"+'Modulo de Depreciacion-Amortiza'!AI511","v":65273.521552591526},{"$f":"+'Modulo de Depreciacion-Amortiza'!AJ511","v":67430.110769016712},{"$f":"+'Modulo de Depreciacion-Amortiza'!AK511","v":69594.625039767299},{"$f":"+'Modulo de Depreciacion-Amortiza'!AL511","v":71767.093487907419},{"$f":"+'Modulo de Depreciacion-Amortiza'!AM511","v":73947.545343522914},{"$f":"+'Modulo de Depreciacion-Amortiza'!AN511","v":74150.593277447959},{"$f":"+'Modulo de Depreciacion-Amortiza'!AO511","v":74361.683401659786},{"$f":"+'Modulo de Depreciacion-Amortiza'!AP511","v":74580.845269674872},{"$f":"+'Modulo de Depreciacion-Amortiza'!AQ511","v":74808.108543613169},{"$f":"+'Modulo de Depreciacion-Amortiza'!AR511","v":75043.502994597395},{"$f":"+'Modulo de Depreciacion-Amortiza'!AS511","v":75287.058503153356},{"$f":"+'Modulo de Depreciacion-Amortiza'!AT511","v":75538.805059612103},{"$f":"+'Modulo de Depreciacion-Amortiza'!AU511","v":75798.772764513531},{"$f":"+'Modulo de Depreciacion-Amortiza'!AV511","v":76066.991829011182},{"$f":"+'Modulo de Depreciacion-Amortiza'!AW511","v":76343.492575278869},{"$f":"+'Modulo de Depreciacion-Amortiza'!AX511","v":76628.305436918643},{"$f":"+'Modulo de Depreciacion-Amortiza'!AY511","v":76921.460959370175},{"$f":"+'Modulo de Depreciacion-Amortiza'!AZ511","v":77213.906944918155},{"$f":"+'Modulo de Depreciacion-Amortiza'!BA511","v":77506.631181376477},{"$f":"+'Modulo de Depreciacion-Amortiza'!BB511","v":77799.631446500251},{"$f":"+'Modulo de Depreciacion-Amortiza'!BC511","v":78092.905496658641},{"$f":"+'Modulo de Depreciacion-Amortiza'!BD511","v":78386.451066702532},{"$f":"+'Modulo de Depreciacion-Amortiza'!BE511","v":78680.265869831259},{"$f":"+'Modulo de Depreciacion-Amortiza'!BF511","v":78974.347597458851},{"$f":"+'Modulo de Depreciacion-Amortiza'!BG511","v":79268.693919079335},{"$f":"+'Modulo de Depreciacion-Amortiza'!BH511","v":79563.302482131578},{"$f":"+'Modulo de Depreciacion-Amortiza'!BI511","v":79858.170911863155},{"$f":"+'Modulo de Depreciacion-Amortiza'!BJ511","v":80153.296811193679},{"$f":"+'Modulo de Depreciacion-Amortiza'!BK511","v":80448.67776057731},{"$f":"+'Modulo de Depreciacion-Amortiza'!BL511","v":80744.311317864587},{"$f":"+'Modulo de Depreciacion-Amortiza'!BM511","v":81041.031272127278},{"$f":"+'Modulo de Depreciacion-Amortiza'!BN511","v":81338.841615667188},{"$f":"+'Modulo de Depreciacion-Amortiza'!BO511","v":81637.746355457086},{"$f":"+'Modulo de Depreciacion-Amortiza'!BP511","v":81937.749513194605},{"$f":"+'Modulo de Depreciacion-Amortiza'!BQ511","v":82238.85512535632},{"$f":"+'Modulo de Depreciacion-Amortiza'!BR511","v":82541.067243252139},{"$f":"+'Modulo de Depreciacion-Amortiza'!BS511","v":82844.389933079743},{"$f":"+'Modulo de Depreciacion-Amortiza'!BT511","v":83148.827275979274},{"$f":"+'Modulo de Depreciacion-Amortiza'!BU511","v":83454.383368088325},{"$f":"+'Modulo de Depreciacion-Amortiza'!BV511","v":83761.062320597048},{"$f":"+'Modulo de Depreciacion-Amortiza'!BW511","v":84068.868259803348},{"$f":"+'Modulo de Depreciacion-Amortiza'!BX511","v":84377.805327168564},{"$f":"+'Modulo de Depreciacion-Amortiza'!BY511","v":84687.877679373065},{"$f":"+'Modulo de Depreciacion-Amortiza'!BZ511","v":84999.089488372279},{"$f":"+'Modulo de Depreciacion-Amortiza'!CA511","v":85311.444941452719},{"$f":"+'Modulo de Depreciacion-Amortiza'!CB511","v":85624.94824128841},{"$f":"+'Modulo de Depreciacion-Amortiza'!CC511","v":85939.603605997414},{"$f":"+'Modulo de Depreciacion-Amortiza'!CD511","v":86255.415269198551},{"$f":"+'Modulo de Depreciacion-Amortiza'!CE511","v":86572.387480068399},{"$f":"+'Modulo de Depreciacion-Amortiza'!CF511","v":86890.524503398396},{"$f":"+'Modulo de Depreciacion-Amortiza'!CG511","v":87209.830619652377},{"$f":"+'Modulo de Depreciacion-Amortiza'!CH511","v":87530.310125023956}]
[null,"Total Gastos Funcionamiento",{"$f":"SUM(C26:C31)","v":42068504.277999997},{"$f":"SUM(D26:D31)","v":5099290.3156666663},4516666.7184500005,4620648.8192333328,3725685.1100166668,4623998.4268000005,3733784.4655833333,4647261.9693666659,4531330.1351500005,4640474.2359333327,4203290.6907166671,4843569.5525000002,4138307.5852833334,4513179.9837296726,4538719.47871638,4564545.4240899179,4590671.5213424144,4617112.632434696,4643884.8838631222,4671005.7800964219,4698494.3272264423,4726371.1677527037,4754658.7275035288,4783381.3757867888,4812565.5999617837,4877570.981031511,4904336.7570900824,4931352.4372046636,4958616.5894150836,4986126.4344289377,5013877.6196816582,5041863.9636479272,5070077.1668779524,5098506.4858381273,5127138.3651992492,5155956.023732326,5184938.9884371161,5247384.7508297628,5273012.0774837267,5298836.1959356451,5324853.7291439055,5351061.1366490573,5377454.8213909287,5404031.2665239703,5430787.2076169206,5457719.8464263435,5484827.1133450149,5512107.9866590286,5539562.8779170755,5603669.1448808098,5631472.356269883,5659458.3820305998,5687626.6303478302,5715976.7631775755,5744508.7338667568,5773222.8185349712,5802119.637951619,5831200.1658616951,5860465.7187907835,5889917.9212716669,5919558.6391556049,5987506.300301441,6017083.4954864215,6046855.7440227186,6076824.0489885779,{"$f":"SUM(BP26:BP31)","v":6106989.5565274684},6137353.545864027,6167917.4150285358,6198682.6624654438,6229650.8650117218,6260823.6531393845,6292202.6848852318,6323789.6205651378,6395417.7686834242,6427423.3595081596,6459639.8498637201,6492068.7918825019,6524711.7876557605,6557570.4808418695,6590646.5484181223,6623941.6929758936,6657457.6359791923,6691196.1124007078,6725158.8671061723,6759347.6532629635]
[null,"     Ingresos No Operacionales",4609919.3090000004,{"$f":"+'Modulo Gastos Admon y otros'!C45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!D45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!E45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!F45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!G45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!H45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!I45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!J45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!K45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!L45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!M45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!N45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!O45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!P45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!Q45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!R45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!S45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!T45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!U45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!V45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!W45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!X45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!Y45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!Z45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AA45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AB45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AC45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AD45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AE45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AF45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AG45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AH45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AI45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AJ45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AK45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AL45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AM45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AN45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AO45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AP45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AQ45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AR45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AS45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AT45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AU45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AV45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AW45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AX45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AY45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AZ45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BA45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BB45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BC45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BD45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BE45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BF45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BG45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BH45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BI45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BJ45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BK45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BL45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BM45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BN45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BO45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BP45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BQ45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BR45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BS45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BT45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BU45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BV45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BW45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BX45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BY45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BZ45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CA45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CB45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CC45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CD45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CE45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CF45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CG45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CH45","v":0}]
[null,"     Egresos No Operacionales",9451499.0380000006,{"$f":"+'Modulo Gastos Admon y otros'!C50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!D50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!E50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!F50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!G50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!H50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!I50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!J50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!K50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!L50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!M50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!N50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!O50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!P50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!Q50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!R50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!S50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!T50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!U50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!V50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!W50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!X50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!Y50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!Z50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AA50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AB50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AC50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AD50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AE50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AF50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AG50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AH50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AI50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AJ50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AK50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AL50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AM50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AN50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AO50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AP50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AQ50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AR50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AS50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AT50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AU50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AV50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AW50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AX50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AY50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AZ50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BA50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BB50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BC50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BD50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BE50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BF50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BG50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BH50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BI50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BJ50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BK50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BL50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BM50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BN50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BO50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BP50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BQ50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BR50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BS50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BT50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BU50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BV50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BW50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BX50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BY50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BZ50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CA50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CB50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CC50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CD50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CE50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CF50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CG50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CH50","v":0}]
[null,"Utilidad antes de Impuestos",{"$f":"C25-C32+C33-C34","v":59890615.942840129},{"$f":"D25-D32+D33-D34","v":{"$error":"#N/A"}},{"$f":"E25-E32+E33-E34","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BQ25-BQ32+BQ33-BQ34","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"     Imporenta",7400000,{"$f":"IF(D35<0,0,D35*Variables!C169)","v":{"$error":"#N/A"}},{"$f":"IF(E35<0,0,E35*Variables!D169)","v":{"$error":"#N/A"}},{"$f":"IF(F35<0,0,F35*Variables!E169)","v":{"$error":"#N/A"}},{"$f":"IF(G35<0,0,G35*Variables!F169)","v":{"$error":"#N/A"}},{"$f":"IF(H35<0,0,H35*Variables!G169)","v":{"$error":"#N/A"}},{"$f":"IF(I35<0,0,I35*Variables!H169)","v":{"$error":"#N/A"}},{"$f":"IF(J35<0,0,J35*Variables!I169)","v":{"$error":"#N/A"}},{"$f":"IF(K35<0,0,K35*Variables!J169)","v":{"$error":"#N/A"}},{"$f":"IF(L35<0,0,L35*Variables!K169)","v":{"$error":"#N/A"}},{"$f":"IF(M35<0,0,M35*Variables!L169)","v":{"$error":"#N/A"}},{"$f":"IF(N35<0,0,N35*Variables!M169)","v":{"$error":"#N/A"}},{"$f":"IF(O35<0,0,O35*Variables!N169)","v":{"$error":"#N/A"}},{"$f":"IF(P35<0,0,P35*Variables!O169)","v":{"$error":"#N/A"}},{"$f":"IF(Q35<0,0,Q35*Variables!P169)","v":{"$error":"#N/A"}},{"$f":"IF(R35<0,0,R35*Variables!Q169)","v":{"$error":"#N/A"}},{"$f":"IF(S35<0,0,S35*Variables!R169)","v":{"$error":"#N/A"}},{"$f":"IF(T35<0,0,T35*Variables!S169)","v":{"$error":"#N/A"}},{"$f":"IF(U35<0,0,U35*Variables!T169)","v":{"$error":"#N/A"}},{"$f":"IF(V35<0,0,V35*Variables!U169)","v":{"$error":"#N/A"}},{"$f":"IF(W35<0,0,W35*Variables!V169)","v":{"$error":"#N/A"}},{"$f":"IF(X35<0,0,X35*Variables!W169)","v":{"$error":"#N/A"}},{"$f":"IF(Y35<0,0,Y35*Variables!X169)","v":{"$error":"#N/A"}},{"$f":"IF(Z35<0,0,Z35*Variables!Y169)","v":{"$error":"#N/A"}},{"$f":"IF(AA35<0,0,AA35*Variables!Z169)","v":{"$error":"#N/A"}},{"$f":"IF(AB35<0,0,AB35*Variables!AA169)","v":{"$error":"#N/A"}},{"$f":"IF(AC35<0,0,AC35*Variables!AB169)","v":{"$error":"#N/A"}},{"$f":"IF(AD35<0,0,AD35*Variables!AC169)","v":{"$error":"#N/A"}},{"$f":"IF(AE35<0,0,AE35*Variables!AD169)","v":{"$error":"#N/A"}},{"$f":"IF(AF35<0,0,AF35*Variables!AE169)","v":{"$error":"#N/A"}},{"$f":"IF(AG35<0,0,AG35*Variables!AF169)","v":{"$error":"#N/A"}},{"$f":"IF(AH35<0,0,AH35*Variables!AG169)","v":{"$error":"#N/A"}},{"$f":"IF(AI35<0,0,AI35*Variables!AH169)","v":{"$error":"#N/A"}},{"$f":"IF(AJ35<0,0,AJ35*Variables!AI169)","v":{"$error":"#N/A"}},{"$f":"IF(AK35<0,0,AK35*Variables!AJ169)","v":{"$error":"#N/A"}},{"$f":"IF(AL35<0,0,AL35*Variables!AK169)","v":{"$error":"#N/A"}},{"$f":"IF(AM35<0,0,AM35*Variables!AL169)","v":{"$error":"#N/A"}},{"$f":"IF(AN35<0,0,AN35*Variables!AM169)","v":{"$error":"#N/A"}},{"$f":"IF(AO35<0,0,AO35*Variables!AN169)","v":{"$error":"#N/A"}},{"$f":"IF(AP35<0,0,AP35*Variables!AO169)","v":{"$error":"#N/A"}},{"$f":"IF(AQ35<0,0,AQ35*Variables!AP169)","v":{"$error":"#N/A"}},{"$f":"IF(AR35<0,0,AR35*Variables!AQ169)","v":{"$error":"#N/A"}},{"$f":"IF(AS35<0,0,AS35*Variables!AR169)","v":{"$error":"#N/A"}},{"$f":"IF(AT35<0,0,AT35*Variables!AS169)","v":{"$error":"#N/A"}},{"$f":"IF(AU35<0,0,AU35*Variables!AT169)","v":{"$error":"#N/A"}},{"$f":"IF(AV35<0,0,AV35*Variables!AU169)","v":{"$error":"#N/A"}},{"$f":"IF(AW35<0,0,AW35*Variables!AV169)","v":{"$error":"#N/A"}},{"$f":"IF(AX35<0,0,AX35*Variables!AW169)","v":{"$error":"#N/A"}},{"$f":"IF(AY35<0,0,AY35*Variables!AX169)","v":{"$error":"#N/A"}},{"$f":"IF(AZ35<0,0,AZ35*Variables!AY169)","v":{"$error":"#N/A"}},{"$f":"IF(BA35<0,0,BA35*Variables!AZ169)","v":{"$error":"#N/A"}},{"$f":"IF(BB35<0,0,BB35*Variables!BA169)","v":{"$error":"#N/A"}},{"$f":"IF(BC35<0,0,BC35*Variables!BB169)","v":{"$error":"#N/A"}},{"$f":"IF(BD35<0,0,BD35*Variables!BC169)","v":{"$error":"#N/A"}},{"$f":"IF(BE35<0,0,BE35*Variables!BD169)","v":{"$error":"#N/A"}},{"$f":"IF(BF35<0,0,BF35*Variables!BE169)","v":{"$error":"#N/A"}},{"$f":"IF(BG35<0,0,BG35*Variables!BF169)","v":{"$error":"#N/A"}},{"$f":"IF(BH35<0,0,BH35*Variables!BG169)","v":{"$error":"#N/A"}},{"$f":"IF(BI35<0,0,BI35*Variables!BH169)","v":{"$error":"#N/A"}},{"$f":"IF(BJ35<0,0,BJ35*Variables!BI169)","v":{"$error":"#N/A"}},{"$f":"IF(BK35<0,0,BK35*Variables!BJ169)","v":{"$error":"#N/A"}},{"$f":"IF(BL35<0,0,BL35*Variables!BK169)","v":{"$error":"#N/A"}},{"$f":"IF(BM35<0,0,BM35*Variables!BL169)","v":{"$error":"#N/A"}},{"$f":"IF(BN35<0,0,BN35*Variables!BM169)","v":{"$error":"#N/A"}},{"$f":"IF(BO35<0,0,BO35*Variables!BN169)","v":{"$error":"#N/A"}},{"$f":"IF(BP35<0,0,BP35*Variables!BO169)","v":{"$error":"#N/A"}},{"$f":"IF(BQ35<0,0,BQ35*Variables!BP169)","v":{"$error":"#N/A"}},{"$f":"IF(BR35<0,0,BR35*Variables!BQ169)","v":{"$error":"#N/A"}},{"$f":"IF(BS35<0,0,BS35*Variables!BR169)","v":{"$error":"#N/A"}},{"$f":"IF(BT35<0,0,BT35*Variables!BS169)","v":{"$error":"#N/A"}},{"$f":"IF(BU35<0,0,BU35*Variables!BT169)","v":{"$error":"#N/A"}},{"$f":"IF(BV35<0,0,BV35*Variables!BU169)","v":{"$error":"#N/A"}},{"$f":"IF(BW35<0,0,BW35*Variables!BV169)","v":{"$error":"#N/A"}},{"$f":"IF(BX35<0,0,BX35*Variables!BW169)","v":{"$error":"#N/A"}},{"$f":"IF(BY35<0,0,BY35*Variables!BX169)","v":{"$error":"#N/A"}},{"$f":"IF(BZ35<0,0,BZ35*Variables!BY169)","v":{"$error":"#N/A"}},{"$f":"IF(CA35<0,0,CA35*Variables!BZ169)","v":{"$error":"#N/A"}},{"$f":"IF(CB35<0,0,CB35*Variables!CA169)","v":{"$error":"#N/A"}},{"$f":"IF(CC35<0,0,CC35*Variables!CB169)","v":{"$error":"#N/A"}},{"$f":"IF(CD35<0,0,CD35*Variables!CC169)","v":{"$error":"#N/A"}},{"$f":"IF(CE35<0,0,CE35*Variables!CD169)","v":{"$error":"#N/A"}},{"$f":"IF(CF35<0,0,CF35*Variables!CE169)","v":{"$error":"#N/A"}},{"$f":"IF(CG35<0,0,CG35*Variables!CF169)","v":{"$error":"#N/A"}},{"$f":"IF(CH35<0,0,CH35*Variables!CG169)","v":{"$error":"#N/A"}},{"$f":"IF(CI35<0,0,CI35*Variables!CH169)","v":{"$error":"#N/A"}}]
[null,"Utilidad del Ejercicio",{"$f":"C35-C36","v":52490615.942840129},{"$f":"+D35-D36","v":{"$error":"#N/A"}},{"$f":"+E35-E36","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+Q35-Q36","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+AW35-AW36","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+CC35-CC36","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Utilidad Acumulada",null,{"$f":"+D37","v":{"$error":"#N/A"}},{"$f":"+D38+E37","v":{"$error":"#N/A"}},{"$f":"+E38+F37","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+P37","v":{"$error":"#N/A"}},{"$f":"+Q37+P38","v":{"$error":"#N/A"}},{"$f":"+R37+Q38","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+AB37","v":{"$error":"#N/A"}},{"$f":"+AC37+AB38","v":{"$error":"#N/A"}},{"$f":"+AD37+AC38","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+AN37","v":{"$error":"#N/A"}},{"$f":"+AN38+AO37","v":{"$error":"#N/A"}},{"$f":"+AO38+AP37","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+AZ37","v":{"$error":"#N/A"}},{"$f":"+BA37+AZ38","v":{"$error":"#N/A"}},{"$f":"+BB37+BA38","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BL37","v":{"$error":"#N/A"}},{"$f":"+BL38+BM37","v":{"$error":"#N/A"}},{"$f":"+BM38+BN37","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BX37","v":{"$error":"#N/A"}},{"$f":"+BX38+BY37","v":{"$error":"#N/A"}},{"$f":"+BY38+BZ37","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,"Seguimiento Utilidad Proyectada/Utilidad Real",null,{"$f":"+D10","v":"2009-01-01"},{"$f":"+E10","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01"]
[null,"Utilidad proyectada acumulada  (mensual)",null,{"$f":"+D38","v":{"$error":"#N/A"}},{"$f":"+E38","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Utilidad real acumulada",null,3866814.6209999998,7183033.8739999998,8262491.3499999996,12062298.991,14237746.994999999]
[null,"Variación absoluta",null,{"$f":"IF(D43=\"\",\"\",D42-D43)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H43=\"\",\"\",H42-H43)","v":{"$error":"#N/A"}},{"$f":"IF(I43=\"\",\"\",I42-I43)","v":""},{"$f":"IF(J43=\"\",\"\",J42-J43)","v":""},"","","","",""]
[null,"Variación relativa",null,{"$f":"IF(D44=\"\",\"\",+D44/D42)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H44=\"\",\"\",+H44/H42)","v":{"$error":"#N/A"}},{"$f":"IF(I44=\"\",\"\",+I44/I42)","v":""},{"$f":"IF(J44=\"\",\"\",+J44/J42)","v":""},"","","","",""]
[null,"Impuestos",null,{"$f":"+'Modulo Gastos Admon y otros'!C30+'Modulo Gastos Admon y otros'!C31+'Modulo Gastos Admon y otros'!C32+'Modulo Gastos Admon y otros'!C33","v":1605515.523},{"$f":"+'Modulo Gastos Admon y otros'!D30+'Modulo Gastos Admon y otros'!D31+'Modulo Gastos Admon y otros'!D32+'Modulo Gastos Admon y otros'!D33","v":705515.52300000004},{"$f":"+'Modulo Gastos Admon y otros'!E30+'Modulo Gastos Admon y otros'!E31+'Modulo Gastos Admon y otros'!E32+'Modulo Gastos Admon y otros'!E33","v":1605515.523},{"$f":"+'Modulo Gastos Admon y otros'!F30+'Modulo Gastos Admon y otros'!F31+'Modulo Gastos Admon y otros'!F32+'Modulo Gastos Admon y otros'!F33","v":709646.10899999994},{"$f":"+'Modulo Gastos Admon y otros'!G30+'Modulo Gastos Admon y otros'!G31+'Modulo Gastos Admon y otros'!G32+'Modulo Gastos Admon y otros'!G33","v":1605515.523},{"$f":"+'Modulo Gastos Admon y otros'!H30+'Modulo Gastos Admon y otros'!H31+'Modulo Gastos Admon y otros'!H32+'Modulo Gastos Admon y otros'!H33","v":705515.52300000004},{"$f":"+'Modulo Gastos Admon y otros'!I30+'Modulo Gastos Admon y otros'!I31+'Modulo Gastos Admon y otros'!I32+'Modulo Gastos Admon y otros'!I33","v":1605515.523},{"$f":"+'Modulo Gastos Admon y otros'!J30+'Modulo Gastos Admon y otros'!J31+'Modulo Gastos Admon y otros'!J32+'Modulo Gastos Admon y otros'!J33","v":705515.52300000004},{"$f":"+'Modulo Gastos Admon y otros'!K30+'Modulo Gastos Admon y otros'!K31+'Modulo Gastos Admon y otros'!K32+'Modulo Gastos Admon y otros'!K33","v":1605515.523},{"$f":"+'Modulo Gastos Admon y otros'!L30+'Modulo Gastos Admon y otros'!L31+'Modulo Gastos Admon y otros'!L32+'Modulo Gastos Admon y otros'!L33","v":705515.52300000004},{"$f":"+'Modulo Gastos Admon y otros'!M30+'Modulo Gastos Admon y otros'!M31+'Modulo Gastos Admon y otros'!M32+'Modulo Gastos Admon y otros'!M33","v":1605515.523},{"$f":"+'Modulo Gastos Admon y otros'!N30+'Modulo Gastos Admon y otros'!N31+'Modulo Gastos Admon y otros'!N32+'Modulo Gastos Admon y otros'!N33","v":705515.53099999996},{"$f":"+'Modulo Gastos Admon y otros'!O30+'Modulo Gastos Admon y otros'!O31+'Modulo Gastos Admon y otros'!O32+'Modulo Gastos Admon y otros'!O33","v":1198078.6634444071},{"$f":"+'Modulo Gastos Admon y otros'!P30+'Modulo Gastos Admon y otros'!P31+'Modulo Gastos Admon y otros'!P32+'Modulo Gastos Admon y otros'!P33","v":1200942.2915127759},{"$f":"+'Modulo Gastos Admon y otros'!Q30+'Modulo Gastos Admon y otros'!Q31+'Modulo Gastos Admon y otros'!Q32+'Modulo Gastos Admon y otros'!Q33","v":1203823.7712164342},{"$f":"+'Modulo Gastos Admon y otros'!R30+'Modulo Gastos Admon y otros'!R31+'Modulo Gastos Admon y otros'!R32+'Modulo Gastos Admon y otros'!R33","v":1206723.2138410918},{"$f":"+'Modulo Gastos Admon y otros'!S30+'Modulo Gastos Admon y otros'!S31+'Modulo Gastos Admon y otros'!S32+'Modulo Gastos Admon y otros'!S33","v":1209640.7313662055},{"$f":"+'Modulo Gastos Admon y otros'!T30+'Modulo Gastos Admon y otros'!T31+'Modulo Gastos Admon y otros'!T32+'Modulo Gastos Admon y otros'!T33","v":1212576.4364693027},{"$f":"+'Modulo Gastos Admon y otros'!U30+'Modulo Gastos Admon y otros'!U31+'Modulo Gastos Admon y otros'!U32+'Modulo Gastos Admon y otros'!U33","v":1215530.442530334},{"$f":"+'Modulo Gastos Admon y otros'!V30+'Modulo Gastos Admon y otros'!V31+'Modulo Gastos Admon y otros'!V32+'Modulo Gastos Admon y otros'!V33","v":1218502.863636052},{"$f":"+'Modulo Gastos Admon y otros'!W30+'Modulo Gastos Admon y otros'!W31+'Modulo Gastos Admon y otros'!W32+'Modulo Gastos Admon y otros'!W33","v":1221493.8145844168},{"$f":"+'Modulo Gastos Admon y otros'!X30+'Modulo Gastos Admon y otros'!X31+'Modulo Gastos Admon y otros'!X32+'Modulo Gastos Admon y otros'!X33","v":1224503.4108890309},{"$f":"+'Modulo Gastos Admon y otros'!Y30+'Modulo Gastos Admon y otros'!Y31+'Modulo Gastos Admon y otros'!Y32+'Modulo Gastos Admon y otros'!Y33","v":1227531.7687835984},{"$f":"+'Modulo Gastos Admon y otros'!Z30+'Modulo Gastos Admon y otros'!Z31+'Modulo Gastos Admon y otros'!Z32+'Modulo Gastos Admon y otros'!Z33","v":1230579.0052264165},{"$f":"+'Modulo Gastos Admon y otros'!AA30+'Modulo Gastos Admon y otros'!AA31+'Modulo Gastos Admon y otros'!AA32+'Modulo Gastos Admon y otros'!AA33","v":1270334.3997245166},{"$f":"+'Modulo Gastos Admon y otros'!AB30+'Modulo Gastos Admon y otros'!AB31+'Modulo Gastos Admon y otros'!AB32+'Modulo Gastos Admon y otros'!AB33","v":1273170.1319542753},{"$f":"+'Modulo Gastos Admon y otros'!AC30+'Modulo Gastos Admon y otros'!AC31+'Modulo Gastos Admon y otros'!AC32+'Modulo Gastos Admon y otros'!AC33","v":1276022.1198314072},{"$f":"+'Modulo Gastos Admon y otros'!AD30+'Modulo Gastos Admon y otros'!AD31+'Modulo Gastos Admon y otros'!AD32+'Modulo Gastos Admon y otros'!AD33","v":1278890.456540335},{"$f":"+'Modulo Gastos Admon y otros'!AE30+'Modulo Gastos Admon y otros'!AE31+'Modulo Gastos Admon y otros'!AE32+'Modulo Gastos Admon y otros'!AE33","v":1281775.2357996553},{"$f":"+'Modulo Gastos Admon y otros'!AF30+'Modulo Gastos Admon y otros'!AF31+'Modulo Gastos Admon y otros'!AF32+'Modulo Gastos Admon y otros'!AF33","v":1284676.5518652},{"$f":"+'Modulo Gastos Admon y otros'!AG30+'Modulo Gastos Admon y otros'!AG31+'Modulo Gastos Admon y otros'!AG32+'Modulo Gastos Admon y otros'!AG33","v":1287594.4995331173},{"$f":"+'Modulo Gastos Admon y otros'!AH30+'Modulo Gastos Admon y otros'!AH31+'Modulo Gastos Admon y otros'!AH32+'Modulo Gastos Admon y otros'!AH33","v":1290529.1741429665},{"$f":"+'Modulo Gastos Admon y otros'!AI30+'Modulo Gastos Admon y otros'!AI31+'Modulo Gastos Admon y otros'!AI32+'Modulo Gastos Admon y otros'!AI33","v":1293480.6715808357},{"$f":"+'Modulo Gastos Admon y otros'!AJ30+'Modulo Gastos Admon y otros'!AJ31+'Modulo Gastos Admon y otros'!AJ32+'Modulo Gastos Admon y otros'!AJ33","v":1296449.0882824739},{"$f":"+'Modulo Gastos Admon y otros'!AK30+'Modulo Gastos Admon y otros'!AK31+'Modulo Gastos Admon y otros'!AK32+'Modulo Gastos Admon y otros'!AK33","v":1299434.5212364404},{"$f":"+'Modulo Gastos Admon y otros'!AL30+'Modulo Gastos Admon y otros'!AL31+'Modulo Gastos Admon y otros'!AL32+'Modulo Gastos Admon y otros'!AL33","v":1302437.0679872762},{"$f":"+'Modulo Gastos Admon y otros'!AM30+'Modulo Gastos Admon y otros'!AM31+'Modulo Gastos Admon y otros'!AM32+'Modulo Gastos Admon y otros'!AM33","v":1340150.4813745222},{"$f":"+'Modulo Gastos Admon y otros'!AN30+'Modulo Gastos Admon y otros'!AN31+'Modulo Gastos Admon y otros'!AN32+'Modulo Gastos Admon y otros'!AN33","v":1342974.5190808023},{"$f":"+'Modulo Gastos Admon y otros'!AO30+'Modulo Gastos Admon y otros'!AO31+'Modulo Gastos Admon y otros'!AO32+'Modulo Gastos Admon y otros'!AO33","v":1345813.6158550456},{"$f":"+'Modulo Gastos Admon y otros'!AP30+'Modulo Gastos Admon y otros'!AP31+'Modulo Gastos Admon y otros'!AP32+'Modulo Gastos Admon y otros'!AP33","v":1348667.8519991282},{"$f":"+'Modulo Gastos Admon y otros'!AQ30+'Modulo Gastos Admon y otros'!AQ31+'Modulo Gastos Admon y otros'!AQ32+'Modulo Gastos Admon y otros'!AQ33","v":1351537.3082431341},{"$f":"+'Modulo Gastos Admon y otros'!AR30+'Modulo Gastos Admon y otros'!AR31+'Modulo Gastos Admon y otros'!AR32+'Modulo Gastos Admon y otros'!AR33","v":1354422.0657476359},{"$f":"+'Modulo Gastos Admon y otros'!AS30+'Modulo Gastos Admon y otros'!AS31+'Modulo Gastos Admon y otros'!AS32+'Modulo Gastos Admon y otros'!AS33","v":1357322.2061059924},{"$f":"+'Modulo Gastos Admon y otros'!AT30+'Modulo Gastos Admon y otros'!AT31+'Modulo Gastos Admon y otros'!AT32+'Modulo Gastos Admon y otros'!AT33","v":1360237.8113466562},{"$f":"+'Modulo Gastos Admon y otros'!AU30+'Modulo Gastos Admon y otros'!AU31+'Modulo Gastos Admon y otros'!AU32+'Modulo Gastos Admon y otros'!AU33","v":1363168.9639354921},{"$f":"+'Modulo Gastos Admon y otros'!AV30+'Modulo Gastos Admon y otros'!AV31+'Modulo Gastos Admon y otros'!AV32+'Modulo Gastos Admon y otros'!AV33","v":1366115.7467781124},{"$f":"+'Modulo Gastos Admon y otros'!AW30+'Modulo Gastos Admon y otros'!AW31+'Modulo Gastos Admon y otros'!AW32+'Modulo Gastos Admon y otros'!AW33","v":1369078.2432222187},{"$f":"+'Modulo Gastos Admon y otros'!AX30+'Modulo Gastos Admon y otros'!AX31+'Modulo Gastos Admon y otros'!AX32+'Modulo Gastos Admon y otros'!AX33","v":1372056.5370599618},{"$f":"+'Modulo Gastos Admon y otros'!AY30+'Modulo Gastos Admon y otros'!AY31+'Modulo Gastos Admon y otros'!AY32+'Modulo Gastos Admon y otros'!AY33","v":1411525.7633725819},{"$f":"+'Modulo Gastos Admon y otros'!AZ30+'Modulo Gastos Admon y otros'!AZ31+'Modulo Gastos Admon y otros'!AZ32+'Modulo Gastos Admon y otros'!AZ33","v":1414535.9051637063},{"$f":"+'Modulo Gastos Admon y otros'!BA30+'Modulo Gastos Admon y otros'!BA31+'Modulo Gastos Admon y otros'!BA32+'Modulo Gastos Admon y otros'!BA33","v":1417562.098415372},{"$f":"+'Modulo Gastos Admon y otros'!BB30+'Modulo Gastos Admon y otros'!BB31+'Modulo Gastos Admon y otros'!BB32+'Modulo Gastos Admon y otros'!BB33","v":1420604.4287213497},{"$f":"+'Modulo Gastos Admon y otros'!BC30+'Modulo Gastos Admon y otros'!BC31+'Modulo Gastos Admon y otros'!BC32+'Modulo Gastos Admon y otros'!BC33","v":1423662.9821318355},{"$f":"+'Modulo Gastos Admon y otros'!BD30+'Modulo Gastos Admon y otros'!BD31+'Modulo Gastos Admon y otros'!BD32+'Modulo Gastos Admon y otros'!BD33","v":1426737.8451558838},{"$f":"+'Modulo Gastos Admon y otros'!BE30+'Modulo Gastos Admon y otros'!BE31+'Modulo Gastos Admon y otros'!BE32+'Modulo Gastos Admon y otros'!BE33","v":1429829.1047638562},{"$f":"+'Modulo Gastos Admon y otros'!BF30+'Modulo Gastos Admon y otros'!BF31+'Modulo Gastos Admon y otros'!BF32+'Modulo Gastos Admon y otros'!BF33","v":1432936.8483898796},{"$f":"+'Modulo Gastos Admon y otros'!BG30+'Modulo Gastos Admon y otros'!BG31+'Modulo Gastos Admon y otros'!BG32+'Modulo Gastos Admon y otros'!BG33","v":1436061.1639343202},{"$f":"+'Modulo Gastos Admon y otros'!BH30+'Modulo Gastos Admon y otros'!BH31+'Modulo Gastos Admon y otros'!BH32+'Modulo Gastos Admon y otros'!BH33","v":1439202.1397662689},{"$f":"+'Modulo Gastos Admon y otros'!BI30+'Modulo Gastos Admon y otros'!BI31+'Modulo Gastos Admon y otros'!BI32+'Modulo Gastos Admon y otros'!BI33","v":1442359.8647260417},{"$f":"+'Modulo Gastos Admon y otros'!BJ30+'Modulo Gastos Admon y otros'!BJ31+'Modulo Gastos Admon y otros'!BJ32+'Modulo Gastos Admon y otros'!BJ33","v":1445534.4281276921},{"$f":"+'Modulo Gastos Admon y otros'!BK30+'Modulo Gastos Admon y otros'!BK31+'Modulo Gastos Admon y otros'!BK32+'Modulo Gastos Admon y otros'!BK33","v":1486842.3478917105},{"$f":"+'Modulo Gastos Admon y otros'!BL30+'Modulo Gastos Admon y otros'!BL31+'Modulo Gastos Admon y otros'!BL32+'Modulo Gastos Admon y otros'!BL33","v":1490050.8580268701},{"$f":"+'Modulo Gastos Admon y otros'!BM30+'Modulo Gastos Admon y otros'!BM31+'Modulo Gastos Admon y otros'!BM32+'Modulo Gastos Admon y otros'!BM33","v":1493276.4774138206},{"$f":"+'Modulo Gastos Admon y otros'!BN30+'Modulo Gastos Admon y otros'!BN31+'Modulo Gastos Admon y otros'!BN32+'Modulo Gastos Admon y otros'!BN33","v":1496519.2972869622},{"$f":"+'Modulo Gastos Admon y otros'!BO30+'Modulo Gastos Admon y otros'!BO31+'Modulo Gastos Admon y otros'!BO32+'Modulo Gastos Admon y otros'!BO33","v":1499779.4093671988},{"$f":"+'Modulo Gastos Admon y otros'!BP30+'Modulo Gastos Admon y otros'!BP31+'Modulo Gastos Admon y otros'!BP32+'Modulo Gastos Admon y otros'!BP33","v":1503056.9058645321},{"$f":"+'Modulo Gastos Admon y otros'!BQ30+'Modulo Gastos Admon y otros'!BQ31+'Modulo Gastos Admon y otros'!BQ32+'Modulo Gastos Admon y otros'!BQ33","v":1506351.8794806697},{"$f":"+'Modulo Gastos Admon y otros'!BR30+'Modulo Gastos Admon y otros'!BR31+'Modulo Gastos Admon y otros'!BR32+'Modulo Gastos Admon y otros'!BR33","v":1509664.4234116483},{"$f":"+'Modulo Gastos Admon y otros'!BS30+'Modulo Gastos Admon y otros'!BS31+'Modulo Gastos Admon y otros'!BS32+'Modulo Gastos Admon y otros'!BS33","v":1512994.6313504674},{"$f":"+'Modulo Gastos Admon y otros'!BT30+'Modulo Gastos Admon y otros'!BT31+'Modulo Gastos Admon y otros'!BT32+'Modulo Gastos Admon y otros'!BT33","v":1516342.5974897416},{"$f":"+'Modulo Gastos Admon y otros'!BU30+'Modulo Gastos Admon y otros'!BU31+'Modulo Gastos Admon y otros'!BU32+'Modulo Gastos Admon y otros'!BU33","v":1519708.4165243637},{"$f":"+'Modulo Gastos Admon y otros'!BV30+'Modulo Gastos Admon y otros'!BV31+'Modulo Gastos Admon y otros'!BV32+'Modulo Gastos Admon y otros'!BV33","v":1523092.1836541826},{"$f":"+'Modulo Gastos Admon y otros'!BW30+'Modulo Gastos Admon y otros'!BW31+'Modulo Gastos Admon y otros'!BW32+'Modulo Gastos Admon y otros'!BW33","v":1566325.6619827291},{"$f":"+'Modulo Gastos Admon y otros'!BX30+'Modulo Gastos Admon y otros'!BX31+'Modulo Gastos Admon y otros'!BX32+'Modulo Gastos Admon y otros'!BX33","v":1569745.6129357952},{"$f":"+'Modulo Gastos Admon y otros'!BY30+'Modulo Gastos Admon y otros'!BY31+'Modulo Gastos Admon y otros'!BY32+'Modulo Gastos Admon y otros'!BY33","v":1573183.800640346},{"$f":"+'Modulo Gastos Admon y otros'!BZ30+'Modulo Gastos Admon y otros'!BZ31+'Modulo Gastos Admon y otros'!BZ32+'Modulo Gastos Admon y otros'!BZ33","v":1576640.3223431278},{"$f":"+'Modulo Gastos Admon y otros'!CA30+'Modulo Gastos Admon y otros'!CA31+'Modulo Gastos Admon y otros'!CA32+'Modulo Gastos Admon y otros'!CA33","v":1580115.2758094519},{"$f":"+'Modulo Gastos Admon y otros'!CB30+'Modulo Gastos Admon y otros'!CB31+'Modulo Gastos Admon y otros'!CB32+'Modulo Gastos Admon y otros'!CB33","v":1583608.7593259595},{"$f":"+'Modulo Gastos Admon y otros'!CC30+'Modulo Gastos Admon y otros'!CC31+'Modulo Gastos Admon y otros'!CC32+'Modulo Gastos Admon y otros'!CC33","v":1587120.8717034007},{"$f":"+'Modulo Gastos Admon y otros'!CD30+'Modulo Gastos Admon y otros'!CD31+'Modulo Gastos Admon y otros'!CD32+'Modulo Gastos Admon y otros'!CD33","v":1590651.7122794306},{"$f":"+'Modulo Gastos Admon y otros'!CE30+'Modulo Gastos Admon y otros'!CE31+'Modulo Gastos Admon y otros'!CE32+'Modulo Gastos Admon y otros'!CE33","v":1594201.3809214178},{"$f":"+'Modulo Gastos Admon y otros'!CF30+'Modulo Gastos Admon y otros'!CF31+'Modulo Gastos Admon y otros'!CF32+'Modulo Gastos Admon y otros'!CF33","v":1597769.9780292702},{"$f":"+'Modulo Gastos Admon y otros'!CG30+'Modulo Gastos Admon y otros'!CG31+'Modulo Gastos Admon y otros'!CG32+'Modulo Gastos Admon y otros'!CG33","v":1601357.6045382735},{"$f":"+'Modulo Gastos Admon y otros'!CH30+'Modulo Gastos Admon y otros'!CH31+'Modulo Gastos Admon y otros'!CH32+'Modulo Gastos Admon y otros'!CH33","v":1604964.3619219479}]
[]
[null,null,null,{"$f":"+'EF Anuales'!D90","v":2009},{"$f":"+'EF Anuales'!E90","v":2010},{"$f":"+'EF Anuales'!F90","v":2011},{"$f":"+'EF Anuales'!G90","v":2012},{"$f":"+'EF Anuales'!H90","v":2013},{"$f":"+'EF Anuales'!I90","v":2014},{"$f":"+'EF Anuales'!J90","v":2015},"Total"]
[null,"Impuestos",null,{"$f":"SUM(D46:O46)","v":13870316.870000001},{"$f":"SUM(P46:AA46)","v":14569926.413500067},{"$f":"SUM(AB46:AM46)","v":15434793.918478498},{"$f":"SUM(AN46:AY46)","v":16271545.350748699},{"$f":"SUM(AZ46:BK46)","v":17140552.572668787},{"$f":"SUM(BL46:BW46)","v":18057679.427762166},{"$f":"SUM(BX46:CI46)","v":19025685.34243115},{"$f":"SUM(D49:J49)","v":114370499.89558938}]

{"sheet":"Flujo de Caja","index":19,"n_rows":70,"n_cols":86,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Estado de Flujo de Efectivo (Flujo de Caja)"]
[]
[]
[]
[null,"Estados Financieros "]
[]
[null,"Estado de Flujo de Efectivo"]
[]
[null,"Descripción","2009-01-01",{"$f":"+Variables!D14","v":"2009-02-01"},{"$f":"+Variables!E14","v":"2009-03-01"},{"$f":"+Variables!F14","v":"2009-04-01"},{"$f":"+Variables!G14","v":"2009-05-01"},{"$f":"+Variables!H14","v":"2009-06-01"},{"$f":"+Variables!I14","v":"2009-07-01"},{"$f":"+Variables!J14","v":"2009-08-01"},{"$f":"+Variables!K14","v":"2009-09-01"},{"$f":"+Variables!L14","v":"2009-10-01"},{"$f":"+Variables!M14","v":"2009-11-01"},{"$f":"+Variables!N14","v":"2009-12-01"},{"$f":"+Variables!O14","v":"2010-01-01"},{"$f":"+Variables!P14","v":"2010-02-01"},{"$f":"+Variables!Q14","v":"2010-03-01"},{"$f":"+Variables!R14","v":"2010-04-01"},{"$f":"+Variables!S14","v":"2010-05-01"},{"$f":"+Variables!T14","v":"2010-06-01"},{"$f":"+Variables!U14","v":"2010-07-01"},{"$f":"+Variables!V14","v":"2010-08-01"},{"$f":"+Variables!W14","v":"2010-09-01"},{"$f":"+Variables!X14","v":"2010-10-01"},{"$f":"+Variables!Y14","v":"2010-11-01"},{"$f":"+Variables!Z14","v":"2010-12-01"},{"$f":"+Variables!AA14","v":"2011-01-01"},{"$f":"+Variables!AB14","v":"2011-02-01"},{"$f":"+Variables!AC14","v":"2011-03-01"},{"$f":"+Variables!AD14","v":"2011-04-01"},{"$f":"+Variables!AE14","v":"2011-05-01"},{"$f":"+Variables!AF14","v":"2011-06-01"},{"$f":"+Variables!AG14","v":"2011-07-01"},{"$f":"+Variables!AH14","v":"2011-08-01"},{"$f":"+Variables!AI14","v":"2011-09-01"},{"$f":"+Variables!AJ14","v":"2011-10-01"},{"$f":"+Variables!AK14","v":"2011-11-01"},{"$f":"+Variables!AL14","v":"2011-12-01"},{"$f":"+Variables!AM14","v":"2012-01-01"},{"$f":"+Variables!AN14","v":"2012-02-01"},{"$f":"+Variables!AO14","v":"2012-03-01"},{"$f":"+Variables!AP14","v":"2012-04-01"},{"$f":"+Variables!AQ14","v":"2012-05-01"},{"$f":"+Variables!AR14","v":"2012-06-01"},{"$f":"+Variables!AS14","v":"2012-07-01"},{"$f":"+Variables!AT14","v":"2012-08-01"},{"$f":"+Variables!AU14","v":"2012-09-01"},{"$f":"+Variables!AV14","v":"2012-10-01"},{"$f":"+Variables!AW14","v":"2012-11-01"},{"$f":"+Variables!AX14","v":"2012-12-01"},{"$f":"+Variables!AY14","v":"2013-01-01"},{"$f":"+Variables!AZ14","v":"2013-02-01"},{"$f":"+Variables!BA14","v":"2013-03-01"},{"$f":"+Variables!BB14","v":"2013-04-01"},{"$f":"+Variables!BC14","v":"2013-05-01"},{"$f":"+Variables!BD14","v":"2013-06-01"},{"$f":"+Variables!BE14","v":"2013-07-01"},{"$f":"+Variables!BF14","v":"2013-08-01"},{"$f":"+Variables!BG14","v":"2013-09-01"},{"$f":"+Variables!BH14","v":"2013-10-01"},{"$f":"+Variables!BI14","v":"2013-11-01"},{"$f":"+Variables!BJ14","v":"2013-12-01"},{"$f":"+Variables!BK14","v":"2014-01-01"},{"$f":"+Variables!BL14","v":"2014-02-01"},{"$f":"+Variables!BM14","v":"2014-03-01"},{"$f":"+Variables!BN14","v":"2014-04-01"},{"$f":"+Variables!BO14","v":"2014-05-01"},{"$f":"+Variables!BP14","v":"2014-06-01"},{"$f":"+Variables!BQ14","v":"2014-07-01"},{"$f":"+Variables!BR14","v":"2014-08-01"},{"$f":"+Variables!BS14","v":"2014-09-01"},{"$f":"+Variables!BT14","v":"2014-10-01"},{"$f":"+Variables!BU14","v":"2014-11-01"},{"$f":"+Variables!BV14","v":"2014-12-01"},{"$f":"+Variables!BW14","v":"2015-01-01"},{"$f":"+Variables!BX14","v":"2015-02-01"},{"$f":"+Variables!BY14","v":"2015-03-01"},{"$f":"+Variables!BZ14","v":"2015-04-01"},{"$f":"+Variables!CA14","v":"2015-05-01"},{"$f":"+Variables!CB14","v":"2015-06-01"},{"$f":"+Variables!CC14","v":"2015-07-01"},{"$f":"+Variables!CD14","v":"2015-08-01"},{"$f":"+Variables!CE14","v":"2015-09-01"},{"$f":"+Variables!CF14","v":"2015-10-01"},{"$f":"+Variables!CG14","v":"2015-11-01"},{"$f":"+Variables!CH14","v":"2015-12-01"}]
[null,"Flujo de Actividades de Operación"]
[null,"Ingresos Operativos"]
[null,"Recuperación de cartera ( capital )",{"$f":"+'Modulo de Cartera'!C35+'Modulo de Cartera'!C150+'Modulo de Cartera'!C260+'Modulo de Cartera'!C371","v":61447310.5},{"$f":"+'Modulo de Cartera'!D35+'Modulo de Cartera'!D150+'Modulo de Cartera'!D260+'Modulo de Cartera'!D371","v":83763957.111111119},{"$f":"+'Modulo de Cartera'!E35+'Modulo de Cartera'!E150+'Modulo de Cartera'!E260+'Modulo de Cartera'!E371","v":83768782.222222224},{"$f":"+'Modulo de Cartera'!F35+'Modulo de Cartera'!F150+'Modulo de Cartera'!F260+'Modulo de Cartera'!F371","v":97060507.333333343},{"$f":"+'Modulo de Cartera'!G35+'Modulo de Cartera'!G150+'Modulo de Cartera'!G260+'Modulo de Cartera'!G371","v":62126182.44444444},{"$f":"+'Modulo de Cartera'!H35+'Modulo de Cartera'!H150+'Modulo de Cartera'!H260+'Modulo de Cartera'!H371","v":74698830.555555552},{"$f":"+'Modulo de Cartera'!I35+'Modulo de Cartera'!I150+'Modulo de Cartera'!I260+'Modulo de Cartera'!I371","v":66150649.666666664},{"$f":"+'Modulo de Cartera'!J35+'Modulo de Cartera'!J150+'Modulo de Cartera'!J260+'Modulo de Cartera'!J371","v":72784657.777777776},{"$f":"+'Modulo de Cartera'!K35+'Modulo de Cartera'!K150+'Modulo de Cartera'!K260+'Modulo de Cartera'!K371","v":79159885.888888881},{"$f":"+'Modulo de Cartera'!L35+'Modulo de Cartera'!L150+'Modulo de Cartera'!L260+'Modulo de Cartera'!L371","v":76807008},{"$f":"+'Modulo de Cartera'!M35+'Modulo de Cartera'!M150+'Modulo de Cartera'!M260+'Modulo de Cartera'!M371","v":71156184.111111104},{"$f":"+'Modulo de Cartera'!N35+'Modulo de Cartera'!N150+'Modulo de Cartera'!N260+'Modulo de Cartera'!N371","v":83157497.222222224},{"$f":"+'Modulo de Cartera'!O35+'Modulo de Cartera'!O150+'Modulo de Cartera'!O260+'Modulo de Cartera'!O371","v":78267184.188712507},{"$f":"+'Modulo de Cartera'!P35+'Modulo de Cartera'!P150+'Modulo de Cartera'!P260+'Modulo de Cartera'!P371","v":77289866.431392461},{"$f":"+'Modulo de Cartera'!Q35+'Modulo de Cartera'!Q150+'Modulo de Cartera'!Q260+'Modulo de Cartera'!Q371","v":89830530.622454792},{"$f":"+'Modulo de Cartera'!R35+'Modulo de Cartera'!R150+'Modulo de Cartera'!R260+'Modulo de Cartera'!R371","v":86870610.696116328},{"$f":"+'Modulo de Cartera'!S35+'Modulo de Cartera'!S150+'Modulo de Cartera'!S260+'Modulo de Cartera'!S371","v":81713586.704475448},{"$f":"+'Modulo de Cartera'!T35+'Modulo de Cartera'!T150+'Modulo de Cartera'!T260+'Modulo de Cartera'!T371","v":92353260.817992389},{"$f":"+'Modulo de Cartera'!U35+'Modulo de Cartera'!U150+'Modulo de Cartera'!U260+'Modulo de Cartera'!U371","v":84460002.325971484},{"$f":"+'Modulo de Cartera'!V35+'Modulo de Cartera'!V150+'Modulo de Cartera'!V260+'Modulo de Cartera'!V371","v":88057070.637045294},{"$f":"+'Modulo de Cartera'!W35+'Modulo de Cartera'!W150+'Modulo de Cartera'!W260+'Modulo de Cartera'!W371","v":95489481.279660761},{"$f":"+'Modulo de Cartera'!X35+'Modulo de Cartera'!X150+'Modulo de Cartera'!X260+'Modulo de Cartera'!X371","v":91188556.902567416},{"$f":"+'Modulo de Cartera'!Y35+'Modulo de Cartera'!Y150+'Modulo de Cartera'!Y260+'Modulo de Cartera'!Y371","v":95461476.275307432},{"$f":"+'Modulo de Cartera'!Z35+'Modulo de Cartera'!Z150+'Modulo de Cartera'!Z260+'Modulo de Cartera'!Z371","v":93356198.288707808},{"$f":"+'Modulo de Cartera'!AA35+'Modulo de Cartera'!AA150+'Modulo de Cartera'!AA260+'Modulo de Cartera'!AA371","v":86320080.678860858},{"$f":"+'Modulo de Cartera'!AB35+'Modulo de Cartera'!AB150+'Modulo de Cartera'!AB260+'Modulo de Cartera'!AB371","v":87902824.216830403},{"$f":"+'Modulo de Cartera'!AC35+'Modulo de Cartera'!AC150+'Modulo de Cartera'!AC260+'Modulo de Cartera'!AC371","v":101933690.24317807},{"$f":"+'Modulo de Cartera'!AD35+'Modulo de Cartera'!AD150+'Modulo de Cartera'!AD260+'Modulo de Cartera'!AD371","v":95083902.465442151},{"$f":"+'Modulo de Cartera'!AE35+'Modulo de Cartera'!AE150+'Modulo de Cartera'!AE260+'Modulo de Cartera'!AE371","v":92551917.681956425},{"$f":"+'Modulo de Cartera'!AF35+'Modulo de Cartera'!AF150+'Modulo de Cartera'!AF260+'Modulo de Cartera'!AF371","v":102696508.78218384},{"$f":"+'Modulo de Cartera'!AG35+'Modulo de Cartera'!AG150+'Modulo de Cartera'!AG260+'Modulo de Cartera'!AG371","v":98884808.747051373},{"$f":"+'Modulo de Cartera'!AH35+'Modulo de Cartera'!AH150+'Modulo de Cartera'!AH260+'Modulo de Cartera'!AH371","v":98350478.649286136},{"$f":"+'Modulo de Cartera'!AI35+'Modulo de Cartera'!AI150+'Modulo de Cartera'!AI260+'Modulo de Cartera'!AI371","v":103906656.65375273},{"$f":"+'Modulo de Cartera'!AJ35+'Modulo de Cartera'!AJ150+'Modulo de Cartera'!AJ260+'Modulo de Cartera'!AJ371","v":103953871.01779187},{"$f":"+'Modulo de Cartera'!AK35+'Modulo de Cartera'!AK150+'Modulo de Cartera'!AK260+'Modulo de Cartera'!AK371","v":109227410.09156014},{"$f":"+'Modulo de Cartera'!AL35+'Modulo de Cartera'!AL150+'Modulo de Cartera'!AL260+'Modulo de Cartera'!AL371","v":107897284.31837113},{"$f":"+'Modulo de Cartera'!AM35+'Modulo de Cartera'!AM150+'Modulo de Cartera'!AM260+'Modulo de Cartera'!AM371","v":104905300.78393681},{"$f":"+'Modulo de Cartera'!AN35+'Modulo de Cartera'!AN150+'Modulo de Cartera'!AN260+'Modulo de Cartera'!AN371","v":104593634.02111499},{"$f":"+'Modulo de Cartera'!AO35+'Modulo de Cartera'!AO150+'Modulo de Cartera'!AO260+'Modulo de Cartera'!AO371","v":112640933.30364829},{"$f":"+'Modulo de Cartera'!AP35+'Modulo de Cartera'!AP150+'Modulo de Cartera'!AP260+'Modulo de Cartera'!AP371","v":113156490.45091426},{"$f":"+'Modulo de Cartera'!AQ35+'Modulo de Cartera'!AQ150+'Modulo de Cartera'!AQ260+'Modulo de Cartera'!AQ371","v":107500676.3771717},{"$f":"+'Modulo de Cartera'!AR35+'Modulo de Cartera'!AR150+'Modulo de Cartera'!AR260+'Modulo de Cartera'!AR371","v":114765376.09190933},{"$f":"+'Modulo de Cartera'!AS35+'Modulo de Cartera'!AS150+'Modulo de Cartera'!AS260+'Modulo de Cartera'!AS371","v":117429787.70019591},{"$f":"+'Modulo de Cartera'!AT35+'Modulo de Cartera'!AT150+'Modulo de Cartera'!AT260+'Modulo de Cartera'!AT371","v":113099312.40303124},{"$f":"+'Modulo de Cartera'!AU35+'Modulo de Cartera'!AU150+'Modulo de Cartera'!AU260+'Modulo de Cartera'!AU371","v":126089933.49769884},{"$f":"+'Modulo de Cartera'!AV35+'Modulo de Cartera'!AV150+'Modulo de Cartera'!AV260+'Modulo de Cartera'!AV371","v":111101026.37811974},{"$f":"+'Modulo de Cartera'!AW35+'Modulo de Cartera'!AW150+'Modulo de Cartera'!AW260+'Modulo de Cartera'!AW371","v":111332763.53520758},{"$f":"+'Modulo de Cartera'!AX35+'Modulo de Cartera'!AX150+'Modulo de Cartera'!AX260+'Modulo de Cartera'!AX371","v":121414634.55722509},{"$f":"+'Modulo de Cartera'!AY35+'Modulo de Cartera'!AY150+'Modulo de Cartera'!AY260+'Modulo de Cartera'!AY371","v":120165137.25469939},{"$f":"+'Modulo de Cartera'!AZ35+'Modulo de Cartera'!AZ150+'Modulo de Cartera'!AZ260+'Modulo de Cartera'!AZ371","v":119272278.1625506},{"$f":"+'Modulo de Cartera'!BA35+'Modulo de Cartera'!BA150+'Modulo de Cartera'!BA260+'Modulo de Cartera'!BA371","v":123616190.28779791},{"$f":"+'Modulo de Cartera'!BB35+'Modulo de Cartera'!BB150+'Modulo de Cartera'!BB260+'Modulo de Cartera'!BB371","v":117044423.61169085},{"$f":"+'Modulo de Cartera'!BC35+'Modulo de Cartera'!BC150+'Modulo de Cartera'!BC260+'Modulo de Cartera'!BC371","v":121644569.21462986},{"$f":"+'Modulo de Cartera'!BD35+'Modulo de Cartera'!BD150+'Modulo de Cartera'!BD260+'Modulo de Cartera'!BD371","v":126479773.27653071},{"$f":"+'Modulo de Cartera'!BE35+'Modulo de Cartera'!BE150+'Modulo de Cartera'!BE260+'Modulo de Cartera'!BE371","v":130532184.07719019},{"$f":"+'Modulo de Cartera'!BF35+'Modulo de Cartera'!BF150+'Modulo de Cartera'!BF260+'Modulo de Cartera'!BF371","v":159415063.99665308},{"$f":"+'Modulo de Cartera'!BG35+'Modulo de Cartera'!BG150+'Modulo de Cartera'!BG260+'Modulo de Cartera'!BG371","v":128903038.51558076},{"$f":"+'Modulo de Cartera'!BH35+'Modulo de Cartera'!BH150+'Modulo de Cartera'!BH260+'Modulo de Cartera'!BH371","v":125436474.21562059},{"$f":"+'Modulo de Cartera'!BI35+'Modulo de Cartera'!BI150+'Modulo de Cartera'!BI260+'Modulo de Cartera'!BI371","v":128728964.77977739},{"$f":"+'Modulo de Cartera'!BJ35+'Modulo de Cartera'!BJ150+'Modulo de Cartera'!BJ260+'Modulo de Cartera'!BJ371","v":136790485.99278566},{"$f":"+'Modulo de Cartera'!BK35+'Modulo de Cartera'!BK150+'Modulo de Cartera'!BK260+'Modulo de Cartera'!BK371","v":137161115.90314761},{"$f":"+'Modulo de Cartera'!BL35+'Modulo de Cartera'!BL150+'Modulo de Cartera'!BL260+'Modulo de Cartera'!BL371","v":136636547.17685211},{"$f":"+'Modulo de Cartera'!BM35+'Modulo de Cartera'!BM150+'Modulo de Cartera'!BM260+'Modulo de Cartera'!BM371","v":138707831.06773558},{"$f":"+'Modulo de Cartera'!BN35+'Modulo de Cartera'!BN150+'Modulo de Cartera'!BN260+'Modulo de Cartera'!BN371","v":136017156.77120367},{"$f":"+'Modulo de Cartera'!BO35+'Modulo de Cartera'!BO150+'Modulo de Cartera'!BO260+'Modulo de Cartera'!BO371","v":136971388.58627495},{"$f":"+'Modulo de Cartera'!BP35+'Modulo de Cartera'!BP150+'Modulo de Cartera'!BP260+'Modulo de Cartera'!BP371","v":144582689.91596133},{"$f":"+'Modulo de Cartera'!BQ35+'Modulo de Cartera'!BQ150+'Modulo de Cartera'!BQ260+'Modulo de Cartera'!BQ371","v":146308572.26765049},{"$f":"+'Modulo de Cartera'!BR35+'Modulo de Cartera'!BR150+'Modulo de Cartera'!BR260+'Modulo de Cartera'!BR371","v":145586505.25348923},{"$f":"+'Modulo de Cartera'!BS35+'Modulo de Cartera'!BS150+'Modulo de Cartera'!BS260+'Modulo de Cartera'!BS371","v":148828644.59076864},{"$f":"+'Modulo de Cartera'!BT35+'Modulo de Cartera'!BT150+'Modulo de Cartera'!BT260+'Modulo de Cartera'!BT371","v":146897934.10231027},{"$f":"+'Modulo de Cartera'!BU35+'Modulo de Cartera'!BU150+'Modulo de Cartera'!BU260+'Modulo de Cartera'!BU371","v":149154912.7168541},{"$f":"+'Modulo de Cartera'!BV35+'Modulo de Cartera'!BV150+'Modulo de Cartera'!BV260+'Modulo de Cartera'!BV371","v":156508760.46944779},{"$f":"+'Modulo de Cartera'!BW35+'Modulo de Cartera'!BW150+'Modulo de Cartera'!BW260+'Modulo de Cartera'!BW371","v":158964148.96944144},{"$f":"+'Modulo de Cartera'!BX35+'Modulo de Cartera'!BX150+'Modulo de Cartera'!BX260+'Modulo de Cartera'!BX371","v":158224315.49166194},{"$f":"+'Modulo de Cartera'!BY35+'Modulo de Cartera'!BY150+'Modulo de Cartera'!BY260+'Modulo de Cartera'!BY371","v":157094963.89883441},{"$f":"+'Modulo de Cartera'!BZ35+'Modulo de Cartera'!BZ150+'Modulo de Cartera'!BZ260+'Modulo de Cartera'!BZ371","v":154465390.65515789},{"$f":"+'Modulo de Cartera'!CA35+'Modulo de Cartera'!CA150+'Modulo de Cartera'!CA260+'Modulo de Cartera'!CA371","v":153612775.33310664},{"$f":"+'Modulo de Cartera'!CB35+'Modulo de Cartera'!CB150+'Modulo de Cartera'!CB260+'Modulo de Cartera'!CB371","v":158876521.61382824},{"$f":"+'Modulo de Cartera'!CC35+'Modulo de Cartera'!CC150+'Modulo de Cartera'!CC260+'Modulo de Cartera'!CC371","v":158215839.2875427},{"$f":"+'Modulo de Cartera'!CD35+'Modulo de Cartera'!CD150+'Modulo de Cartera'!CD260+'Modulo de Cartera'!CD371","v":159963076.25394347},{"$f":"+'Modulo de Cartera'!CE35+'Modulo de Cartera'!CE150+'Modulo de Cartera'!CE260+'Modulo de Cartera'!CE371","v":158103638.52259973},{"$f":"+'Modulo de Cartera'!CF35+'Modulo de Cartera'!CF150+'Modulo de Cartera'!CF260+'Modulo de Cartera'!CF371","v":157116468.21336004},{"$f":"+'Modulo de Cartera'!CG35+'Modulo de Cartera'!CG150+'Modulo de Cartera'!CG260+'Modulo de Cartera'!CG371","v":155693357.55675766},{"$f":"+'Modulo de Cartera'!CH35+'Modulo de Cartera'!CH150+'Modulo de Cartera'!CH260+'Modulo de Cartera'!CH371","v":160842443.89441738}]
[null,"Intereses sobre Cartera",{"$f":"'Modulo de Cartera'!C386","v":33623357.539999999},{"$f":"'Modulo de Cartera'!D386","v":32375523.454582997},{"$f":"'Modulo de Cartera'!E386","v":32784553.940688647},{"$f":"'Modulo de Cartera'!F386","v":33094947.271282427},{"$f":"'Modulo de Cartera'!G386","v":33346465.679875515},{"$f":"'Modulo de Cartera'!H386","v":33693044.980749942},{"$f":"'Modulo de Cartera'!I386","v":34137853.302024148},{"$f":"'Modulo de Cartera'!J386","v":34564637.885310538},{"$f":"'Modulo de Cartera'!K386","v":34999563.344926037},{"$f":"'Modulo de Cartera'!L386","v":35376879.737991713},{"$f":"'Modulo de Cartera'!M386","v":35736181.720203139},{"$f":"'Modulo de Cartera'!N386","v":36130453.983734868},{"$f":"'Modulo de Cartera'!O386","v":36496454.461152829},{"$f":"'Modulo de Cartera'!P386","v":37049736.811220951},{"$f":"'Modulo de Cartera'!Q386","v":37461463.683088653},{"$f":"'Modulo de Cartera'!R386","v":37826253.804108925},{"$f":"'Modulo de Cartera'!S386","v":38152939.504138954},{"$f":"'Modulo de Cartera'!T386","v":38520218.227931358},{"$f":"'Modulo de Cartera'!U386","v":38867648.205662347},{"$f":"'Modulo de Cartera'!V386","v":39207412.437130056},{"$f":"'Modulo de Cartera'!W386","v":39570838.964448579},{"$f":"'Modulo de Cartera'!X386","v":39889812.578074627},{"$f":"'Modulo de Cartera'!Y386","v":40199464.291036151},{"$f":"'Modulo de Cartera'!Z386","v":40513859.091070957},{"$f":"'Modulo de Cartera'!AA386","v":40823254.542250954},{"$f":"'Modulo de Cartera'!AB386","v":41110075.600829996},{"$f":"'Modulo de Cartera'!AC386","v":41497402.58217039},{"$f":"'Modulo de Cartera'!AD386","v":41819574.042014875},{"$f":"'Modulo de Cartera'!AE386","v":42114094.39263957},{"$f":"'Modulo de Cartera'!AF386","v":42454613.314980097},{"$f":"'Modulo de Cartera'!AG386","v":42765594.140726827},{"$f":"'Modulo de Cartera'!AH386","v":43052741.961185433},{"$f":"'Modulo de Cartera'!AI386","v":43363548.264440529},{"$f":"'Modulo de Cartera'!AJ386","v":43656381.925687887},{"$f":"'Modulo de Cartera'!AK386","v":43928673.55181288},{"$f":"'Modulo de Cartera'!AL386","v":44181695.735144056},{"$f":"'Modulo de Cartera'!AM386","v":44421587.873796843},{"$f":"'Modulo de Cartera'!AN386","v":44943826.629822649},{"$f":"'Modulo de Cartera'!AO386","v":45238313.710539542},{"$f":"'Modulo de Cartera'!AP386","v":45505544.664592959},{"$f":"'Modulo de Cartera'!AQ386","v":45740220.870264642},{"$f":"'Modulo de Cartera'!AR386","v":46002132.830771588},{"$f":"'Modulo de Cartera'!AS386","v":46261291.784390904},{"$f":"'Modulo de Cartera'!AT386","v":46480724.416127287},{"$f":"'Modulo de Cartera'!AU386","v":46711995.979102172},{"$f":"'Modulo de Cartera'!AV386","v":46909215.213540234},{"$f":"'Modulo de Cartera'!AW386","v":47119782.98407086},{"$f":"'Modulo de Cartera'!AX386","v":47400438.259893082},{"$f":"'Modulo de Cartera'!AY386","v":47639739.579596095},{"$f":"'Modulo de Cartera'!AZ386","v":47866206.285988159},{"$f":"'Modulo de Cartera'!BA386","v":48090935.363056503},{"$f":"'Modulo de Cartera'!BB386","v":48304865.254677631},{"$f":"'Modulo de Cartera'!BC386","v":48533259.550404437},{"$f":"'Modulo de Cartera'!BD386","v":48774995.862186961},{"$f":"'Modulo de Cartera'!BE386","v":48979378.688344665},{"$f":"'Modulo de Cartera'!BF386","v":49148859.990692966},{"$f":"'Modulo de Cartera'!BG386","v":49176547.220292874},{"$f":"'Modulo de Cartera'!BH386","v":49216121.558074884},{"$f":"'Modulo de Cartera'!BI386","v":49411416.989198364},{"$f":"'Modulo de Cartera'!BJ386","v":49612164.86802157},{"$f":"'Modulo de Cartera'!BK386","v":49767131.623441897},{"$f":"'Modulo de Cartera'!BL386","v":49910251.820221476},{"$f":"'Modulo de Cartera'!BM386","v":50038737.171979286},{"$f":"'Modulo de Cartera'!BN386","v":50165089.891483225},{"$f":"'Modulo de Cartera'!BO386","v":50298957.332811765},{"$f":"'Modulo de Cartera'!BP386","v":50445323.104753606},{"$f":"'Modulo de Cartera'!BQ386","v":50558404.958123751},{"$f":"'Modulo de Cartera'!BR386","v":50634789.967308022},{"$f":"'Modulo de Cartera'!BS386","v":50711543.733620144},{"$f":"'Modulo de Cartera'!BT386","v":50781943.141454242},{"$f":"'Modulo de Cartera'!BU386","v":50851379.314137973},{"$f":"'Modulo de Cartera'!BV386","v":50924249.896349214},{"$f":"'Modulo de Cartera'!BW386","v":50959296.193389364},{"$f":"'Modulo de Cartera'!BX386","v":50977180.596140675},{"$f":"'Modulo de Cartera'!BY386","v":50971893.921757467},{"$f":"'Modulo de Cartera'!BZ386","v":50979994.84435939},{"$f":"'Modulo de Cartera'!CA386","v":51009902.839571692},{"$f":"'Modulo de Cartera'!CB386","v":51060405.880832158},{"$f":"'Modulo de Cartera'!CC386","v":51096430.730545409},{"$f":"'Modulo de Cartera'!CD386","v":51117142.509186588},{"$f":"'Modulo de Cartera'!CE386","v":51138193.140766092},{"$f":"'Modulo de Cartera'!CF386","v":51164930.507409893},{"$f":"'Modulo de Cartera'!CG386","v":51209529.654068135},{"$f":"'Modulo de Cartera'!CH386","v":51270069.462954052}]
[null,"Intereses sobre Inversiones",{"$f":"+'Modulo inversiones'!D87","v":764194.64702019049},{"$f":"+'Modulo inversiones'!E87","v":764194.64702019049},{"$f":"+'Modulo inversiones'!F87","v":417203.20966100658},{"$f":"+'Modulo inversiones'!G87","v":70211.772301822639},{"$f":"+'Modulo inversiones'!H87","v":70211.772301822639},{"$f":"+'Modulo inversiones'!I87","v":70211.772301822639},{"$f":"+'Modulo inversiones'!J87","v":70211.772301822639},{"$f":"+'Modulo inversiones'!K87","v":70211.772301822639},{"$f":"+'Modulo inversiones'!L87","v":70211.772301822639},{"$f":"+'Modulo inversiones'!M87","v":70211.772301822639},{"$f":"+'Modulo inversiones'!N87","v":70211.772301822639},{"$f":"+'Modulo inversiones'!O87","v":70211.772301822639},{"$f":"+'Modulo inversiones'!P87","v":70864.36287632391},{"$f":"+'Modulo inversiones'!Q87","v":70864.36287632391},{"$f":"+'Modulo inversiones'!R87","v":70864.36287632391},{"$f":"+'Modulo inversiones'!S87","v":70864.36287632391},{"$f":"+'Modulo inversiones'!T87","v":70864.36287632391},{"$f":"+'Modulo inversiones'!U87","v":70864.36287632391},{"$f":"+'Modulo inversiones'!V87","v":70864.36287632391},{"$f":"+'Modulo inversiones'!W87","v":35432.181438161955},{"$f":"+'Modulo inversiones'!X87","v":0},{"$f":"+'Modulo inversiones'!Y87","v":0},{"$f":"+'Modulo inversiones'!Z87","v":0},{"$f":"+'Modulo inversiones'!AA87","v":0},{"$f":"+'Modulo inversiones'!AB87","v":0},{"$f":"+'Modulo inversiones'!AC87","v":0},{"$f":"+'Modulo inversiones'!AD87","v":0},{"$f":"+'Modulo inversiones'!AE87","v":0},{"$f":"+'Modulo inversiones'!AF87","v":0},{"$f":"+'Modulo inversiones'!AG87","v":0},{"$f":"+'Modulo inversiones'!AH87","v":0},{"$f":"+'Modulo inversiones'!AI87","v":0},{"$f":"+'Modulo inversiones'!AJ87","v":0},{"$f":"+'Modulo inversiones'!AK87","v":0},{"$f":"+'Modulo inversiones'!AL87","v":0},{"$f":"+'Modulo inversiones'!AM87","v":0},{"$f":"+'Modulo inversiones'!AN87","v":0},{"$f":"+'Modulo inversiones'!AO87","v":0},{"$f":"+'Modulo inversiones'!AP87","v":0},{"$f":"+'Modulo inversiones'!AQ87","v":0},{"$f":"+'Modulo inversiones'!AR87","v":0},{"$f":"+'Modulo inversiones'!AS87","v":0},{"$f":"+'Modulo inversiones'!AT87","v":0},{"$f":"+'Modulo inversiones'!AU87","v":0},{"$f":"+'Modulo inversiones'!AV87","v":0},{"$f":"+'Modulo inversiones'!AW87","v":0},{"$f":"+'Modulo inversiones'!AX87","v":0},{"$f":"+'Modulo inversiones'!AY87","v":0},{"$f":"+'Modulo inversiones'!AZ87","v":0},{"$f":"+'Modulo inversiones'!BA87","v":0},{"$f":"+'Modulo inversiones'!BB87","v":0},{"$f":"+'Modulo inversiones'!BC87","v":0},{"$f":"+'Modulo inversiones'!BD87","v":0},{"$f":"+'Modulo inversiones'!BE87","v":0},{"$f":"+'Modulo inversiones'!BF87","v":0},{"$f":"+'Modulo inversiones'!BG87","v":0},{"$f":"+'Modulo inversiones'!BH87","v":0},{"$f":"+'Modulo inversiones'!BI87","v":0},{"$f":"+'Modulo inversiones'!BJ87","v":0},{"$f":"+'Modulo inversiones'!BK87","v":0},{"$f":"+'Modulo inversiones'!BL87","v":0},{"$f":"+'Modulo inversiones'!BM87","v":0},{"$f":"+'Modulo inversiones'!BN87","v":0},{"$f":"+'Modulo inversiones'!BO87","v":0},{"$f":"+'Modulo inversiones'!BP87","v":0},{"$f":"+'Modulo inversiones'!BQ87","v":0},{"$f":"+'Modulo inversiones'!BR87","v":0},{"$f":"+'Modulo inversiones'!BS87","v":0},{"$f":"+'Modulo inversiones'!BT87","v":0},{"$f":"+'Modulo inversiones'!BU87","v":0},{"$f":"+'Modulo inversiones'!BV87","v":0},{"$f":"+'Modulo inversiones'!BW87","v":0},{"$f":"+'Modulo inversiones'!BX87","v":0},{"$f":"+'Modulo inversiones'!BY87","v":0},{"$f":"+'Modulo inversiones'!BZ87","v":0},{"$f":"+'Modulo inversiones'!CA87","v":0},{"$f":"+'Modulo inversiones'!CB87","v":0},{"$f":"+'Modulo inversiones'!CC87","v":0},{"$f":"+'Modulo inversiones'!CD87","v":0},{"$f":"+'Modulo inversiones'!CE87","v":0},{"$f":"+'Modulo inversiones'!CF87","v":0},{"$f":"+'Modulo inversiones'!CG87","v":0},{"$f":"+'Modulo inversiones'!CH87","v":0},{"$f":"+'Modulo inversiones'!CI87","v":0}]
[null,"Otros",{"$f":"+'Modulo Gastos Admon y otros'!C12+'Modulo Gastos Admon y otros'!C13","v":138752.91500000001},{"$f":"+'Modulo Gastos Admon y otros'!D12+'Modulo Gastos Admon y otros'!D13","v":114543.94},{"$f":"+'Modulo Gastos Admon y otros'!E12+'Modulo Gastos Admon y otros'!E13","v":133610.071},{"$f":"+'Modulo Gastos Admon y otros'!F12+'Modulo Gastos Admon y otros'!F13","v":114280.315},{"$f":"+'Modulo Gastos Admon y otros'!G12+'Modulo Gastos Admon y otros'!G13","v":110674.181},{"$f":"+'Modulo Gastos Admon y otros'!H12+'Modulo Gastos Admon y otros'!H13","v":128132.215},{"$f":"+'Modulo Gastos Admon y otros'!I12+'Modulo Gastos Admon y otros'!I13","v":107595.378},{"$f":"+'Modulo Gastos Admon y otros'!J12+'Modulo Gastos Admon y otros'!J13","v":109310.414},{"$f":"+'Modulo Gastos Admon y otros'!K12+'Modulo Gastos Admon y otros'!K13","v":124327.55100000001},{"$f":"+'Modulo Gastos Admon y otros'!L12+'Modulo Gastos Admon y otros'!L13","v":104566.39200000001},{"$f":"+'Modulo Gastos Admon y otros'!M12+'Modulo Gastos Admon y otros'!M13","v":105944.03200000001},{"$f":"+'Modulo Gastos Admon y otros'!N12+'Modulo Gastos Admon y otros'!N13","v":120439.40300000001},{"$f":"+'Modulo Gastos Admon y otros'!O12+'Modulo Gastos Admon y otros'!O13","v":118415.01730779061},{"$f":"+'Modulo Gastos Admon y otros'!P12+'Modulo Gastos Admon y otros'!P13","v":119153.20734201251},{"$f":"+'Modulo Gastos Admon y otros'!Q12+'Modulo Gastos Admon y otros'!Q13","v":119895.99919565742},{"$f":"+'Modulo Gastos Admon y otros'!R12+'Modulo Gastos Admon y otros'!R13","v":120643.42155611076},{"$f":"+'Modulo Gastos Admon y otros'!S12+'Modulo Gastos Admon y otros'!S13","v":121395.50328959283},{"$f":"+'Modulo Gastos Admon y otros'!T12+'Modulo Gastos Admon y otros'!T13","v":122152.27344227374},{"$f":"+'Modulo Gastos Admon y otros'!U12+'Modulo Gastos Admon y otros'!U13","v":122913.76124139517},{"$f":"+'Modulo Gastos Admon y otros'!V12+'Modulo Gastos Admon y otros'!V13","v":123679.99609639915},{"$f":"+'Modulo Gastos Admon y otros'!W12+'Modulo Gastos Admon y otros'!W13","v":124451.00760006388},{"$f":"+'Modulo Gastos Admon y otros'!X12+'Modulo Gastos Admon y otros'!X13","v":125226.82552964668},{"$f":"+'Modulo Gastos Admon y otros'!Y12+'Modulo Gastos Admon y otros'!Y13","v":126007.47984803395},{"$f":"+'Modulo Gastos Admon y otros'!Z12+'Modulo Gastos Admon y otros'!Z13","v":126793.00070489841},{"$f":"+'Modulo Gastos Admon y otros'!AA12+'Modulo Gastos Admon y otros'!AA13","v":127519.8331918293},{"$f":"+'Modulo Gastos Admon y otros'!AB12+'Modulo Gastos Admon y otros'!AB13","v":128250.83219789864},{"$f":"+'Modulo Gastos Admon y otros'!AC12+'Modulo Gastos Admon y otros'!AC13","v":128986.02160740169},{"$f":"+'Modulo Gastos Admon y otros'!AD12+'Modulo Gastos Admon y otros'!AD13","v":129725.42544154888},{"$f":"+'Modulo Gastos Admon y otros'!AE12+'Modulo Gastos Admon y otros'!AE13","v":130469.06785925062},{"$f":"+'Modulo Gastos Admon y otros'!AF12+'Modulo Gastos Admon y otros'!AF13","v":131216.97315790667},{"$f":"+'Modulo Gastos Admon y otros'!AG12+'Modulo Gastos Admon y otros'!AG13","v":131969.16577420005},{"$f":"+'Modulo Gastos Admon y otros'!AH12+'Modulo Gastos Admon y otros'!AH13","v":132725.67028489543},{"$f":"+'Modulo Gastos Admon y otros'!AI12+'Modulo Gastos Admon y otros'!AI13","v":133486.51140764213},{"$f":"+'Modulo Gastos Admon y otros'!AJ12+'Modulo Gastos Admon y otros'!AJ13","v":134251.71400178183},{"$f":"+'Modulo Gastos Admon y otros'!AK12+'Modulo Gastos Admon y otros'!AK13","v":135021.3030691607},{"$f":"+'Modulo Gastos Admon y otros'!AL12+'Modulo Gastos Admon y otros'!AL13","v":135795.3037549463},{"$f":"+'Modulo Gastos Admon y otros'!AM12+'Modulo Gastos Admon y otros'!AM13","v":136519.4267734616},{"$f":"+'Modulo Gastos Admon y otros'!AN12+'Modulo Gastos Admon y otros'!AN13","v":137247.41114897118},{"$f":"+'Modulo Gastos Admon y otros'!AO12+'Modulo Gastos Admon y otros'!AO13","v":137979.27747200654},{"$f":"+'Modulo Gastos Admon y otros'!AP12+'Modulo Gastos Admon y otros'!AP13","v":138715.04644289741},{"$f":"+'Modulo Gastos Admon y otros'!AQ12+'Modulo Gastos Admon y otros'!AQ13","v":139454.73887235715},{"$f":"+'Modulo Gastos Admon y otros'!AR12+'Modulo Gastos Admon y otros'!AR13","v":140198.37568207146},{"$f":"+'Modulo Gastos Admon y otros'!AS12+'Modulo Gastos Admon y otros'!AS13","v":140945.97790529006},{"$f":"+'Modulo Gastos Admon y otros'!AT12+'Modulo Gastos Admon y otros'!AT13","v":141697.56668742164},{"$f":"+'Modulo Gastos Admon y otros'!AU12+'Modulo Gastos Admon y otros'!AU13","v":142453.16328663196},{"$f":"+'Modulo Gastos Admon y otros'!AV12+'Modulo Gastos Admon y otros'!AV13","v":143212.78907444503},{"$f":"+'Modulo Gastos Admon y otros'!AW12+'Modulo Gastos Admon y otros'!AW13","v":143976.46553634774},{"$f":"+'Modulo Gastos Admon y otros'!AX12+'Modulo Gastos Admon y otros'!AX13","v":144744.21427239742},{"$f":"+'Modulo Gastos Admon y otros'!AY12+'Modulo Gastos Admon y otros'!AY13","v":145516.05699783287},{"$f":"+'Modulo Gastos Admon y otros'!AZ12+'Modulo Gastos Admon y otros'!AZ13","v":146292.01554368853},{"$f":"+'Modulo Gastos Admon y otros'!BA12+'Modulo Gastos Admon y otros'!BA13","v":147072.11185741192},{"$f":"+'Modulo Gastos Admon y otros'!BB12+'Modulo Gastos Admon y otros'!BB13","v":147856.36800348447},{"$f":"+'Modulo Gastos Admon y otros'!BC12+'Modulo Gastos Admon y otros'!BC13","v":148644.80616404561},{"$f":"+'Modulo Gastos Admon y otros'!BD12+'Modulo Gastos Admon y otros'!BD13","v":149437.44863952009},{"$f":"+'Modulo Gastos Admon y otros'!BE12+'Modulo Gastos Admon y otros'!BE13","v":150234.31784924879},{"$f":"+'Modulo Gastos Admon y otros'!BF12+'Modulo Gastos Admon y otros'!BF13","v":151035.43633212286},{"$f":"+'Modulo Gastos Admon y otros'!BG12+'Modulo Gastos Admon y otros'!BG13","v":151840.82674722112},{"$f":"+'Modulo Gastos Admon y otros'!BH12+'Modulo Gastos Admon y otros'!BH13","v":152650.51187445107},{"$f":"+'Modulo Gastos Admon y otros'!BI12+'Modulo Gastos Admon y otros'!BI13","v":153464.51461519315},{"$f":"+'Modulo Gastos Admon y otros'!BJ12+'Modulo Gastos Admon y otros'!BJ13","v":154282.85799294853},{"$f":"+'Modulo Gastos Admon y otros'!BK12+'Modulo Gastos Admon y otros'!BK13","v":155105.56515399017},{"$f":"+'Modulo Gastos Admon y otros'!BL12+'Modulo Gastos Admon y otros'!BL13","v":155932.65936801772},{"$f":"+'Modulo Gastos Admon y otros'!BM12+'Modulo Gastos Admon y otros'!BM13","v":156764.16402881549},{"$f":"+'Modulo Gastos Admon y otros'!BN12+'Modulo Gastos Admon y otros'!BN13","v":157600.10265491423},{"$f":"+'Modulo Gastos Admon y otros'!BO12+'Modulo Gastos Admon y otros'!BO13","v":158440.49889025633},{"$f":"+'Modulo Gastos Admon y otros'!BP12+'Modulo Gastos Admon y otros'!BP13","v":159285.37650486457},{"$f":"+'Modulo Gastos Admon y otros'!BQ12+'Modulo Gastos Admon y otros'!BQ13","v":160134.75939551441},{"$f":"+'Modulo Gastos Admon y otros'!BR12+'Modulo Gastos Admon y otros'!BR13","v":160988.67158640988},{"$f":"+'Modulo Gastos Admon y otros'!BS12+'Modulo Gastos Admon y otros'!BS13","v":161847.13722986312},{"$f":"+'Modulo Gastos Admon y otros'!BT12+'Modulo Gastos Admon y otros'!BT13","v":162710.18060697755},{"$f":"+'Modulo Gastos Admon y otros'!BU12+'Modulo Gastos Admon y otros'!BU13","v":163577.82612833456},{"$f":"+'Modulo Gastos Admon y otros'!BV12+'Modulo Gastos Admon y otros'!BV13","v":164450.09833468401},{"$f":"+'Modulo Gastos Admon y otros'!BW12+'Modulo Gastos Admon y otros'!BW13","v":165327.0218976383},{"$f":"+'Modulo Gastos Admon y otros'!BX12+'Modulo Gastos Admon y otros'!BX13","v":166208.62162037025},{"$f":"+'Modulo Gastos Admon y otros'!BY12+'Modulo Gastos Admon y otros'!BY13","v":167094.92243831459},{"$f":"+'Modulo Gastos Admon y otros'!BZ12+'Modulo Gastos Admon y otros'!BZ13","v":167985.94941987324},{"$f":"+'Modulo Gastos Admon y otros'!CA12+'Modulo Gastos Admon y otros'!CA13","v":168881.72776712442},{"$f":"+'Modulo Gastos Admon y otros'!CB12+'Modulo Gastos Admon y otros'!CB13","v":169782.28281653536},{"$f":"+'Modulo Gastos Admon y otros'!CC12+'Modulo Gastos Admon y otros'!CC13","v":170687.64003967901},{"$f":"+'Modulo Gastos Admon y otros'!CD12+'Modulo Gastos Admon y otros'!CD13","v":171597.82504395448},{"$f":"+'Modulo Gastos Admon y otros'!CE12+'Modulo Gastos Admon y otros'!CE13","v":172512.8635733113},{"$f":"+'Modulo Gastos Admon y otros'!CF12+'Modulo Gastos Admon y otros'!CF13","v":173432.78150897755},{"$f":"+'Modulo Gastos Admon y otros'!CG12+'Modulo Gastos Admon y otros'!CG13","v":174357.60487019198},{"$f":"+'Modulo Gastos Admon y otros'!CH12+'Modulo Gastos Admon y otros'!CH13","v":175287.35981493985}]
[null,"Prepagos cartera",{"$f":"+'Modulo de Cartera'!C36+'Modulo de Cartera'!C151+'Modulo de Cartera'!C261+'Modulo de Cartera'!C372","v":8349613.9234999996},{"$f":"+'Modulo de Cartera'!D36+'Modulo de Cartera'!D151+'Modulo de Cartera'!D261+'Modulo de Cartera'!D372","v":8349613.9285000004},{"$f":"+'Modulo de Cartera'!E36+'Modulo de Cartera'!E151+'Modulo de Cartera'!E261+'Modulo de Cartera'!E372","v":8349613.9215000002},{"$f":"+'Modulo de Cartera'!F36+'Modulo de Cartera'!F151+'Modulo de Cartera'!F261+'Modulo de Cartera'!F372","v":8349613.9215000002},{"$f":"+'Modulo de Cartera'!G36+'Modulo de Cartera'!G151+'Modulo de Cartera'!G261+'Modulo de Cartera'!G372","v":8349613.9215000002},{"$f":"+'Modulo de Cartera'!H36+'Modulo de Cartera'!H151+'Modulo de Cartera'!H261+'Modulo de Cartera'!H372","v":8349613.9215000002},{"$f":"+'Modulo de Cartera'!I36+'Modulo de Cartera'!I151+'Modulo de Cartera'!I261+'Modulo de Cartera'!I372","v":8349613.9215000002},{"$f":"+'Modulo de Cartera'!J36+'Modulo de Cartera'!J151+'Modulo de Cartera'!J261+'Modulo de Cartera'!J372","v":8349613.9215000002},{"$f":"+'Modulo de Cartera'!K36+'Modulo de Cartera'!K151+'Modulo de Cartera'!K261+'Modulo de Cartera'!K372","v":8349613.9215000002},{"$f":"+'Modulo de Cartera'!L36+'Modulo de Cartera'!L151+'Modulo de Cartera'!L261+'Modulo de Cartera'!L372","v":8349613.9215000002},{"$f":"+'Modulo de Cartera'!M36+'Modulo de Cartera'!M151+'Modulo de Cartera'!M261+'Modulo de Cartera'!M372","v":8349613.9215000002},{"$f":"+'Modulo de Cartera'!N36+'Modulo de Cartera'!N151+'Modulo de Cartera'!N261+'Modulo de Cartera'!N372","v":8349613.9215000002},{"$f":"+'Modulo de Cartera'!O36+'Modulo de Cartera'!O151+'Modulo de Cartera'!O261+'Modulo de Cartera'!O372","v":2504884.1764500001},{"$f":"+'Modulo de Cartera'!P36+'Modulo de Cartera'!P151+'Modulo de Cartera'!P261+'Modulo de Cartera'!P372","v":2504884.1764500001},{"$f":"+'Modulo de Cartera'!Q36+'Modulo de Cartera'!Q151+'Modulo de Cartera'!Q261+'Modulo de Cartera'!Q372","v":2504884.1764500001},{"$f":"+'Modulo de Cartera'!R36+'Modulo de Cartera'!R151+'Modulo de Cartera'!R261+'Modulo de Cartera'!R372","v":2504884.1764500001},{"$f":"+'Modulo de Cartera'!S36+'Modulo de Cartera'!S151+'Modulo de Cartera'!S261+'Modulo de Cartera'!S372","v":2504884.1764500001},{"$f":"+'Modulo de Cartera'!T36+'Modulo de Cartera'!T151+'Modulo de Cartera'!T261+'Modulo de Cartera'!T372","v":2504884.1764500001},{"$f":"+'Modulo de Cartera'!U36+'Modulo de Cartera'!U151+'Modulo de Cartera'!U261+'Modulo de Cartera'!U372","v":2504884.1764500001},{"$f":"+'Modulo de Cartera'!V36+'Modulo de Cartera'!V151+'Modulo de Cartera'!V261+'Modulo de Cartera'!V372","v":2504884.1764500001},{"$f":"+'Modulo de Cartera'!W36+'Modulo de Cartera'!W151+'Modulo de Cartera'!W261+'Modulo de Cartera'!W372","v":2504884.1764500001},{"$f":"+'Modulo de Cartera'!X36+'Modulo de Cartera'!X151+'Modulo de Cartera'!X261+'Modulo de Cartera'!X372","v":2504884.1764500001},{"$f":"+'Modulo de Cartera'!Y36+'Modulo de Cartera'!Y151+'Modulo de Cartera'!Y261+'Modulo de Cartera'!Y372","v":2504884.1764500001},{"$f":"+'Modulo de Cartera'!Z36+'Modulo de Cartera'!Z151+'Modulo de Cartera'!Z261+'Modulo de Cartera'!Z372","v":2504884.1764500001},{"$f":"+'Modulo de Cartera'!AA36+'Modulo de Cartera'!AA151+'Modulo de Cartera'!AA261+'Modulo de Cartera'!AA372","v":1753418.9235149999},{"$f":"+'Modulo de Cartera'!AB36+'Modulo de Cartera'!AB151+'Modulo de Cartera'!AB261+'Modulo de Cartera'!AB372","v":1753418.9235149999},{"$f":"+'Modulo de Cartera'!AC36+'Modulo de Cartera'!AC151+'Modulo de Cartera'!AC261+'Modulo de Cartera'!AC372","v":1753418.9235149999},{"$f":"+'Modulo de Cartera'!AD36+'Modulo de Cartera'!AD151+'Modulo de Cartera'!AD261+'Modulo de Cartera'!AD372","v":1753418.9235149999},{"$f":"+'Modulo de Cartera'!AE36+'Modulo de Cartera'!AE151+'Modulo de Cartera'!AE261+'Modulo de Cartera'!AE372","v":1753418.9235149999},{"$f":"+'Modulo de Cartera'!AF36+'Modulo de Cartera'!AF151+'Modulo de Cartera'!AF261+'Modulo de Cartera'!AF372","v":1753418.9235149999},{"$f":"+'Modulo de Cartera'!AG36+'Modulo de Cartera'!AG151+'Modulo de Cartera'!AG261+'Modulo de Cartera'!AG372","v":1753418.9235149999},{"$f":"+'Modulo de Cartera'!AH36+'Modulo de Cartera'!AH151+'Modulo de Cartera'!AH261+'Modulo de Cartera'!AH372","v":1753418.9235149999},{"$f":"+'Modulo de Cartera'!AI36+'Modulo de Cartera'!AI151+'Modulo de Cartera'!AI261+'Modulo de Cartera'!AI372","v":1753418.9235149999},{"$f":"+'Modulo de Cartera'!AJ36+'Modulo de Cartera'!AJ151+'Modulo de Cartera'!AJ261+'Modulo de Cartera'!AJ372","v":1753418.9235149999},{"$f":"+'Modulo de Cartera'!AK36+'Modulo de Cartera'!AK151+'Modulo de Cartera'!AK261+'Modulo de Cartera'!AK372","v":1753418.9235149999},{"$f":"+'Modulo de Cartera'!AL36+'Modulo de Cartera'!AL151+'Modulo de Cartera'!AL261+'Modulo de Cartera'!AL372","v":1753418.9235149999},{"$f":"+'Modulo de Cartera'!AM36+'Modulo de Cartera'!AM151+'Modulo de Cartera'!AM261+'Modulo de Cartera'!AM372","v":1227393.2464604999},{"$f":"+'Modulo de Cartera'!AN36+'Modulo de Cartera'!AN151+'Modulo de Cartera'!AN261+'Modulo de Cartera'!AN372","v":859175.27252234996},{"$f":"+'Modulo de Cartera'!AO36+'Modulo de Cartera'!AO151+'Modulo de Cartera'!AO261+'Modulo de Cartera'!AO372","v":601422.69076564489},{"$f":"+'Modulo de Cartera'!AP36+'Modulo de Cartera'!AP151+'Modulo de Cartera'!AP261+'Modulo de Cartera'!AP372","v":601422.69076564489},{"$f":"+'Modulo de Cartera'!AQ36+'Modulo de Cartera'!AQ151+'Modulo de Cartera'!AQ261+'Modulo de Cartera'!AQ372","v":601422.69076564489},{"$f":"+'Modulo de Cartera'!AR36+'Modulo de Cartera'!AR151+'Modulo de Cartera'!AR261+'Modulo de Cartera'!AR372","v":601422.69076564489},{"$f":"+'Modulo de Cartera'!AS36+'Modulo de Cartera'!AS151+'Modulo de Cartera'!AS261+'Modulo de Cartera'!AS372","v":601422.69076564489},{"$f":"+'Modulo de Cartera'!AT36+'Modulo de Cartera'!AT151+'Modulo de Cartera'!AT261+'Modulo de Cartera'!AT372","v":601422.69076564489},{"$f":"+'Modulo de Cartera'!AU36+'Modulo de Cartera'!AU151+'Modulo de Cartera'!AU261+'Modulo de Cartera'!AU372","v":601422.69076564489},{"$f":"+'Modulo de Cartera'!AV36+'Modulo de Cartera'!AV151+'Modulo de Cartera'!AV261+'Modulo de Cartera'!AV372","v":601422.69076564489},{"$f":"+'Modulo de Cartera'!AW36+'Modulo de Cartera'!AW151+'Modulo de Cartera'!AW261+'Modulo de Cartera'!AW372","v":601422.69076564489},{"$f":"+'Modulo de Cartera'!AX36+'Modulo de Cartera'!AX151+'Modulo de Cartera'!AX261+'Modulo de Cartera'!AX372","v":601422.69076564489},{"$f":"+'Modulo de Cartera'!AY36+'Modulo de Cartera'!AY151+'Modulo de Cartera'!AY261+'Modulo de Cartera'!AY372","v":0},{"$f":"+'Modulo de Cartera'!AZ36+'Modulo de Cartera'!AZ151+'Modulo de Cartera'!AZ261+'Modulo de Cartera'!AZ372","v":0},{"$f":"+'Modulo de Cartera'!BA36+'Modulo de Cartera'!BA151+'Modulo de Cartera'!BA261+'Modulo de Cartera'!BA372","v":0},{"$f":"+'Modulo de Cartera'!BB36+'Modulo de Cartera'!BB151+'Modulo de Cartera'!BB261+'Modulo de Cartera'!BB372","v":0},{"$f":"+'Modulo de Cartera'!BC36+'Modulo de Cartera'!BC151+'Modulo de Cartera'!BC261+'Modulo de Cartera'!BC372","v":0},{"$f":"+'Modulo de Cartera'!BD36+'Modulo de Cartera'!BD151+'Modulo de Cartera'!BD261+'Modulo de Cartera'!BD372","v":0},{"$f":"+'Modulo de Cartera'!BE36+'Modulo de Cartera'!BE151+'Modulo de Cartera'!BE261+'Modulo de Cartera'!BE372","v":0},{"$f":"+'Modulo de Cartera'!BF36+'Modulo de Cartera'!BF151+'Modulo de Cartera'!BF261+'Modulo de Cartera'!BF372","v":0},{"$f":"+'Modulo de Cartera'!BG36+'Modulo de Cartera'!BG151+'Modulo de Cartera'!BG261+'Modulo de Cartera'!BG372","v":0},{"$f":"+'Modulo de Cartera'!BH36+'Modulo de Cartera'!BH151+'Modulo de Cartera'!BH261+'Modulo de Cartera'!BH372","v":0},{"$f":"+'Modulo de Cartera'!BI36+'Modulo de Cartera'!BI151+'Modulo de Cartera'!BI261+'Modulo de Cartera'!BI372","v":0},{"$f":"+'Modulo de Cartera'!BJ36+'Modulo de Cartera'!BJ151+'Modulo de Cartera'!BJ261+'Modulo de Cartera'!BJ372","v":0},{"$f":"+'Modulo de Cartera'!BK36+'Modulo de Cartera'!BK151+'Modulo de Cartera'!BK261+'Modulo de Cartera'!BK372","v":0},{"$f":"+'Modulo de Cartera'!BL36+'Modulo de Cartera'!BL151+'Modulo de Cartera'!BL261+'Modulo de Cartera'!BL372","v":0},{"$f":"+'Modulo de Cartera'!BM36+'Modulo de Cartera'!BM151+'Modulo de Cartera'!BM261+'Modulo de Cartera'!BM372","v":0},{"$f":"+'Modulo de Cartera'!BN36+'Modulo de Cartera'!BN151+'Modulo de Cartera'!BN261+'Modulo de Cartera'!BN372","v":0},{"$f":"+'Modulo de Cartera'!BO36+'Modulo de Cartera'!BO151+'Modulo de Cartera'!BO261+'Modulo de Cartera'!BO372","v":0},{"$f":"+'Modulo de Cartera'!BP36+'Modulo de Cartera'!BP151+'Modulo de Cartera'!BP261+'Modulo de Cartera'!BP372","v":0},{"$f":"+'Modulo de Cartera'!BQ36+'Modulo de Cartera'!BQ151+'Modulo de Cartera'!BQ261+'Modulo de Cartera'!BQ372","v":0},{"$f":"+'Modulo de Cartera'!BR36+'Modulo de Cartera'!BR151+'Modulo de Cartera'!BR261+'Modulo de Cartera'!BR372","v":0},{"$f":"+'Modulo de Cartera'!BS36+'Modulo de Cartera'!BS151+'Modulo de Cartera'!BS261+'Modulo de Cartera'!BS372","v":0},{"$f":"+'Modulo de Cartera'!BT36+'Modulo de Cartera'!BT151+'Modulo de Cartera'!BT261+'Modulo de Cartera'!BT372","v":0},{"$f":"+'Modulo de Cartera'!BU36+'Modulo de Cartera'!BU151+'Modulo de Cartera'!BU261+'Modulo de Cartera'!BU372","v":0},{"$f":"+'Modulo de Cartera'!BV36+'Modulo de Cartera'!BV151+'Modulo de Cartera'!BV261+'Modulo de Cartera'!BV372","v":0},{"$f":"+'Modulo de Cartera'!BW36+'Modulo de Cartera'!BW151+'Modulo de Cartera'!BW261+'Modulo de Cartera'!BW372","v":0},{"$f":"+'Modulo de Cartera'!BX36+'Modulo de Cartera'!BX151+'Modulo de Cartera'!BX261+'Modulo de Cartera'!BX372","v":0},{"$f":"+'Modulo de Cartera'!BY36+'Modulo de Cartera'!BY151+'Modulo de Cartera'!BY261+'Modulo de Cartera'!BY372","v":0},{"$f":"+'Modulo de Cartera'!BZ36+'Modulo de Cartera'!BZ151+'Modulo de Cartera'!BZ261+'Modulo de Cartera'!BZ372","v":0},{"$f":"+'Modulo de Cartera'!CA36+'Modulo de Cartera'!CA151+'Modulo de Cartera'!CA261+'Modulo de Cartera'!CA372","v":0},{"$f":"+'Modulo de Cartera'!CB36+'Modulo de Cartera'!CB151+'Modulo de Cartera'!CB261+'Modulo de Cartera'!CB372","v":0},{"$f":"+'Modulo de Cartera'!CC36+'Modulo de Cartera'!CC151+'Modulo de Cartera'!CC261+'Modulo de Cartera'!CC372","v":0},{"$f":"+'Modulo de Cartera'!CD36+'Modulo de Cartera'!CD151+'Modulo de Cartera'!CD261+'Modulo de Cartera'!CD372","v":0},{"$f":"+'Modulo de Cartera'!CE36+'Modulo de Cartera'!CE151+'Modulo de Cartera'!CE261+'Modulo de Cartera'!CE372","v":0},{"$f":"+'Modulo de Cartera'!CF36+'Modulo de Cartera'!CF151+'Modulo de Cartera'!CF261+'Modulo de Cartera'!CF372","v":0},{"$f":"+'Modulo de Cartera'!CG36+'Modulo de Cartera'!CG151+'Modulo de Cartera'!CG261+'Modulo de Cartera'!CG372","v":0},{"$f":"+'Modulo de Cartera'!CH36+'Modulo de Cartera'!CH151+'Modulo de Cartera'!CH261+'Modulo de Cartera'!CH372","v":0}]
[null,"Redención Inversiones",{"$f":"+'Modulo inversiones'!D90","v":0},{"$f":"+'Modulo inversiones'!E90","v":0},{"$f":"+'Modulo inversiones'!F90","v":85287889},{"$f":"+'Modulo inversiones'!G90","v":0},{"$f":"+'Modulo inversiones'!H90","v":0},{"$f":"+'Modulo inversiones'!I90","v":0},{"$f":"+'Modulo inversiones'!J90","v":0},{"$f":"+'Modulo inversiones'!K90","v":0},{"$f":"+'Modulo inversiones'!L90","v":0},{"$f":"+'Modulo inversiones'!M90","v":0},{"$f":"+'Modulo inversiones'!N90","v":0},{"$f":"+'Modulo inversiones'!O90","v":0},{"$f":"+'Modulo inversiones'!P90","v":0},{"$f":"+'Modulo inversiones'!Q90","v":0},{"$f":"+'Modulo inversiones'!R90","v":0},{"$f":"+'Modulo inversiones'!S90","v":0},{"$f":"+'Modulo inversiones'!T90","v":0},{"$f":"+'Modulo inversiones'!U90","v":0},{"$f":"+'Modulo inversiones'!V90","v":0},{"$f":"+'Modulo inversiones'!W90","v":8188188},{"$f":"+'Modulo inversiones'!X90","v":0},{"$f":"+'Modulo inversiones'!Y90","v":0},{"$f":"+'Modulo inversiones'!Z90","v":0},{"$f":"+'Modulo inversiones'!AA90","v":0},{"$f":"+'Modulo inversiones'!AB90","v":0},{"$f":"+'Modulo inversiones'!AC90","v":0},{"$f":"+'Modulo inversiones'!AD90","v":0},{"$f":"+'Modulo inversiones'!AE90","v":0},{"$f":"+'Modulo inversiones'!AF90","v":0},{"$f":"+'Modulo inversiones'!AG90","v":0},{"$f":"+'Modulo inversiones'!AH90","v":0},{"$f":"+'Modulo inversiones'!AI90","v":0},{"$f":"+'Modulo inversiones'!AJ90","v":0},{"$f":"+'Modulo inversiones'!AK90","v":0},{"$f":"+'Modulo inversiones'!AL90","v":0},{"$f":"+'Modulo inversiones'!AM90","v":0},{"$f":"+'Modulo inversiones'!AN90","v":0},{"$f":"+'Modulo inversiones'!AO90","v":0},{"$f":"+'Modulo inversiones'!AP90","v":0},{"$f":"+'Modulo inversiones'!AQ90","v":0},{"$f":"+'Modulo inversiones'!AR90","v":0},{"$f":"+'Modulo inversiones'!AS90","v":0},{"$f":"+'Modulo inversiones'!AT90","v":0},{"$f":"+'Modulo inversiones'!AU90","v":0},{"$f":"+'Modulo inversiones'!AV90","v":0},{"$f":"+'Modulo inversiones'!AW90","v":0},{"$f":"+'Modulo inversiones'!AX90","v":0},{"$f":"+'Modulo inversiones'!AY90","v":0},{"$f":"+'Modulo inversiones'!AZ90","v":0},{"$f":"+'Modulo inversiones'!BA90","v":0},{"$f":"+'Modulo inversiones'!BB90","v":0},{"$f":"+'Modulo inversiones'!BC90","v":0},{"$f":"+'Modulo inversiones'!BD90","v":0},{"$f":"+'Modulo inversiones'!BE90","v":0},{"$f":"+'Modulo inversiones'!BF90","v":0},{"$f":"+'Modulo inversiones'!BG90","v":0},{"$f":"+'Modulo inversiones'!BH90","v":0},{"$f":"+'Modulo inversiones'!BI90","v":0},{"$f":"+'Modulo inversiones'!BJ90","v":0},{"$f":"+'Modulo inversiones'!BK90","v":0},{"$f":"+'Modulo inversiones'!BL90","v":0},{"$f":"+'Modulo inversiones'!BM90","v":0},{"$f":"+'Modulo inversiones'!BN90","v":0},{"$f":"+'Modulo inversiones'!BO90","v":0},{"$f":"+'Modulo inversiones'!BP90","v":0},{"$f":"+'Modulo inversiones'!BQ90","v":0},{"$f":"+'Modulo inversiones'!BR90","v":0},{"$f":"+'Modulo inversiones'!BS90","v":0},{"$f":"+'Modulo inversiones'!BT90","v":0},{"$f":"+'Modulo inversiones'!BU90","v":0},{"$f":"+'Modulo inversiones'!BV90","v":0},{"$f":"+'Modulo inversiones'!BW90","v":0},{"$f":"+'Modulo inversiones'!BX90","v":0},{"$f":"+'Modulo inversiones'!BY90","v":0},{"$f":"+'Modulo inversiones'!BZ90","v":0},{"$f":"+'Modulo inversiones'!CA90","v":0},{"$f":"+'Modulo inversiones'!CB90","v":0},{"$f":"+'Modulo inversiones'!CC90","v":0},{"$f":"+'Modulo inversiones'!CD90","v":0},{"$f":"+'Modulo inversiones'!CE90","v":0},{"$f":"+'Modulo inversiones'!CF90","v":0},{"$f":"+'Modulo inversiones'!CG90","v":0},{"$f":"+'Modulo inversiones'!CH90","v":0},{"$f":"+'Modulo inversiones'!CI90","v":0}]
[null,"Ingresos diferencia en cambio USD en el exterior",{"$f":"IF('Modulo Forward'!C30>0,'Modulo Forward'!C30,0)","v":8433.0053014383939},{"$f":"IF('Modulo Forward'!D30>0,'Modulo Forward'!D30,0)","v":0},{"$f":"IF('Modulo Forward'!E30>0,'Modulo Forward'!E30,0)","v":0},{"$f":"IF('Modulo Forward'!F30>0,'Modulo Forward'!F30,0)","v":0},{"$f":"IF('Modulo Forward'!G30>0,'Modulo Forward'!G30,0)","v":0},{"$f":"IF('Modulo Forward'!H30>0,'Modulo Forward'!H30,0)","v":0},{"$f":"IF('Modulo Forward'!I30>0,'Modulo Forward'!I30,0)","v":0},{"$f":"IF('Modulo Forward'!J30>0,'Modulo Forward'!J30,0)","v":0},{"$f":"IF('Modulo Forward'!K30>0,'Modulo Forward'!K30,0)","v":0},{"$f":"IF('Modulo Forward'!L30>0,'Modulo Forward'!L30,0)","v":0},{"$f":"IF('Modulo Forward'!M30>0,'Modulo Forward'!M30,0)","v":0},{"$f":"IF('Modulo Forward'!N30>0,'Modulo Forward'!N30,0)","v":0},{"$f":"IF('Modulo Forward'!O30>0,'Modulo Forward'!O30,0)","v":0},{"$f":"IF('Modulo Forward'!P30>0,'Modulo Forward'!P30,0)","v":0},{"$f":"IF('Modulo Forward'!Q30>0,'Modulo Forward'!Q30,0)","v":0},{"$f":"IF('Modulo Forward'!R30>0,'Modulo Forward'!R30,0)","v":0},{"$f":"IF('Modulo Forward'!S30>0,'Modulo Forward'!S30,0)","v":0},{"$f":"IF('Modulo Forward'!T30>0,'Modulo Forward'!T30,0)","v":0},{"$f":"IF('Modulo Forward'!U30>0,'Modulo Forward'!U30,0)","v":0},{"$f":"IF('Modulo Forward'!V30>0,'Modulo Forward'!V30,0)","v":0},{"$f":"IF('Modulo Forward'!W30>0,'Modulo Forward'!W30,0)","v":0},{"$f":"IF('Modulo Forward'!X30>0,'Modulo Forward'!X30,0)","v":0},{"$f":"IF('Modulo Forward'!Y30>0,'Modulo Forward'!Y30,0)","v":0},{"$f":"IF('Modulo Forward'!Z30>0,'Modulo Forward'!Z30,0)","v":0},{"$f":"IF('Modulo Forward'!AA30>0,'Modulo Forward'!AA30,0)","v":0},{"$f":"IF('Modulo Forward'!AB30>0,'Modulo Forward'!AB30,0)","v":0},{"$f":"IF('Modulo Forward'!AC30>0,'Modulo Forward'!AC30,0)","v":0},{"$f":"IF('Modulo Forward'!AD30>0,'Modulo Forward'!AD30,0)","v":0},{"$f":"IF('Modulo Forward'!AE30>0,'Modulo Forward'!AE30,0)","v":0},{"$f":"IF('Modulo Forward'!AF30>0,'Modulo Forward'!AF30,0)","v":0},{"$f":"IF('Modulo Forward'!AG30>0,'Modulo Forward'!AG30,0)","v":0},{"$f":"IF('Modulo Forward'!AH30>0,'Modulo Forward'!AH30,0)","v":0},{"$f":"IF('Modulo Forward'!AI30>0,'Modulo Forward'!AI30,0)","v":0},{"$f":"IF('Modulo Forward'!AJ30>0,'Modulo Forward'!AJ30,0)","v":0},{"$f":"IF('Modulo Forward'!AK30>0,'Modulo Forward'!AK30,0)","v":0},{"$f":"IF('Modulo Forward'!AL30>0,'Modulo Forward'!AL30,0)","v":0},{"$f":"IF('Modulo Forward'!AM30>0,'Modulo Forward'!AM30,0)","v":0},{"$f":"IF('Modulo Forward'!AN30>0,'Modulo Forward'!AN30,0)","v":0},{"$f":"IF('Modulo Forward'!AO30>0,'Modulo Forward'!AO30,0)","v":0},{"$f":"IF('Modulo Forward'!AP30>0,'Modulo Forward'!AP30,0)","v":0},{"$f":"IF('Modulo Forward'!AQ30>0,'Modulo Forward'!AQ30,0)","v":0},{"$f":"IF('Modulo Forward'!AR30>0,'Modulo Forward'!AR30,0)","v":0},{"$f":"IF('Modulo Forward'!AS30>0,'Modulo Forward'!AS30,0)","v":0},{"$f":"IF('Modulo Forward'!AT30>0,'Modulo Forward'!AT30,0)","v":0},{"$f":"IF('Modulo Forward'!AU30>0,'Modulo Forward'!AU30,0)","v":0},{"$f":"IF('Modulo Forward'!AV30>0,'Modulo Forward'!AV30,0)","v":0},{"$f":"IF('Modulo Forward'!AW30>0,'Modulo Forward'!AW30,0)","v":0},{"$f":"IF('Modulo Forward'!AX30>0,'Modulo Forward'!AX30,0)","v":0},{"$f":"IF('Modulo Forward'!AY30>0,'Modulo Forward'!AY30,0)","v":0},{"$f":"IF('Modulo Forward'!AZ30>0,'Modulo Forward'!AZ30,0)","v":0},{"$f":"IF('Modulo Forward'!BA30>0,'Modulo Forward'!BA30,0)","v":0},{"$f":"IF('Modulo Forward'!BB30>0,'Modulo Forward'!BB30,0)","v":0},{"$f":"IF('Modulo Forward'!BC30>0,'Modulo Forward'!BC30,0)","v":0},{"$f":"IF('Modulo Forward'!BD30>0,'Modulo Forward'!BD30,0)","v":0},{"$f":"IF('Modulo Forward'!BE30>0,'Modulo Forward'!BE30,0)","v":0},{"$f":"IF('Modulo Forward'!BF30>0,'Modulo Forward'!BF30,0)","v":0},{"$f":"IF('Modulo Forward'!BG30>0,'Modulo Forward'!BG30,0)","v":0},{"$f":"IF('Modulo Forward'!BH30>0,'Modulo Forward'!BH30,0)","v":0},{"$f":"IF('Modulo Forward'!BI30>0,'Modulo Forward'!BI30,0)","v":0},{"$f":"IF('Modulo Forward'!BJ30>0,'Modulo Forward'!BJ30,0)","v":0},{"$f":"IF('Modulo Forward'!BK30>0,'Modulo Forward'!BK30,0)","v":0},{"$f":"IF('Modulo Forward'!BL30>0,'Modulo Forward'!BL30,0)","v":0},{"$f":"IF('Modulo Forward'!BM30>0,'Modulo Forward'!BM30,0)","v":0},{"$f":"IF('Modulo Forward'!BN30>0,'Modulo Forward'!BN30,0)","v":0},{"$f":"IF('Modulo Forward'!BO30>0,'Modulo Forward'!BO30,0)","v":0},{"$f":"IF('Modulo Forward'!BP30>0,'Modulo Forward'!BP30,0)","v":0},{"$f":"IF('Modulo Forward'!BQ30>0,'Modulo Forward'!BQ30,0)","v":0},{"$f":"IF('Modulo Forward'!BR30>0,'Modulo Forward'!BR30,0)","v":0},{"$f":"IF('Modulo Forward'!BS30>0,'Modulo Forward'!BS30,0)","v":0},{"$f":"IF('Modulo Forward'!BT30>0,'Modulo Forward'!BT30,0)","v":0},{"$f":"IF('Modulo Forward'!BU30>0,'Modulo Forward'!BU30,0)","v":0},{"$f":"IF('Modulo Forward'!BV30>0,'Modulo Forward'!BV30,0)","v":0},{"$f":"IF('Modulo Forward'!BW30>0,'Modulo Forward'!BW30,0)","v":0},{"$f":"IF('Modulo Forward'!BX30>0,'Modulo Forward'!BX30,0)","v":0},{"$f":"IF('Modulo Forward'!BY30>0,'Modulo Forward'!BY30,0)","v":0},{"$f":"IF('Modulo Forward'!BZ30>0,'Modulo Forward'!BZ30,0)","v":0},{"$f":"IF('Modulo Forward'!CA30>0,'Modulo Forward'!CA30,0)","v":0},{"$f":"IF('Modulo Forward'!CB30>0,'Modulo Forward'!CB30,0)","v":0},{"$f":"IF('Modulo Forward'!CC30>0,'Modulo Forward'!CC30,0)","v":0},{"$f":"IF('Modulo Forward'!CD30>0,'Modulo Forward'!CD30,0)","v":0},{"$f":"IF('Modulo Forward'!CE30>0,'Modulo Forward'!CE30,0)","v":0},{"$f":"IF('Modulo Forward'!CF30>0,'Modulo Forward'!CF30,0)","v":0},{"$f":"IF('Modulo Forward'!CG30>0,'Modulo Forward'!CG30,0)","v":0},{"$f":"IF('Modulo Forward'!CH30>0,'Modulo Forward'!CH30,0)","v":0}]
[null,"Forward NDF",{"$f":"-IF('Modulo Forward'!C43<0,'Modulo Forward'!C43,0)","v":1667858.0763287069},{"$f":"-IF('Modulo Forward'!D43<0,'Modulo Forward'!D43,0)","v":0},{"$f":"-IF('Modulo Forward'!E43<0,'Modulo Forward'!E43,0)","v":0},{"$f":"-IF('Modulo Forward'!F43<0,'Modulo Forward'!F43,0)","v":0},{"$f":"-IF('Modulo Forward'!G43<0,'Modulo Forward'!G43,0)","v":0},{"$f":"-IF('Modulo Forward'!H43<0,'Modulo Forward'!H43,0)","v":0},{"$f":"-IF('Modulo Forward'!I43<0,'Modulo Forward'!I43,0)","v":0},{"$f":"-IF('Modulo Forward'!J43<0,'Modulo Forward'!J43,0)","v":0},{"$f":"-IF('Modulo Forward'!K43<0,'Modulo Forward'!K43,0)","v":0},{"$f":"-IF('Modulo Forward'!L43<0,'Modulo Forward'!L43,0)","v":0},{"$f":"-IF('Modulo Forward'!M43<0,'Modulo Forward'!M43,0)","v":0},{"$f":"-IF('Modulo Forward'!N43<0,'Modulo Forward'!N43,0)","v":0},{"$f":"-IF('Modulo Forward'!O43<0,'Modulo Forward'!O43,0)","v":247419.63359674811},{"$f":"-IF('Modulo Forward'!P43<0,'Modulo Forward'!P43,0)","v":247244.52759055863},{"$f":"-IF('Modulo Forward'!Q43<0,'Modulo Forward'!Q43,0)","v":244977.70060737617},{"$f":"-IF('Modulo Forward'!R43<0,'Modulo Forward'!R43,0)","v":240365.68707534811},{"$f":"-IF('Modulo Forward'!S43<0,'Modulo Forward'!S43,0)","v":237135.2115368559},{"$f":"-IF('Modulo Forward'!T43<0,'Modulo Forward'!T43,0)","v":291777.18293187022},{"$f":"-IF('Modulo Forward'!U43<0,'Modulo Forward'!U43,0)","v":356861.51105638035},{"$f":"-IF('Modulo Forward'!V43<0,'Modulo Forward'!V43,0)","v":310335.96856738254},{"$f":"-IF('Modulo Forward'!W43<0,'Modulo Forward'!W43,0)","v":308245.32898902986},{"$f":"-IF('Modulo Forward'!X43<0,'Modulo Forward'!X43,0)","v":303752.53417693637},{"$f":"-IF('Modulo Forward'!Y43<0,'Modulo Forward'!Y43,0)","v":300676.3442751132},{"$f":"-IF('Modulo Forward'!Z43<0,'Modulo Forward'!Z43,0)","v":299862.02869259287},{"$f":"-IF('Modulo Forward'!AA43<0,'Modulo Forward'!AA43,0)","v":299738.60686121322},{"$f":"-IF('Modulo Forward'!AB43<0,'Modulo Forward'!AB43,0)","v":299717.49861734733},{"$f":"-IF('Modulo Forward'!AC43<0,'Modulo Forward'!AC43,0)","v":297500.74642371759},{"$f":"-IF('Modulo Forward'!AD43<0,'Modulo Forward'!AD43,0)","v":292822.2141313795},{"$f":"-IF('Modulo Forward'!AE43<0,'Modulo Forward'!AE43,0)","v":289594.96522240341},{"$f":"-IF('Modulo Forward'!AF43<0,'Modulo Forward'!AF43,0)","v":347134.456806954},{"$f":"-IF('Modulo Forward'!AG43<0,'Modulo Forward'!AG43,0)","v":317826.68908224627},{"$f":"-IF('Modulo Forward'!AH43<0,'Modulo Forward'!AH43,0)","v":317848.5957140103},{"$f":"-IF('Modulo Forward'!AI43<0,'Modulo Forward'!AI43,0)","v":315620.81417215057},{"$f":"-IF('Modulo Forward'!AJ43<0,'Modulo Forward'!AJ43,0)","v":311390.86935464107},{"$f":"-IF('Modulo Forward'!AK43<0,'Modulo Forward'!AK43,0)","v":308652.46527833864},{"$f":"-IF('Modulo Forward'!AL43<0,'Modulo Forward'!AL43,0)","v":307768.67998887971},{"$f":"-IF('Modulo Forward'!AM43<0,'Modulo Forward'!AM43,0)","v":307610.21599068865},{"$f":"-IF('Modulo Forward'!AN43<0,'Modulo Forward'!AN43,0)","v":307559.06363523565},{"$f":"-IF('Modulo Forward'!AO43<0,'Modulo Forward'!AO43,0)","v":305202.36702914163},{"$f":"-IF('Modulo Forward'!AP43<0,'Modulo Forward'!AP43,0)","v":300793.76249478385},{"$f":"-IF('Modulo Forward'!AQ43<0,'Modulo Forward'!AQ43,0)","v":297913.23011093959},{"$f":"-IF('Modulo Forward'!AR43<0,'Modulo Forward'!AR43,0)","v":296932.81293135881},{"$f":"-IF('Modulo Forward'!AS43<0,'Modulo Forward'!AS43,0)","v":296695.32413627207},{"$f":"-IF('Modulo Forward'!AT43<0,'Modulo Forward'!AT43,0)","v":292321.31356033683},{"$f":"-IF('Modulo Forward'!AU43<0,'Modulo Forward'!AU43,0)","v":289813.39390776679},{"$f":"-IF('Modulo Forward'!AV43<0,'Modulo Forward'!AV43,0)","v":285202.51531140879},{"$f":"-IF('Modulo Forward'!AW43<0,'Modulo Forward'!AW43,0)","v":282157.06418795139},{"$f":"-IF('Modulo Forward'!AX43<0,'Modulo Forward'!AX43,0)","v":281058.26967252791},{"$f":"-IF('Modulo Forward'!AY43<0,'Modulo Forward'!AY43,0)","v":280720.36657165736},{"$f":"-IF('Modulo Forward'!AZ43<0,'Modulo Forward'!AZ43,0)","v":276143.4047614485},{"$f":"-IF('Modulo Forward'!BA43<0,'Modulo Forward'!BA43,0)","v":273478.23035717383},{"$f":"-IF('Modulo Forward'!BB43<0,'Modulo Forward'!BB43,0)","v":268657.77592521533},{"$f":"-IF('Modulo Forward'!BC43<0,'Modulo Forward'!BC43,0)","v":265441.01738385111},{"$f":"-IF('Modulo Forward'!BD43<0,'Modulo Forward'!BD43,0)","v":264218.5967623964},{"$f":"-IF('Modulo Forward'!BE43<0,'Modulo Forward'!BE43,0)","v":263775.46470956504},{"$f":"-IF('Modulo Forward'!BF43<0,'Modulo Forward'!BF43,0)","v":258988.19534876198},{"$f":"-IF('Modulo Forward'!BG43<0,'Modulo Forward'!BG43,0)","v":256159.52880305797},{"$f":"-IF('Modulo Forward'!BH43<0,'Modulo Forward'!BH43,0)","v":251121.95948262885},{"$f":"-IF('Modulo Forward'!BI43<0,'Modulo Forward'!BI43,0)","v":247727.28988244012},{"$f":"-IF('Modulo Forward'!BJ43<0,'Modulo Forward'!BJ43,0)","v":246500.15878097713},{"$f":"-IF('Modulo Forward'!BK43<0,'Modulo Forward'!BK43,0)","v":246072.17125993595},{"$f":"-IF('Modulo Forward'!BL43<0,'Modulo Forward'!BL43,0)","v":241068.01584644616},{"$f":"-IF('Modulo Forward'!BM43<0,'Modulo Forward'!BM43,0)","v":238070.42912509292},{"$f":"-IF('Modulo Forward'!BN43<0,'Modulo Forward'!BN43,0)","v":232808.98699837923},{"$f":"-IF('Modulo Forward'!BO43<0,'Modulo Forward'!BO43,0)","v":229230.61087459326},{"$f":"-IF('Modulo Forward'!BP43<0,'Modulo Forward'!BP43,0)","v":227872.89387615025},{"$f":"-IF('Modulo Forward'!BQ43<0,'Modulo Forward'!BQ43,0)","v":227613.23351502419},{"$f":"-IF('Modulo Forward'!BR43<0,'Modulo Forward'!BR43,0)","v":222666.26436156407},{"$f":"-IF('Modulo Forward'!BS43<0,'Modulo Forward'!BS43,0)","v":219495.42694756761},{"$f":"-IF('Modulo Forward'!BT43<0,'Modulo Forward'!BT43,0)","v":214004.4237902835},{"$f":"-IF('Modulo Forward'!BU43<0,'Modulo Forward'!BU43,0)","v":210237.64417763054},{"$f":"-IF('Modulo Forward'!BV43<0,'Modulo Forward'!BV43,0)","v":208745.95548175275},{"$f":"-IF('Modulo Forward'!BW43<0,'Modulo Forward'!BW43,0)","v":208379.03079959005},{"$f":"-IF('Modulo Forward'!BX43<0,'Modulo Forward'!BX43,0)","v":203208.63299200684},{"$f":"-IF('Modulo Forward'!BY43<0,'Modulo Forward'!BY43,0)","v":203367.02561493963},{"$f":"-IF('Modulo Forward'!BZ43<0,'Modulo Forward'!BZ43,0)","v":203523.33590486646},{"$f":"-IF('Modulo Forward'!CA43<0,'Modulo Forward'!CA43,0)","v":201956.06617184728},{"$f":"-IF('Modulo Forward'!CB43<0,'Modulo Forward'!CB43,0)","v":200372.6477580294},{"$f":"-IF('Modulo Forward'!CC43<0,'Modulo Forward'!CC43,0)","v":199941.54585327208},{"$f":"-IF('Modulo Forward'!CD43<0,'Modulo Forward'!CD43,0)","v":194588.12413695455},{"$f":"-IF('Modulo Forward'!CE43<0,'Modulo Forward'!CE43,0)","v":194694.86227480322},{"$f":"-IF('Modulo Forward'!CF43<0,'Modulo Forward'!CF43,0)","v":194799.24027340859},{"$f":"-IF('Modulo Forward'!CG43<0,'Modulo Forward'!CG43,0)","v":195592.87649127096},{"$f":"-IF('Modulo Forward'!CH43<0,'Modulo Forward'!CH43,0)","v":196389.74608124048}]
[null,"Total Ingresos de la Operación",{"$f":"SUM(C13:C20)","v":105999520.60715035},125367833.08121431,210741652.36507189,138689560.6134176,104003147.99912177,116939833.44510731,108815924.04049264,115878431.77089015,122703602.47861674,120708279.82379355,115418135.55711606,127828216.3027589,117705221.84009619,117281749.5168723,130232616.5446728,127633622.14818303,122800805.46276718,133863157.0416242,126383174.34325792,138427003.39672729,137997900.75714844,134012233.01679863,138592508.56691673,136801596.58562627,129324012.58467986,131194287.07199065,145610998.51689458,139079443.07054496,136839495.03119266,147382892.45064381,143853617.66614962,143607213.79998547,{"$f":"SUM(AI13:AI20)","v":149472731.16728804},149809314.45035115,155353176.33523551,154275962.96077403,150998411.5469583,150841442.3982442,158923851.34945464,159702966.61521053,154279687.90718529,161806062.80206001,164730143.47739404,160615478.39017195,173835618.72476104,159040079.58681148,159480102.73976839,169842297.99182874,168231113.25786498,167560919.86884391,172127675.99306899,165765803.01029718,170591914.58858219,175668425.18411958,179925572.54809368,208973947.61902696,178487586.0914239,175056368.24505255,178541573.57347342,186803433.87758118,187329425.26300344,186943799.67228806,189141402.83286878,186572655.75234017,{"$f":"SUM(BO13:BO20)","v":187658017.02885157},195415171.29109597,197254725.21868476,196604950.15674523,199921530.8885662,198056591.84816179,200380107.50129801,207806206.41961342,210297151.21552804,209570913.34241498,208437319.76864514,205816894.78484204,204993515.96661729,210307082.42523497,209682899.20398104,211446404.71231097,209609039.38921392,208649630.74255234,207272837.69218728,212484190.46326759]
[null,"Egresos Operativos"]
[null,"Desembolsos de créditos en pesos",{"$f":"+'Modulo de Cartera'!C63","v":122500000},{"$f":"+'Modulo de Cartera'!D63","v":122500000},{"$f":"+'Modulo de Cartera'!E63","v":122500000},{"$f":"+'Modulo de Cartera'!F63","v":122500000},{"$f":"+'Modulo de Cartera'!G63","v":122500000},{"$f":"+'Modulo de Cartera'!H63","v":122500000},{"$f":"+'Modulo de Cartera'!I63","v":122500000},{"$f":"+'Modulo de Cartera'!J63","v":122500000},{"$f":"+'Modulo de Cartera'!K63","v":122500000},{"$f":"+'Modulo de Cartera'!L63","v":122500000},{"$f":"+'Modulo de Cartera'!M63","v":122500000},{"$f":"+'Modulo de Cartera'!N63","v":122500000},{"$f":"+'Modulo de Cartera'!O63","v":122999080.16349693},{"$f":"+'Modulo de Cartera'!P63","v":123500193.6413579},{"$f":"+'Modulo de Cartera'!Q63","v":124003348.71755734},{"$f":"+'Modulo de Cartera'!R63","v":124508553.70981957},{"$f":"+'Modulo de Cartera'!S63","v":125015816.96975641},{"$f":"+'Modulo de Cartera'!T63","v":125525146.88300513},{"$f":"+'Modulo de Cartera'!U63","v":126036551.86936714},{"$f":"+'Modulo de Cartera'!V63","v":126550040.38294715},{"$f":"+'Modulo de Cartera'!W63","v":127065620.91229299},{"$f":"+'Modulo de Cartera'!X63","v":127583301.98053581},{"$f":"+'Modulo de Cartera'!Y63","v":128103092.1455311},{"$f":"+'Modulo de Cartera'!Z63","v":128625000.0000001},{"$f":"+'Modulo de Cartera'!AA63","v":129097672.35913129},{"$f":"+'Modulo de Cartera'!AB63","v":129572081.69909115},{"$f":"+'Modulo de Cartera'!AC63","v":130048234.40295313},{"$f":"+'Modulo de Cartera'!AD63","v":130526136.87724732},{"$f":"+'Modulo de Cartera'!AE63","v":131005795.55204654},{"$f":"+'Modulo de Cartera'!AF63","v":131487216.88105291},{"$f":"+'Modulo de Cartera'!AG63","v":131970407.3416847},{"$f":"+'Modulo de Cartera'!AH63","v":132455373.43516341},{"$f":"+'Modulo de Cartera'!AI63","v":132942121.68660131},{"$f":"+'Modulo de Cartera'!AJ63","v":133430658.64508925},{"$f":"+'Modulo de Cartera'!AK63","v":133920990.88378471},{"$f":"+'Modulo de Cartera'!AL63","v":134413125.00000027},{"$f":"+'Modulo de Cartera'!AM63","v":134907067.61529234},{"$f":"+'Modulo de Cartera'!AN63","v":135402825.37555042},{"$f":"+'Modulo de Cartera'!AO63","v":135900404.95108619},{"$f":"+'Modulo de Cartera'!AP63","v":136399813.03672361},{"$f":"+'Modulo de Cartera'!AQ63","v":136901056.35188878},{"$f":"+'Modulo de Cartera'!AR63","v":137404141.64070043},{"$f":"+'Modulo de Cartera'!AS63","v":137909075.67206064},{"$f":"+'Modulo de Cartera'!AT63","v":138415865.23974589},{"$f":"+'Modulo de Cartera'!AU63","v":138924517.1624985},{"$f":"+'Modulo de Cartera'!AV63","v":139435038.28411841},{"$f":"+'Modulo de Cartera'!AW63","v":139947435.47355515},{"$f":"+'Modulo de Cartera'!AX63","v":140461715.62500042},{"$f":"+'Modulo de Cartera'!AY63","v":140977885.65798065},{"$f":"+'Modulo de Cartera'!AZ63","v":141495952.5174503},{"$f":"+'Modulo de Cartera'!BA63","v":142015923.1738852},{"$f":"+'Modulo de Cartera'!BB63","v":142537804.62337631},{"$f":"+'Modulo de Cartera'!BC63","v":143061603.88772395},{"$f":"+'Modulo de Cartera'!BD63","v":143587328.01453212},{"$f":"+'Modulo de Cartera'!BE63","v":144114984.07730356},{"$f":"+'Modulo de Cartera'!BF63","v":144644579.17553464},{"$f":"+'Modulo de Cartera'!BG63","v":145176120.43481112},{"$f":"+'Modulo de Cartera'!BH63","v":145709615.00690389},{"$f":"+'Modulo de Cartera'!BI63","v":146245070.06986532},{"$f":"+'Modulo de Cartera'!BJ63","v":146782492.8281256},{"$f":"+'Modulo de Cartera'!BK63","v":147321890.51258996},{"$f":"+'Modulo de Cartera'!BL63","v":147863270.38073575},{"$f":"+'Modulo de Cartera'!BM63","v":148406639.71671021},{"$f":"+'Modulo de Cartera'!BN63","v":148952005.83142841},{"$f":"+'Modulo de Cartera'!BO63","v":149499376.06267169},{"$f":"+'Modulo de Cartera'!BP63","v":150048757.77518624},{"$f":"+'Modulo de Cartera'!BQ63","v":150600158.36078236},{"$f":"+'Modulo de Cartera'!BR63","v":151153585.23843384},{"$f":"+'Modulo de Cartera'!BS63","v":151709045.85437775},{"$f":"+'Modulo de Cartera'!BT63","v":152266547.68221471},{"$f":"+'Modulo de Cartera'!BU63","v":152826098.22300938},{"$f":"+'Modulo de Cartera'!BV63","v":153387705.00539139},{"$f":"+'Modulo de Cartera'!BW63","v":153951375.58565664},{"$f":"+'Modulo de Cartera'!BX63","v":154517117.547869},{"$f":"+'Modulo de Cartera'!BY63","v":155084938.50396231},{"$f":"+'Modulo de Cartera'!BZ63","v":155654846.09384283},{"$f":"+'Modulo de Cartera'!CA63","v":156226847.98549202},{"$f":"+'Modulo de Cartera'!CB63","v":156800951.87506974},{"$f":"+'Modulo de Cartera'!CC63","v":157377165.48701772},{"$f":"+'Modulo de Cartera'!CD63","v":157955496.57416353},{"$f":"+'Modulo de Cartera'!CE63","v":158535952.91782492},{"$f":"+'Modulo de Cartera'!CF63","v":159118542.32791457},{"$f":"+'Modulo de Cartera'!CG63","v":159703272.64304501},{"$f":"+'Modulo de Cartera'!CH63","v":160290151.73063418}]
[null,"Desembolsos de créditos en dólares",{"$f":"+'Modulo de Cartera'!C284*Variables!C71/1000","v":0},{"$f":"+'Modulo de Cartera'!D284*Variables!D71/1000","v":0},{"$f":"+'Modulo de Cartera'!E284*Variables!E71/1000","v":0},{"$f":"+'Modulo de Cartera'!F284*Variables!F71/1000","v":0},{"$f":"+'Modulo de Cartera'!G284*Variables!G71/1000","v":0},{"$f":"+'Modulo de Cartera'!H284*Variables!H71/1000","v":0},{"$f":"+'Modulo de Cartera'!I284*Variables!I71/1000","v":0},{"$f":"+'Modulo de Cartera'!J284*Variables!J71/1000","v":0},{"$f":"+'Modulo de Cartera'!K284*Variables!K71/1000","v":0},{"$f":"+'Modulo de Cartera'!L284*Variables!L71/1000","v":0},{"$f":"+'Modulo de Cartera'!M284*Variables!M71/1000","v":0},{"$f":"+'Modulo de Cartera'!N284*Variables!N71/1000","v":0},{"$f":"+'Modulo de Cartera'!O284*Variables!O71/1000","v":0},{"$f":"+'Modulo de Cartera'!P284*Variables!P71/1000","v":0},{"$f":"+'Modulo de Cartera'!Q284*Variables!Q71/1000","v":0},{"$f":"+'Modulo de Cartera'!R284*Variables!R71/1000","v":0},{"$f":"+'Modulo de Cartera'!S284*Variables!S71/1000","v":0},{"$f":"+'Modulo de Cartera'!T284*Variables!T71/1000","v":0},{"$f":"+'Modulo de Cartera'!U284*Variables!U71/1000","v":0},{"$f":"+'Modulo de Cartera'!V284*Variables!V71/1000","v":0},{"$f":"+'Modulo de Cartera'!W284*Variables!W71/1000","v":0},{"$f":"+'Modulo de Cartera'!X284*Variables!X71/1000","v":0},{"$f":"+'Modulo de Cartera'!Y284*Variables!Y71/1000","v":0},{"$f":"+'Modulo de Cartera'!Z284*Variables!Z71/1000","v":0},{"$f":"+'Modulo de Cartera'!AA284*Variables!AA71/1000","v":0},{"$f":"+'Modulo de Cartera'!AB284*Variables!AB71/1000","v":0},{"$f":"+'Modulo de Cartera'!AC284*Variables!AC71/1000","v":0},{"$f":"+'Modulo de Cartera'!AD284*Variables!AD71/1000","v":0},{"$f":"+'Modulo de Cartera'!AE284*Variables!AE71/1000","v":0},{"$f":"+'Modulo de Cartera'!AF284*Variables!AF71/1000","v":0},{"$f":"+'Modulo de Cartera'!AG284*Variables!AG71/1000","v":0},{"$f":"+'Modulo de Cartera'!AH284*Variables!AH71/1000","v":0},{"$f":"+'Modulo de Cartera'!AI284*Variables!AI71/1000","v":0},{"$f":"+'Modulo de Cartera'!AJ284*Variables!AJ71/1000","v":0},{"$f":"+'Modulo de Cartera'!AK284*Variables!AK71/1000","v":0},{"$f":"+'Modulo de Cartera'!AL284*Variables!AL71/1000","v":0},{"$f":"+'Modulo de Cartera'!AM284*Variables!AM71/1000","v":0},{"$f":"+'Modulo de Cartera'!AN284*Variables!AN71/1000","v":0},{"$f":"+'Modulo de Cartera'!AO284*Variables!AO71/1000","v":0},{"$f":"+'Modulo de Cartera'!AP284*Variables!AP71/1000","v":0},{"$f":"+'Modulo de Cartera'!AQ284*Variables!AQ71/1000","v":0},{"$f":"+'Modulo de Cartera'!AR284*Variables!AR71/1000","v":0},{"$f":"+'Modulo de Cartera'!AS284*Variables!AS71/1000","v":0},{"$f":"+'Modulo de Cartera'!AT284*Variables!AT71/1000","v":0},{"$f":"+'Modulo de Cartera'!AU284*Variables!AU71/1000","v":0},{"$f":"+'Modulo de Cartera'!AV284*Variables!AV71/1000","v":0},{"$f":"+'Modulo de Cartera'!AW284*Variables!AW71/1000","v":0},{"$f":"+'Modulo de Cartera'!AX284*Variables!AX71/1000","v":0},{"$f":"+'Modulo de Cartera'!AY284*Variables!AY71/1000","v":0},{"$f":"+'Modulo de Cartera'!AZ284*Variables!AZ71/1000","v":0},{"$f":"+'Modulo de Cartera'!BA284*Variables!BA71/1000","v":0},{"$f":"+'Modulo de Cartera'!BB284*Variables!BB71/1000","v":0},{"$f":"+'Modulo de Cartera'!BC284*Variables!BC71/1000","v":0},{"$f":"+'Modulo de Cartera'!BD284*Variables!BD71/1000","v":0},{"$f":"+'Modulo de Cartera'!BE284*Variables!BE71/1000","v":0},{"$f":"+'Modulo de Cartera'!BF284*Variables!BF71/1000","v":0},{"$f":"+'Modulo de Cartera'!BG284*Variables!BG71/1000","v":0},{"$f":"+'Modulo de Cartera'!BH284*Variables!BH71/1000","v":0},{"$f":"+'Modulo de Cartera'!BI284*Variables!BI71/1000","v":0},{"$f":"+'Modulo de Cartera'!BJ284*Variables!BJ71/1000","v":0},{"$f":"+'Modulo de Cartera'!BK284*Variables!BK71/1000","v":0},{"$f":"+'Modulo de Cartera'!BL284*Variables!BL71/1000","v":0},{"$f":"+'Modulo de Cartera'!BM284*Variables!BM71/1000","v":0},{"$f":"+'Modulo de Cartera'!BN284*Variables!BN71/1000","v":0},{"$f":"+'Modulo de Cartera'!BO284*Variables!BO71/1000","v":0},{"$f":"+'Modulo de Cartera'!BP284*Variables!BP71/1000","v":0},{"$f":"+'Modulo de Cartera'!BQ284*Variables!BQ71/1000","v":0},{"$f":"+'Modulo de Cartera'!BR284*Variables!BR71/1000","v":0},{"$f":"+'Modulo de Cartera'!BS284*Variables!BS71/1000","v":0},{"$f":"+'Modulo de Cartera'!BT284*Variables!BT71/1000","v":0},{"$f":"+'Modulo de Cartera'!BU284*Variables!BU71/1000","v":0},{"$f":"+'Modulo de Cartera'!BV284*Variables!BV71/1000","v":0},{"$f":"+'Modulo de Cartera'!BW284*Variables!BW71/1000","v":0},{"$f":"+'Modulo de Cartera'!BX284*Variables!BX71/1000","v":0},{"$f":"+'Modulo de Cartera'!BY284*Variables!BY71/1000","v":0},{"$f":"+'Modulo de Cartera'!BZ284*Variables!BZ71/1000","v":0},{"$f":"+'Modulo de Cartera'!CA284*Variables!CA71/1000","v":0},{"$f":"+'Modulo de Cartera'!CB284*Variables!CB71/1000","v":0},{"$f":"+'Modulo de Cartera'!CC284*Variables!CC71/1000","v":0},{"$f":"+'Modulo de Cartera'!CD284*Variables!CD71/1000","v":0},{"$f":"+'Modulo de Cartera'!CE284*Variables!CE71/1000","v":0},{"$f":"+'Modulo de Cartera'!CF284*Variables!CF71/1000","v":0},{"$f":"+'Modulo de Cartera'!CG284*Variables!CG71/1000","v":0},{"$f":"+'Modulo de Cartera'!CH284*Variables!CH71/1000","v":0}]
[null,"Desembolsos de créditos en UVR",{"$f":"+'Modulo de Cartera'!C173*Variables!C63/1000","v":2500000},{"$f":"+'Modulo de Cartera'!D173*Variables!D63/1000","v":2500000},{"$f":"+'Modulo de Cartera'!E173*Variables!E63/1000","v":2500000},{"$f":"+'Modulo de Cartera'!F173*Variables!F63/1000","v":2500000},{"$f":"+'Modulo de Cartera'!G173*Variables!G63/1000","v":2500000},{"$f":"+'Modulo de Cartera'!H173*Variables!H63/1000","v":2500000},{"$f":"+'Modulo de Cartera'!I173*Variables!I63/1000","v":2500000},{"$f":"+'Modulo de Cartera'!J173*Variables!J63/1000","v":2500000},{"$f":"+'Modulo de Cartera'!K173*Variables!K63/1000","v":2500000},{"$f":"+'Modulo de Cartera'!L173*Variables!L63/1000","v":2500000},{"$f":"+'Modulo de Cartera'!M173*Variables!M63/1000","v":2500000},{"$f":"+'Modulo de Cartera'!N173*Variables!N63/1000","v":2500000},{"$f":"+'Modulo de Cartera'!O173*Variables!O63/1000","v":2510185.309459121},{"$f":"+'Modulo de Cartera'!P173*Variables!P63/1000","v":2520412.1151297526},{"$f":"+'Modulo de Cartera'!Q173*Variables!Q63/1000","v":2530680.586072599},{"$f":"+'Modulo de Cartera'!R173*Variables!R63/1000","v":2540990.8920371342},{"$f":"+'Modulo de Cartera'!S173*Variables!S63/1000","v":2551343.2034644168},{"$f":"+'Modulo de Cartera'!T173*Variables!T63/1000","v":2561737.6914899009},{"$f":"+'Modulo de Cartera'!U173*Variables!U63/1000","v":2572174.5279462682},{"$f":"+'Modulo de Cartera'!V173*Variables!V63/1000","v":2582653.8853662685},{"$f":"+'Modulo de Cartera'!W173*Variables!W63/1000","v":2593175.9369855709},{"$f":"+'Modulo de Cartera'!X173*Variables!X63/1000","v":2603740.8567456286},{"$f":"+'Modulo de Cartera'!Y173*Variables!Y63/1000","v":2614348.8192965533},{"$f":"+'Modulo de Cartera'!Z173*Variables!Z63/1000","v":2625000.0000000023},{"$f":"+'Modulo de Cartera'!AA173*Variables!AA63/1000","v":2634646.3746761493},{"$f":"+'Modulo de Cartera'!AB173*Variables!AB63/1000","v":2644328.197940636},{"$f":"+'Modulo de Cartera'!AC173*Variables!AC63/1000","v":2654045.6000602683},{"$f":"+'Modulo de Cartera'!AD173*Variables!AD63/1000","v":2663798.7117805574},{"$f":"+'Modulo de Cartera'!AE173*Variables!AE63/1000","v":2673587.6643274804},{"$f":"+'Modulo de Cartera'!AF173*Variables!AF63/1000","v":2683412.5894092433},{"$f":"+'Modulo de Cartera'!AG173*Variables!AG63/1000","v":2693273.6192180552},{"$f":"+'Modulo de Cartera'!AH173*Variables!AH63/1000","v":2703170.8864319068},{"$f":"+'Modulo de Cartera'!AI173*Variables!AI63/1000","v":2713104.5242163534},{"$f":"+'Modulo de Cartera'!AJ173*Variables!AJ63/1000","v":2723074.6662263116},{"$f":"+'Modulo de Cartera'!AK173*Variables!AK63/1000","v":2733081.4466078514},{"$f":"+'Modulo de Cartera'!AL173*Variables!AL63/1000","v":2743125.0000000056},{"$f":"+'Modulo de Cartera'!AM173*Variables!AM63/1000","v":2753205.4615365784},{"$f":"+'Modulo de Cartera'!AN173*Variables!AN63/1000","v":2763322.9668479678},{"$f":"+'Modulo de Cartera'!AO173*Variables!AO63/1000","v":2773477.6520629837},{"$f":"+'Modulo de Cartera'!AP173*Variables!AP63/1000","v":2783669.653810686},{"$f":"+'Modulo de Cartera'!AQ173*Variables!AQ63/1000","v":2793899.1092222203},{"$f":"+'Modulo de Cartera'!AR173*Variables!AR63/1000","v":2804166.1559326621},{"$f":"+'Modulo de Cartera'!AS173*Variables!AS63/1000","v":2814470.93208287},{"$f":"+'Modulo de Cartera'!AT173*Variables!AT63/1000","v":2824813.5763213444},{"$f":"+'Modulo de Cartera'!AU173*Variables!AU63/1000","v":2835194.2278060913},{"$f":"+'Modulo de Cartera'!AV173*Variables!AV63/1000","v":2845613.026206498},{"$f":"+'Modulo de Cartera'!AW173*Variables!AW63/1000","v":2856070.1117052068},{"$f":"+'Modulo de Cartera'!AX173*Variables!AX63/1000","v":2866565.6250000084},{"$f":"+'Modulo de Cartera'!AY173*Variables!AY63/1000","v":2877099.7073057275},{"$f":"+'Modulo de Cartera'!AZ173*Variables!AZ63/1000","v":2887672.5003561289},{"$f":"+'Modulo de Cartera'!BA173*Variables!BA63/1000","v":2898284.1464058198},{"$f":"+'Modulo de Cartera'!BB173*Variables!BB63/1000","v":2908934.7882321691},{"$f":"+'Modulo de Cartera'!BC173*Variables!BC63/1000","v":2919624.5691372235},{"$f":"+'Modulo de Cartera'!BD173*Variables!BD63/1000","v":2930353.6329496354},{"$f":"+'Modulo de Cartera'!BE173*Variables!BE63/1000","v":2941122.1240266031},{"$f":"+'Modulo de Cartera'!BF173*Variables!BF63/1000","v":2951930.1872558082},{"$f":"+'Modulo de Cartera'!BG173*Variables!BG63/1000","v":2962777.9680573703},{"$f":"+'Modulo de Cartera'!BH173*Variables!BH63/1000","v":2973665.6123857936},{"$f":"+'Modulo de Cartera'!BI173*Variables!BI63/1000","v":2984593.2667319453},{"$f":"+'Modulo de Cartera'!BJ173*Variables!BJ63/1000","v":2995561.0781250126},{"$f":"+'Modulo de Cartera'!BK173*Variables!BK63/1000","v":3006569.1941344896},{"$f":"+'Modulo de Cartera'!BL173*Variables!BL63/1000","v":3017617.7628721585},{"$f":"+'Modulo de Cartera'!BM173*Variables!BM63/1000","v":3028706.9329940868},{"$f":"+'Modulo de Cartera'!BN173*Variables!BN63/1000","v":3039836.8537026211},{"$f":"+'Modulo de Cartera'!BO173*Variables!BO63/1000","v":3051007.6747484012},{"$f":"+'Modulo de Cartera'!BP173*Variables!BP63/1000","v":3062219.5464323726},{"$f":"+'Modulo de Cartera'!BQ173*Variables!BQ63/1000","v":3073472.6196078029},{"$f":"+'Modulo de Cartera'!BR173*Variables!BR63/1000","v":3084767.0456823236},{"$f":"+'Modulo de Cartera'!BS173*Variables!BS63/1000","v":3096102.9766199542},{"$f":"+'Modulo de Cartera'!BT173*Variables!BT63/1000","v":3107480.5649431576},{"$f":"+'Modulo de Cartera'!BU173*Variables!BU63/1000","v":3118899.9637348857},{"$f":"+'Modulo de Cartera'!BV173*Variables!BV63/1000","v":3130361.3266406404},{"$f":"+'Modulo de Cartera'!BW173*Variables!BW63/1000","v":3141864.8078705436},{"$f":"+'Modulo de Cartera'!BX173*Variables!BX63/1000","v":3153410.5622014077},{"$f":"+'Modulo de Cartera'!BY173*Variables!BY63/1000","v":3164998.7449788228},{"$f":"+'Modulo de Cartera'!BZ173*Variables!BZ63/1000","v":3176629.5121192411},{"$f":"+'Modulo de Cartera'!CA173*Variables!CA63/1000","v":3188303.0201120824},{"$f":"+'Modulo de Cartera'!CB173*Variables!CB63/1000","v":3200019.4260218316},{"$f":"+'Modulo de Cartera'!CC173*Variables!CC63/1000","v":3211778.887490157},{"$f":"+'Modulo de Cartera'!CD173*Variables!CD63/1000","v":3223581.5627380316},{"$f":"+'Modulo de Cartera'!CE173*Variables!CE63/1000","v":3235427.6105678556},{"$f":"+'Modulo de Cartera'!CF173*Variables!CF63/1000","v":3247317.1903656037},{"$f":"+'Modulo de Cartera'!CG173*Variables!CG63/1000","v":3259250.4621029589},{"$f":"+'Modulo de Cartera'!CH173*Variables!CH63/1000","v":3271227.5863394733}]
[null,"Egresos diferencia en cambio USD en el exterior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forward NDF",{"$f":"-IF('Modulo Forward'!C43>0,-'Modulo Forward'!C43,0)","v":0},{"$f":"-IF('Modulo Forward'!D43>0,-'Modulo Forward'!D43,0)","v":74409.908276079688},{"$f":"-IF('Modulo Forward'!E43>0,-'Modulo Forward'!E43,0)","v":70132.884240090847},{"$f":"-IF('Modulo Forward'!F43>0,-'Modulo Forward'!F43,0)","v":91345.659181473311},{"$f":"-IF('Modulo Forward'!G43>0,-'Modulo Forward'!G43,0)","v":80392.729793092236},{"$f":"-IF('Modulo Forward'!H43>0,-'Modulo Forward'!H43,0)","v":80151.620597914327},{"$f":"-IF('Modulo Forward'!I43>0,-'Modulo Forward'!I43,0)","v":80131.653733501211},{"$f":"-IF('Modulo Forward'!J43>0,-'Modulo Forward'!J43,0)","v":80144.198266527615},{"$f":"-IF('Modulo Forward'!K43>0,-'Modulo Forward'!K43,0)","v":92775.126963657327},{"$f":"-IF('Modulo Forward'!L43>0,-'Modulo Forward'!L43,0)","v":86680.460088168271},{"$f":"-IF('Modulo Forward'!M43>0,-'Modulo Forward'!M43,0)","v":86325.552841398632},{"$f":"-IF('Modulo Forward'!N43>0,-'Modulo Forward'!N43,0)","v":86094.495588494465},{"$f":"-IF('Modulo Forward'!O43>0,-'Modulo Forward'!O43,0)","v":0},{"$f":"-IF('Modulo Forward'!P43>0,-'Modulo Forward'!P43,0)","v":0},{"$f":"-IF('Modulo Forward'!Q43>0,-'Modulo Forward'!Q43,0)","v":0},{"$f":"-IF('Modulo Forward'!R43>0,-'Modulo Forward'!R43,0)","v":0},{"$f":"-IF('Modulo Forward'!S43>0,-'Modulo Forward'!S43,0)","v":0},{"$f":"-IF('Modulo Forward'!T43>0,-'Modulo Forward'!T43,0)","v":0},{"$f":"-IF('Modulo Forward'!U43>0,-'Modulo Forward'!U43,0)","v":0},{"$f":"-IF('Modulo Forward'!V43>0,-'Modulo Forward'!V43,0)","v":0},{"$f":"-IF('Modulo Forward'!W43>0,-'Modulo Forward'!W43,0)","v":0},{"$f":"-IF('Modulo Forward'!X43>0,-'Modulo Forward'!X43,0)","v":0},{"$f":"-IF('Modulo Forward'!Y43>0,-'Modulo Forward'!Y43,0)","v":0},{"$f":"-IF('Modulo Forward'!Z43>0,-'Modulo Forward'!Z43,0)","v":0},{"$f":"-IF('Modulo Forward'!AA43>0,-'Modulo Forward'!AA43,0)","v":0},{"$f":"-IF('Modulo Forward'!AB43>0,-'Modulo Forward'!AB43,0)","v":0},{"$f":"-IF('Modulo Forward'!AC43>0,-'Modulo Forward'!AC43,0)","v":0},{"$f":"-IF('Modulo Forward'!AD43>0,-'Modulo Forward'!AD43,0)","v":0},{"$f":"-IF('Modulo Forward'!AE43>0,-'Modulo Forward'!AE43,0)","v":0},{"$f":"-IF('Modulo Forward'!AF43>0,-'Modulo Forward'!AF43,0)","v":0},{"$f":"-IF('Modulo Forward'!AG43>0,-'Modulo Forward'!AG43,0)","v":0},{"$f":"-IF('Modulo Forward'!AH43>0,-'Modulo Forward'!AH43,0)","v":0},{"$f":"-IF('Modulo Forward'!AI43>0,-'Modulo Forward'!AI43,0)","v":0},{"$f":"-IF('Modulo Forward'!AJ43>0,-'Modulo Forward'!AJ43,0)","v":0},{"$f":"-IF('Modulo Forward'!AK43>0,-'Modulo Forward'!AK43,0)","v":0},{"$f":"-IF('Modulo Forward'!AL43>0,-'Modulo Forward'!AL43,0)","v":0},{"$f":"-IF('Modulo Forward'!AM43>0,-'Modulo Forward'!AM43,0)","v":0},{"$f":"-IF('Modulo Forward'!AN43>0,-'Modulo Forward'!AN43,0)","v":0},{"$f":"-IF('Modulo Forward'!AO43>0,-'Modulo Forward'!AO43,0)","v":0},{"$f":"-IF('Modulo Forward'!AP43>0,-'Modulo Forward'!AP43,0)","v":0},{"$f":"-IF('Modulo Forward'!AQ43>0,-'Modulo Forward'!AQ43,0)","v":0},{"$f":"-IF('Modulo Forward'!AR43>0,-'Modulo Forward'!AR43,0)","v":0},{"$f":"-IF('Modulo Forward'!AS43>0,-'Modulo Forward'!AS43,0)","v":0},{"$f":"-IF('Modulo Forward'!AT43>0,-'Modulo Forward'!AT43,0)","v":0},{"$f":"-IF('Modulo Forward'!AU43>0,-'Modulo Forward'!AU43,0)","v":0},{"$f":"-IF('Modulo Forward'!AV43>0,-'Modulo Forward'!AV43,0)","v":0},{"$f":"-IF('Modulo Forward'!AW43>0,-'Modulo Forward'!AW43,0)","v":0},{"$f":"-IF('Modulo Forward'!AX43>0,-'Modulo Forward'!AX43,0)","v":0},{"$f":"-IF('Modulo Forward'!AY43>0,-'Modulo Forward'!AY43,0)","v":0},{"$f":"-IF('Modulo Forward'!AZ43>0,-'Modulo Forward'!AZ43,0)","v":0},{"$f":"-IF('Modulo Forward'!BA43>0,-'Modulo Forward'!BA43,0)","v":0},{"$f":"-IF('Modulo Forward'!BB43>0,-'Modulo Forward'!BB43,0)","v":0},{"$f":"-IF('Modulo Forward'!BC43>0,-'Modulo Forward'!BC43,0)","v":0},{"$f":"-IF('Modulo Forward'!BD43>0,-'Modulo Forward'!BD43,0)","v":0},{"$f":"-IF('Modulo Forward'!BE43>0,-'Modulo Forward'!BE43,0)","v":0},{"$f":"-IF('Modulo Forward'!BF43>0,-'Modulo Forward'!BF43,0)","v":0},{"$f":"-IF('Modulo Forward'!BG43>0,-'Modulo Forward'!BG43,0)","v":0},{"$f":"-IF('Modulo Forward'!BH43>0,-'Modulo Forward'!BH43,0)","v":0},{"$f":"-IF('Modulo Forward'!BI43>0,-'Modulo Forward'!BI43,0)","v":0},{"$f":"-IF('Modulo Forward'!BJ43>0,-'Modulo Forward'!BJ43,0)","v":0},{"$f":"-IF('Modulo Forward'!BK43>0,-'Modulo Forward'!BK43,0)","v":0},{"$f":"-IF('Modulo Forward'!BL43>0,-'Modulo Forward'!BL43,0)","v":0},{"$f":"-IF('Modulo Forward'!BM43>0,-'Modulo Forward'!BM43,0)","v":0},{"$f":"-IF('Modulo Forward'!BN43>0,-'Modulo Forward'!BN43,0)","v":0},{"$f":"-IF('Modulo Forward'!BO43>0,-'Modulo Forward'!BO43,0)","v":0},{"$f":"-IF('Modulo Forward'!BP43>0,-'Modulo Forward'!BP43,0)","v":0},{"$f":"-IF('Modulo Forward'!BQ43>0,-'Modulo Forward'!BQ43,0)","v":0},{"$f":"-IF('Modulo Forward'!BR43>0,-'Modulo Forward'!BR43,0)","v":0},{"$f":"-IF('Modulo Forward'!BS43>0,-'Modulo Forward'!BS43,0)","v":0},{"$f":"-IF('Modulo Forward'!BT43>0,-'Modulo Forward'!BT43,0)","v":0},{"$f":"-IF('Modulo Forward'!BU43>0,-'Modulo Forward'!BU43,0)","v":0},{"$f":"-IF('Modulo Forward'!BV43>0,-'Modulo Forward'!BV43,0)","v":0},{"$f":"-IF('Modulo Forward'!BW43>0,-'Modulo Forward'!BW43,0)","v":0},{"$f":"-IF('Modulo Forward'!BX43>0,-'Modulo Forward'!BX43,0)","v":0},{"$f":"-IF('Modulo Forward'!BY43>0,-'Modulo Forward'!BY43,0)","v":0},{"$f":"-IF('Modulo Forward'!BZ43>0,-'Modulo Forward'!BZ43,0)","v":0},{"$f":"-IF('Modulo Forward'!CA43>0,-'Modulo Forward'!CA43,0)","v":0},{"$f":"-IF('Modulo Forward'!CB43>0,-'Modulo Forward'!CB43,0)","v":0},{"$f":"-IF('Modulo Forward'!CC43>0,-'Modulo Forward'!CC43,0)","v":0},{"$f":"-IF('Modulo Forward'!CD43>0,-'Modulo Forward'!CD43,0)","v":0},{"$f":"-IF('Modulo Forward'!CE43>0,-'Modulo Forward'!CE43,0)","v":0},{"$f":"-IF('Modulo Forward'!CF43>0,-'Modulo Forward'!CF43,0)","v":0},{"$f":"-IF('Modulo Forward'!CG43>0,-'Modulo Forward'!CG43,0)","v":0},{"$f":"-IF('Modulo Forward'!CH43>0,-'Modulo Forward'!CH43,0)","v":0}]
[null,"Comisiones / otros",{"$f":"+'Estado de Resultados'!D24","v":405415.51935413899},{"$f":"+'Estado de Resultados'!E24","v":395293.01156470244},{"$f":"+'Estado de Resultados'!F24","v":404812.02124739857},{"$f":"+'Estado de Resultados'!G24","v":397693.65338927507},{"$f":"+'Estado de Resultados'!H24","v":397963.46022494684},{"$f":"+'Estado de Resultados'!I24","v":393991.65748749685},{"$f":"+'Estado de Resultados'!J24","v":403601.3979664509},{"$f":"+'Estado de Resultados'!K24","v":393247.95767031249},{"$f":"+'Estado de Resultados'!L24","v":396876.54594649549},{"$f":"+'Estado de Resultados'!M24","v":395722.78372246347},{"$f":"+'Estado de Resultados'!N24","v":398063.11292772944},{"$f":"+'Estado de Resultados'!O24","v":393966.6830968245},{"$f":"+'Estado de Resultados'!P24","v":407488.82746174268},{"$f":"+'Estado de Resultados'!Q24","v":399288.08300185262},{"$f":"+'Estado de Resultados'!R24","v":405498.5482894064},{"$f":"+'Estado de Resultados'!S24","v":406805.65227338619},{"$f":"+'Estado de Resultados'!T24","v":411715.04292512941},{"$f":"+'Estado de Resultados'!U24","v":410039.30523627216},{"$f":"+'Estado de Resultados'!V24","v":422724.99942116073},{"$f":"+'Estado de Resultados'!W24","v":414354.17611992254},{"$f":"+'Estado de Resultados'!X24","v":420750.65149130044},{"$f":"+'Estado de Resultados'!Y24","v":422122.8809413694},{"$f":"+'Estado de Resultados'!Z24","v":427186.56134615454},{"$f":"+'Estado de Resultados'!AA24","v":425502.6999878533},{"$f":"+'Estado de Resultados'!AB24","v":438322.66601690825},{"$f":"+'Estado de Resultados'!AC24","v":429563.78918415192},{"$f":"+'Estado de Resultados'!AD24","v":435934.53600949585},{"$f":"+'Estado de Resultados'!AE24","v":437154.58649230254},{"$f":"+'Estado de Resultados'!AF24","v":442154.85043802753},{"$f":"+'Estado de Resultados'!AG24","v":440238.52135478542},{"$f":"+'Estado de Resultados'!AH24","v":453399.46656459925},{"$f":"+'Estado de Resultados'!AI24","v":444448.81816533167},{"$f":"+'Estado de Resultados'!AJ24","v":451001.5618768594},{"$f":"+'Estado de Resultados'!AK24","v":449536.8593084818},{"$f":"+'Estado de Resultados'!AL24","v":457429.84460900293},{"$f":"+'Estado de Resultados'!AM24","v":455491.30973660393},{"$f":"+'Estado de Resultados'!AN24","v":468821.03675166244},{"$f":"+'Estado de Resultados'!AO24","v":459491.25989817205},{"$f":"+'Estado de Resultados'!AP24","v":466045.85401309282},{"$f":"+'Estado de Resultados'!AQ24","v":464383.11584534898},{"$f":"+'Estado de Resultados'!AR24","v":472307.2437385837},{"$f":"+'Estado de Resultados'!AS24","v":470155.13449479267},{"$f":"+'Estado de Resultados'!AT24","v":483832.36828500516},{"$f":"+'Estado de Resultados'!AU24","v":474290.61822763609},{"$f":"+'Estado de Resultados'!AV24","v":481025.60362663877},{"$f":"+'Estado de Resultados'!AW24","v":479340.42835145863},{"$f":"+'Estado de Resultados'!AX24","v":487478.96731879003},{"$f":"+'Estado de Resultados'!AY24","v":485292.53602510557},{"$f":"+'Estado de Resultados'!AZ24","v":499326.45546494226},{"$f":"+'Estado de Resultados'!BA24","v":489568.09787322331},{"$f":"+'Estado de Resultados'!BB24","v":496488.53291000437},{"$f":"+'Estado de Resultados'!BC24","v":494780.97324868548},{"$f":"+'Estado de Resultados'!BD24","v":503139.82824293396},{"$f":"+'Estado de Resultados'!BE24","v":500918.84063353116},{"$f":"+'Estado de Resultados'!BF24","v":515318.8707046184},{"$f":"+'Estado de Resultados'!BG24","v":505339.17634099833},{"$f":"+'Estado de Resultados'!BH24","v":512450.26392822672},{"$f":"+'Estado de Resultados'!BI24","v":510720.39365159575},{"$f":"+'Estado de Resultados'!BJ24","v":519305.63530201034},{"$f":"+'Estado de Resultados'!BK24","v":516165.79591509968},{"$f":"+'Estado de Resultados'!BL24","v":531827.17048174993},{"$f":"+'Estado de Resultados'!BM24","v":521621.31952567748},{"$f":"+'Estado de Resultados'!BN24","v":528928.41740067839},{"$f":"+'Estado de Resultados'!BO24","v":527176.33857279026},{"$f":"+'Estado de Resultados'!BP24","v":535994.21402852889},{"$f":"+'Estado de Resultados'!BQ24","v":532797.5671380522},{"$f":"+'Estado de Resultados'!BR24","v":548132.15871272609},{"$f":"+'Estado de Resultados'!BS24","v":538434.4754650956},{"$f":"+'Estado de Resultados'!BT24","v":545943.10852553952},{"$f":"+'Estado de Resultados'!BU24","v":544168.96075018076},{"$f":"+'Estado de Resultados'!BV24","v":553225.90662294882},{"$f":"+'Estado de Resultados'!BW24","v":549971.7447411688},{"$f":"+'Estado de Resultados'!BX24","v":565706.5664297922},{"$f":"+'Estado de Resultados'!BY24","v":555791.05471787311},{"$f":"+'Estado de Resultados'!BZ24","v":563506.88659627468},{"$f":"+'Estado de Resultados'!CA24","v":561710.81525870704},{"$f":"+'Estado de Resultados'!CB24","v":571013.42948395293},{"$f":"+'Estado de Resultados'!CC24","v":567701.03006026451},{"$f":"+'Estado de Resultados'!CD24","v":583846.66709584172},{"$f":"+'Estado de Resultados'!CE24","v":573708.65290183877},{"$f":"+'Estado de Resultados'!CF24","v":581637.50943488721},{"$f":"+'Estado de Resultados'!CG24","v":579819.68597043725},{"$f":"+'Estado de Resultados'!CH24","v":582911.17835061694},{"$f":"+'Estado de Resultados'!CI24","v":586019.15447096631}]
[null,"Gastos de Personal",{"$f":"-'Modulo de CxP'!C14","v":9755509.0699999984},{"$f":"+'Modulo Gastos Admon y otros'!C26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!D26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!E26","v":1338620.662},{"$f":"+'Modulo Gastos Admon y otros'!F26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!G26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!H26","v":1344424.5999999999},{"$f":"+'Modulo Gastos Admon y otros'!I26","v":1355458.2009999999},{"$f":"+'Modulo Gastos Admon y otros'!J26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!K26","v":1338620.662},{"$f":"+'Modulo Gastos Admon y otros'!L26","v":1337082.4639999999},{"$f":"+'Modulo Gastos Admon y otros'!M26","v":1574917.4229999997},{"$f":"+'Modulo Gastos Admon y otros'!N26","v":1767211.5970000001},{"$f":"+'Modulo Gastos Admon y otros'!O26","v":1420042.7543032689},{"$f":"+'Modulo Gastos Admon y otros'!P26","v":1429012.1322803192},{"$f":"+'Modulo Gastos Admon y otros'!Q26","v":1438169.9663050706},{"$f":"+'Modulo Gastos Admon y otros'!R26","v":1447529.3685835178},{"$f":"+'Modulo Gastos Admon y otros'!S26","v":1457104.6082048109},{"$f":"+'Modulo Gastos Admon y otros'!T26","v":1466911.2151860853},{"$f":"+'Modulo Gastos Admon y otros'!U26","v":1476966.0938871715},{"$f":"+'Modulo Gastos Admon y otros'!V26","v":1487287.6466390786},{"$f":"+'Modulo Gastos Admon y otros'!W26","v":1497895.9085061506},{"$f":"+'Modulo Gastos Admon y otros'!X26","v":1508812.6941846488},{"$f":"+'Modulo Gastos Admon y otros'!Y26","v":1520061.7581308181},{"$f":"+'Modulo Gastos Admon y otros'!Z26","v":1531668.9691099527},{"$f":"+'Modulo Gastos Admon y otros'!AA26","v":1543273.2828007319},{"$f":"+'Modulo Gastos Admon y otros'!AB26","v":1553483.6883396369},{"$f":"+'Modulo Gastos Admon y otros'!AC26","v":1563854.3995894147},{"$f":"+'Modulo Gastos Admon y otros'!AD26","v":1574383.4904653111},{"$f":"+'Modulo Gastos Admon y otros'!AE26","v":1585067.6847894317},{"$f":"+'Modulo Gastos Admon y otros'!AF26","v":1595902.1303352453},{"$f":"+'Modulo Gastos Admon y otros'!AG26","v":1606880.1431233513},{"$f":"+'Modulo Gastos Admon y otros'!AH26","v":1617992.9184420097},{"$f":"+'Modulo Gastos Admon y otros'!AI26","v":1629229.2046719734},{"$f":"+'Modulo Gastos Admon y otros'!AJ26","v":1640574.9355587906},{"$f":"+'Modulo Gastos Admon y otros'!AK26","v":1652012.816092595},{"$f":"+'Modulo Gastos Admon y otros'!AL26","v":1663521.8566205483},{"$f":"+'Modulo Gastos Admon y otros'!AM26","v":1674533.2307574698},{"$f":"+'Modulo Gastos Admon y otros'!AN26","v":1685532.2440500723},{"$f":"+'Modulo Gastos Admon y otros'!AO26","v":1696643.9225359091},{"$f":"+'Modulo Gastos Admon y otros'!AP26","v":1707864.4569812799},{"$f":"+'Modulo Gastos Admon y otros'!AQ26","v":1719189.8724902968},{"$f":"+'Modulo Gastos Admon y otros'!AR26","v":1730616.1353102617},{"$f":"+'Modulo Gastos Admon y otros'!AS26","v":1742139.2896352031},{"$f":"+'Modulo Gastos Admon y otros'!AT26","v":1753755.6297936642},{"$f":"+'Modulo Gastos Admon y otros'!AU26","v":1765461.9140103133},{"$f":"+'Modulo Gastos Admon y otros'!AV26","v":1777255.6268423321},{"$f":"+'Modulo Gastos Admon y otros'!AW26","v":1789135.2984244672},{"$f":"+'Modulo Gastos Admon y otros'!AX26","v":1801100.8898261765},{"$f":"+'Modulo Gastos Admon y otros'!AY26","v":1813154.2551475561},{"$f":"+'Modulo Gastos Admon y otros'!AZ26","v":1825299.6924765934},{"$f":"+'Modulo Gastos Admon y otros'!BA26","v":1837546.606363625},{"$f":"+'Modulo Gastos Admon y otros'!BB26","v":1849893.9781859436},{"$f":"+'Modulo Gastos Admon y otros'!BC26","v":1862341.0408374018},{"$f":"+'Modulo Gastos Admon y otros'!BD26","v":1874887.3163362299},{"$f":"+'Modulo Gastos Admon y otros'!BE26","v":1887532.6471947783},{"$f":"+'Modulo Gastos Admon y otros'!BF26","v":1900277.2182845494},{"$f":"+'Modulo Gastos Admon y otros'!BG26","v":1913121.5651498372},{"$f":"+'Modulo Gastos Admon y otros'!BH26","v":1926066.5638005068},{"$f":"+'Modulo Gastos Admon y otros'!BI26","v":1939113.3959263184},{"$f":"+'Modulo Gastos Admon y otros'!BJ26","v":1952263.4821958691},{"$f":"+'Modulo Gastos Admon y otros'!BK26","v":1965518.3748030919},{"$f":"+'Modulo Gastos Admon y otros'!BL26","v":1978879.5986696484},{"$f":"+'Modulo Gastos Admon y otros'!BM26","v":1992348.4286638815},{"$f":"+'Modulo Gastos Admon y otros'!BN26","v":2005925.4067179025},{"$f":"+'Modulo Gastos Admon y otros'!BO26","v":2019611.2153889823},{"$f":"+'Modulo Gastos Admon y otros'!BP26","v":2033406.6678625396},{"$f":"+'Modulo Gastos Admon y otros'!BQ26","v":2047312.6936636157},{"$f":"+'Modulo Gastos Admon y otros'!BR26","v":2061330.3202523196},{"$f":"+'Modulo Gastos Admon y otros'!BS26","v":2075460.6509890202},{"$f":"+'Modulo Gastos Admon y otros'!BT26","v":2089704.8403636666},{"$f":"+'Modulo Gastos Admon y otros'!BU26","v":2104064.0679122317},{"$f":"+'Modulo Gastos Admon y otros'!BV26","v":2118539.5129176346},{"$f":"+'Modulo Gastos Admon y otros'!BW26","v":2133132.3328430005},{"$f":"+'Modulo Gastos Admon y otros'!BX26","v":2147843.6495074863},{"$f":"+'Modulo Gastos Admon y otros'!BY26","v":2162674.5483312667},{"$f":"+'Modulo Gastos Admon y otros'!BZ26","v":2177626.0975958668},{"$f":"+'Modulo Gastos Admon y otros'!CA26","v":2192699.4129720153},{"$f":"+'Modulo Gastos Admon y otros'!CB26","v":2207895.649114233},{"$f":"+'Modulo Gastos Admon y otros'!CC26","v":2223215.991398891},{"$f":"+'Modulo Gastos Admon y otros'!CD26","v":2238661.6482055606},{"$f":"+'Modulo Gastos Admon y otros'!CE26","v":2254233.8441616786},{"$f":"+'Modulo Gastos Admon y otros'!CF26","v":2269933.8147646347},{"$f":"+'Modulo Gastos Admon y otros'!CG26","v":2285762.802752092}]
[null,"Honorarios",0,{"$f":"+'Modulo Gastos Admon y otros'!C27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!D27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!E27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!F27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!G27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!H27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!I27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!J27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!K27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!L27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!M27","v":372705.86},{"$f":"+'Modulo Gastos Admon y otros'!N27","v":372705.89199999999},{"$f":"+'Modulo Gastos Admon y otros'!O27","v":375029.28210933303},{"$f":"+'Modulo Gastos Admon y otros'!P27","v":377367.18556861236},{"$f":"+'Modulo Gastos Admon y otros'!Q27","v":379719.66333674075},{"$f":"+'Modulo Gastos Admon y otros'!R27","v":382086.80626882927},{"$f":"+'Modulo Gastos Admon y otros'!S27","v":384468.70578637271},{"$f":"+'Modulo Gastos Admon y otros'!T27","v":386865.45388078032},{"$f":"+'Modulo Gastos Admon y otros'!U27","v":389277.1431169287},{"$f":"+'Modulo Gastos Admon y otros'!V27","v":391703.86663673673},{"$f":"+'Modulo Gastos Admon y otros'!W27","v":394145.7181627627},{"$f":"+'Modulo Gastos Admon y otros'!X27","v":396602.79200182419},{"$f":"+'Modulo Gastos Admon y otros'!Y27","v":399075.18304864003},{"$f":"+'Modulo Gastos Admon y otros'!Z27","v":401562.98678949551},{"$f":"+'Modulo Gastos Admon y otros'!AA27","v":403864.92004073947},{"$f":"+'Modulo Gastos Admon y otros'!AB27","v":406180.04897203238},{"$f":"+'Modulo Gastos Admon y otros'!AC27","v":408508.44922673702},{"$f":"+'Modulo Gastos Admon y otros'!AD27","v":410850.19688183675},{"$f":"+'Modulo Gastos Admon y otros'!AE27","v":413205.36845042108},{"$f":"+'Modulo Gastos Admon y otros'!AF27","v":415574.04088418587},{"$f":"+'Modulo Gastos Admon y otros'!AG27","v":417956.29157594749},{"$f":"+'Modulo Gastos Admon y otros'!AH27","v":420352.19836217136},{"$f":"+'Modulo Gastos Admon y otros'!AI27","v":422761.8395255155},{"$f":"+'Modulo Gastos Admon y otros'!AJ27","v":425185.29379738792},{"$f":"+'Modulo Gastos Admon y otros'!AK27","v":427622.64036051929},{"$f":"+'Modulo Gastos Admon y otros'!AL27","v":430073.95885155001},{"$f":"+'Modulo Gastos Admon y otros'!AM27","v":432367.31101216964},{"$f":"+'Modulo Gastos Admon y otros'!AN27","v":434672.89238133439},{"$f":"+'Modulo Gastos Admon y otros'!AO27","v":436990.76817080902},{"$f":"+'Modulo Gastos Admon y otros'!AP27","v":439321.00394009746},{"$f":"+'Modulo Gastos Admon y otros'!AQ27","v":441663.66559829703},{"$f":"+'Modulo Gastos Admon y otros'!AR27","v":444018.8194059626},{"$f":"+'Modulo Gastos Admon y otros'!AS27","v":446386.53197698097},{"$f":"+'Modulo Gastos Admon y otros'!AT27","v":448766.87028045469},{"$f":"+'Modulo Gastos Admon y otros'!AU27","v":451159.90164259641},{"$f":"+'Modulo Gastos Admon y otros'!AV27","v":453565.69374863309},{"$f":"+'Modulo Gastos Admon y otros'!AW27","v":455984.31464472046},{"$f":"+'Modulo Gastos Admon y otros'!AX27","v":458415.83273986768},{"$f":"+'Modulo Gastos Admon y otros'!AY27","v":460860.31680787215},{"$f":"+'Modulo Gastos Admon y otros'!AZ27","v":463317.83598926489},{"$f":"+'Modulo Gastos Admon y otros'!BA27","v":465788.45979326591},{"$f":"+'Modulo Gastos Admon y otros'!BB27","v":468272.25809975044},{"$f":"+'Modulo Gastos Admon y otros'!BC27","v":470769.3011612253},{"$f":"+'Modulo Gastos Admon y otros'!BD27","v":473279.65960481606},{"$f":"+'Modulo Gastos Admon y otros'!BE27","v":475803.40443426452},{"$f":"+'Modulo Gastos Admon y otros'!BF27","v":478340.60703193716},{"$f":"+'Modulo Gastos Admon y otros'!BG27","v":480891.33916084399},{"$f":"+'Modulo Gastos Admon y otros'!BH27","v":483455.67296666844},{"$f":"+'Modulo Gastos Admon y otros'!BI27","v":486033.68097980798},{"$f":"+'Modulo Gastos Admon y otros'!BJ27","v":488625.43611742539},{"$f":"+'Modulo Gastos Admon y otros'!BK27","v":491231.01168551139},{"$f":"+'Modulo Gastos Admon y otros'!BL27","v":493850.48138095788},{"$f":"+'Modulo Gastos Admon y otros'!BM27","v":496483.91929364257},{"$f":"+'Modulo Gastos Admon y otros'!BN27","v":499131.39990852441},{"$f":"+'Modulo Gastos Admon y otros'!BO27","v":501792.99810775049},{"$f":"+'Modulo Gastos Admon y otros'!BP27","v":504468.78917277389},{"$f":"+'Modulo Gastos Admon y otros'!BQ27","v":507158.84878648299},{"$f":"+'Modulo Gastos Admon y otros'!BR27","v":509863.25303534226},{"$f":"+'Modulo Gastos Admon y otros'!BS27","v":512582.07841154403},{"$f":"+'Modulo Gastos Admon y otros'!BT27","v":515315.40181517234},{"$f":"+'Modulo Gastos Admon y otros'!BU27","v":518063.30055637774},{"$f":"+'Modulo Gastos Admon y otros'!BV27","v":520825.85235756414},{"$f":"+'Modulo Gastos Admon y otros'!BW27","v":523603.135355587},{"$f":"+'Modulo Gastos Admon y otros'!BX27","v":526395.22810396343},{"$f":"+'Modulo Gastos Admon y otros'!BY27","v":529202.20957509405},{"$f":"+'Modulo Gastos Admon y otros'!BZ27","v":532024.15916249668},{"$f":"+'Modulo Gastos Admon y otros'!CA27","v":534861.15668305173},{"$f":"+'Modulo Gastos Admon y otros'!CB27","v":537713.28237926017},{"$f":"+'Modulo Gastos Admon y otros'!CC27","v":540580.61692151276},{"$f":"+'Modulo Gastos Admon y otros'!CD27","v":543463.24141037185},{"$f":"+'Modulo Gastos Admon y otros'!CE27","v":546361.23737886536},{"$f":"+'Modulo Gastos Admon y otros'!CF27","v":549274.68679479277},{"$f":"+'Modulo Gastos Admon y otros'!CG27","v":552203.67206304357}]
[null,"Contribuciones e Impuestos",0,{"$f":"+'Modulo Gastos Admon y otros'!C34","v":2032135.9359999998},{"$f":"+'Modulo Gastos Admon y otros'!D34","v":1932135.9299999997},{"$f":"+'Modulo Gastos Admon y otros'!E34","v":2032135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!F34","v":1136266.5160000001},{"$f":"+'Modulo Gastos Admon y otros'!G34","v":2032135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!H34","v":1132135.93},{"$f":"+'Modulo Gastos Admon y otros'!I34","v":2032135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!J34","v":1932135.9299999997},{"$f":"+'Modulo Gastos Admon y otros'!K34","v":2032135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!L34","v":1632135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!M34","v":2032135.9300000002},{"$f":"+'Modulo Gastos Admon y otros'!N34","v":1132135.94},{"$f":"+'Modulo Gastos Admon y otros'!O34","v":1803449.526073806},{"$f":"+'Modulo Gastos Admon y otros'!P34","v":1810086.9891502785},{"$f":"+'Modulo Gastos Admon y otros'!Q34","v":1816765.829656801},{"$f":"+'Modulo Gastos Admon y otros'!R34","v":1823486.3055370641},{"$f":"+'Modulo Gastos Admon y otros'!S34","v":1830248.6763427584},{"$f":"+'Modulo Gastos Admon y otros'!T34","v":1837053.2032435995},{"$f":"+'Modulo Gastos Admon y otros'!U34","v":1843900.1490374156},{"$f":"+'Modulo Gastos Admon y otros'!V34","v":1850789.7781602957},{"$f":"+'Modulo Gastos Admon y otros'!W34","v":1857722.3566968029},{"$f":"+'Modulo Gastos Admon y otros'!X34","v":1864698.1523902505},{"$f":"+'Modulo Gastos Admon y otros'!Y34","v":1871717.4346530433},{"$f":"+'Modulo Gastos Admon y otros'!Z34","v":1878780.4745770819},{"$f":"+'Modulo Gastos Admon y otros'!AA34","v":1922251.6411081897},{"$f":"+'Modulo Gastos Admon y otros'!AB34","v":1928824.4457882713},{"$f":"+'Modulo Gastos Admon y otros'!AC34","v":1935434.9286362734},{"$f":"+'Modulo Gastos Admon y otros'!AD34","v":1942083.3056398011},{"$f":"+'Modulo Gastos Admon y otros'!AE34","v":1948769.7940245927},{"$f":"+'Modulo Gastos Admon y otros'!AF34","v":1955494.6122616208},{"$f":"+'Modulo Gastos Admon y otros'!AG34","v":1962257.9800742255},{"$f":"+'Modulo Gastos Admon y otros'!AH34","v":1969060.1184452996},{"$f":"+'Modulo Gastos Admon y otros'!AI34","v":1975901.2496245038},{"$f":"+'Modulo Gastos Admon y otros'!AJ34","v":1982781.5971355303},{"$f":"+'Modulo Gastos Admon y otros'!AK34","v":1989701.385783406},{"$f":"+'Modulo Gastos Admon y otros'!AL34","v":1996660.8416618393},{"$f":"+'Modulo Gastos Admon y otros'!AM34","v":2038076.1755177449},{"$f":"+'Modulo Gastos Admon y otros'!AN34","v":2044621.8740353179},{"$f":"+'Modulo Gastos Admon y otros'!AO34","v":2051202.4772280729},{"$f":"+'Modulo Gastos Admon y otros'!AP34","v":2057818.1712237932},{"$f":"+'Modulo Gastos Admon y otros'!AQ34","v":2064469.1431427789},{"$f":"+'Modulo Gastos Admon y otros'!AR34","v":2071155.5811031437},{"$f":"+'Modulo Gastos Admon y otros'!AS34","v":2077877.6742261332},{"$f":"+'Modulo Gastos Admon y otros'!AT34","v":2084635.6126414728},{"$f":"+'Modulo Gastos Admon y otros'!AU34","v":2091429.5874927491},{"$f":"+'Modulo Gastos Admon y otros'!AV34","v":2098259.7909428137},{"$f":"+'Modulo Gastos Admon y otros'!AW34","v":2105126.4161792179},{"$f":"+'Modulo Gastos Admon y otros'!AX34","v":2112029.6574196792},{"$f":"+'Modulo Gastos Admon y otros'!AY34","v":2155444.7607598435},{"$f":"+'Modulo Gastos Admon y otros'!AZ34","v":2162421.8208097247},{"$f":"+'Modulo Gastos Admon y otros'!BA34","v":2169436.085752883},{"$f":"+'Modulo Gastos Admon y otros'!BB34","v":2176487.7539829207},{"$f":"+'Modulo Gastos Admon y otros'!BC34","v":2183577.0249513676},{"$f":"+'Modulo Gastos Admon y otros'!BD34","v":2190704.0991733205},{"$f":"+'Modulo Gastos Admon y otros'!BE34","v":2197869.178233115},{"$f":"+'Modulo Gastos Admon y otros'!BF34","v":2205072.4647900257},{"$f":"+'Modulo Gastos Admon y otros'!BG34","v":2212314.1625840012},{"$f":"+'Modulo Gastos Admon y otros'!BH34","v":2219594.4764414243},{"$f":"+'Modulo Gastos Admon y otros'!BI34","v":2226913.612280908},{"$f":"+'Modulo Gastos Admon y otros'!BJ34","v":2234271.7771191155},{"$f":"+'Modulo Gastos Admon y otros'!BK34","v":2279785.6072067935},{"$f":"+'Modulo Gastos Admon y otros'!BL34","v":2287222.4555139621},{"$f":"+'Modulo Gastos Admon y otros'!BM34","v":2294698.9605168737},{"$f":"+'Modulo Gastos Admon y otros'!BN34","v":2302215.3336832714},{"$f":"+'Modulo Gastos Admon y otros'!BO34","v":2309771.7876085392},{"$f":"+'Modulo Gastos Admon y otros'!BP34","v":2317368.5360217188},{"$f":"+'Modulo Gastos Admon y otros'!BQ34","v":2325005.7937915535},{"$f":"+'Modulo Gastos Admon y otros'!BR34","v":2332683.7769325646},{"$f":"+'Modulo Gastos Admon y otros'!BS34","v":2340402.7026111633},{"$f":"+'Modulo Gastos Admon y otros'!BT34","v":2348162.789151791},{"$f":"+'Modulo Gastos Admon y otros'!BU34","v":2355964.2560430965},{"$f":"+'Modulo Gastos Admon y otros'!BV34","v":2363807.3239441421},{"$f":"+'Modulo Gastos Admon y otros'!BW34","v":2411523.882086677},{"$f":"+'Modulo Gastos Admon y otros'!BX34","v":2419450.8186972872},{"$f":"+'Modulo Gastos Admon y otros'!BY34","v":2427420.0253798915},{"$f":"+'Modulo Gastos Admon y otros'!BZ34","v":2435431.7275379547},{"$f":"+'Modulo Gastos Admon y otros'!CA34","v":2443486.1517768973},{"$f":"+'Modulo Gastos Admon y otros'!CB34","v":2451583.5259105056},{"$f":"+'Modulo Gastos Admon y otros'!CC34","v":2459724.078967372},{"$f":"+'Modulo Gastos Admon y otros'!CD34","v":2467908.0411973759},{"$f":"+'Modulo Gastos Admon y otros'!CE34","v":2476135.6440781942},{"$f":"+'Modulo Gastos Admon y otros'!CF34","v":2484407.1203218494},{"$f":"+'Modulo Gastos Admon y otros'!CG34","v":2492722.7038812917}]
[null,"Gastos Generales",0,{"$f":"+'Modulo Gastos Admon y otros'!C35+'Modulo Gastos Admon y otros'!C36","v":1263574.8640000001},{"$f":"+'Modulo Gastos Admon y otros'!D35+'Modulo Gastos Admon y otros'!D36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!E35+'Modulo Gastos Admon y otros'!E36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!F35+'Modulo Gastos Admon y otros'!F36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!G35+'Modulo Gastos Admon y otros'!G36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!H35+'Modulo Gastos Admon y otros'!H36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!I35+'Modulo Gastos Admon y otros'!I36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!J35+'Modulo Gastos Admon y otros'!J36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!K35+'Modulo Gastos Admon y otros'!K36","v":783669.37},{"$f":"+'Modulo Gastos Admon y otros'!L35+'Modulo Gastos Admon y otros'!L36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!M35+'Modulo Gastos Admon y otros'!M36","v":778507.37},{"$f":"+'Modulo Gastos Admon y otros'!N35+'Modulo Gastos Admon y otros'!N36","v":778507.28399999999},{"$f":"+'Modulo Gastos Admon y otros'!O35+'Modulo Gastos Admon y otros'!O36","v":824467.64624326408},{"$f":"+'Modulo Gastos Admon y otros'!P35+'Modulo Gastos Admon y otros'!P36","v":829607.31360836886},{"$f":"+'Modulo Gastos Admon y otros'!Q35+'Modulo Gastos Admon y otros'!Q36","v":834779.0212612208},{"$f":"+'Modulo Gastos Admon y otros'!R35+'Modulo Gastos Admon y otros'!R36","v":839982.96893848898},{"$f":"+'Modulo Gastos Admon y otros'!S35+'Modulo Gastos Admon y otros'!S36","v":845219.35762198514},{"$f":"+'Modulo Gastos Admon y otros'!T35+'Modulo Gastos Admon y otros'!T36","v":850488.38954642601},{"$f":"+'Modulo Gastos Admon y otros'!U35+'Modulo Gastos Admon y otros'!U36","v":855790.26820724434},{"$f":"+'Modulo Gastos Admon y otros'!V35+'Modulo Gastos Admon y otros'!V36","v":861125.19836844713},{"$f":"+'Modulo Gastos Admon y otros'!W35+'Modulo Gastos Admon y otros'!W36","v":866493.38607052434},{"$f":"+'Modulo Gastos Admon y otros'!X35+'Modulo Gastos Admon y otros'!X36","v":871895.03863840655},{"$f":"+'Modulo Gastos Admon y otros'!Y35+'Modulo Gastos Admon y otros'!Y36","v":877330.3646894719},{"$f":"+'Modulo Gastos Admon y otros'!Z35+'Modulo Gastos Admon y otros'!Z36","v":882799.57414160285},{"$f":"+'Modulo Gastos Admon y otros'!AA35+'Modulo Gastos Admon y otros'!AA36","v":887860.16428749159},{"$f":"+'Modulo Gastos Admon y otros'!AB35+'Modulo Gastos Admon y otros'!AB36","v":892949.76393154368},{"$f":"+'Modulo Gastos Admon y otros'!AC35+'Modulo Gastos Admon y otros'!AC36","v":898068.53936878778},{"$f":"+'Modulo Gastos Admon y otros'!AD35+'Modulo Gastos Admon y otros'!AD36","v":903216.657847528},{"$f":"+'Modulo Gastos Admon y otros'!AE35+'Modulo Gastos Admon y otros'!AE36","v":908394.287574808},{"$f":"+'Modulo Gastos Admon y otros'!AF35+'Modulo Gastos Admon y otros'!AF36","v":913601.59772190754},{"$f":"+'Modulo Gastos Admon y otros'!AG35+'Modulo Gastos Admon y otros'!AG36","v":918838.75842986919},{"$f":"+'Modulo Gastos Admon y otros'!AH35+'Modulo Gastos Admon y otros'!AH36","v":924105.94081505807},{"$f":"+'Modulo Gastos Admon y otros'!AI35+'Modulo Gastos Admon y otros'!AI36","v":929403.31697475223},{"$f":"+'Modulo Gastos Admon y otros'!AJ35+'Modulo Gastos Admon y otros'!AJ36","v":934731.05999276636},{"$f":"+'Modulo Gastos Admon y otros'!AK35+'Modulo Gastos Admon y otros'!AK36","v":940089.34394510626},{"$f":"+'Modulo Gastos Admon y otros'!AL35+'Modulo Gastos Admon y otros'!AL36","v":945478.3439056573},{"$f":"+'Modulo Gastos Admon y otros'!AM35+'Modulo Gastos Admon y otros'!AM36","v":950520.06930704019},{"$f":"+'Modulo Gastos Admon y otros'!AN35+'Modulo Gastos Admon y otros'!AN36","v":955588.67950719886},{"$f":"+'Modulo Gastos Admon y otros'!AO35+'Modulo Gastos Admon y otros'!AO36","v":960684.31786824635},{"$f":"+'Modulo Gastos Admon y otros'!AP35+'Modulo Gastos Admon y otros'!AP36","v":965807.12851676787},{"$f":"+'Modulo Gastos Admon y otros'!AQ35+'Modulo Gastos Admon y otros'!AQ36","v":970957.25634789828},{"$f":"+'Modulo Gastos Admon y otros'!AR35+'Modulo Gastos Admon y otros'!AR36","v":976134.84702941962},{"$f":"+'Modulo Gastos Admon y otros'!AS35+'Modulo Gastos Admon y otros'!AS36","v":981340.04700588179},{"$f":"+'Modulo Gastos Admon y otros'!AT35+'Modulo Gastos Admon y otros'!AT36","v":986573.00350274402},{"$f":"+'Modulo Gastos Admon y otros'!AU35+'Modulo Gastos Admon y otros'!AU36","v":991833.86453053996},{"$f":"+'Modulo Gastos Admon y otros'!AV35+'Modulo Gastos Admon y otros'!AV36","v":997122.77888906316},{"$f":"+'Modulo Gastos Admon y otros'!AW35+'Modulo Gastos Admon y otros'!AW36","v":1002439.8961715759},{"$f":"+'Modulo Gastos Admon y otros'!AX35+'Modulo Gastos Admon y otros'!AX36","v":1007785.3667690412},{"$f":"+'Modulo Gastos Admon y otros'!AY35+'Modulo Gastos Admon y otros'!AY36","v":1013159.341874375},{"$f":"+'Modulo Gastos Admon y otros'!AZ35+'Modulo Gastos Admon y otros'!AZ36","v":1018561.9734867242},{"$f":"+'Modulo Gastos Admon y otros'!BA35+'Modulo Gastos Admon y otros'!BA36","v":1023993.4144157647},{"$f":"+'Modulo Gastos Admon y otros'!BB35+'Modulo Gastos Admon y otros'!BB36","v":1029453.8182860238},{"$f":"+'Modulo Gastos Admon y otros'!BC35+'Modulo Gastos Admon y otros'!BC36","v":1034943.3395412257},{"$f":"+'Modulo Gastos Admon y otros'!BD35+'Modulo Gastos Admon y otros'!BD36","v":1040462.1334486592},{"$f":"+'Modulo Gastos Admon y otros'!BE35+'Modulo Gastos Admon y otros'!BE36","v":1046010.3561035702},{"$f":"+'Modulo Gastos Admon y otros'!BF35+'Modulo Gastos Admon y otros'!BF36","v":1051588.1644335757},{"$f":"+'Modulo Gastos Admon y otros'!BG35+'Modulo Gastos Admon y otros'!BG36","v":1057195.7162031033},{"$f":"+'Modulo Gastos Admon y otros'!BH35+'Modulo Gastos Admon y otros'!BH36","v":1062833.1700178531},{"$f":"+'Modulo Gastos Admon y otros'!BI35+'Modulo Gastos Admon y otros'!BI36","v":1068500.6853292836},{"$f":"+'Modulo Gastos Admon y otros'!BJ35+'Modulo Gastos Admon y otros'!BJ36","v":1074198.4224391219},{"$f":"+'Modulo Gastos Admon y otros'!BK35+'Modulo Gastos Admon y otros'!BK36","v":1079926.5425038971},{"$f":"+'Modulo Gastos Admon y otros'!BL35+'Modulo Gastos Admon y otros'!BL36","v":1085685.2075395002},{"$f":"+'Modulo Gastos Admon y otros'!BM35+'Modulo Gastos Admon y otros'!BM36","v":1091474.5804257644},{"$f":"+'Modulo Gastos Admon y otros'!BN35+'Modulo Gastos Admon y otros'!BN36","v":1097294.8249110738},{"$f":"+'Modulo Gastos Admon y otros'!BO35+'Modulo Gastos Admon y otros'!BO36","v":1103146.1056169933},{"$f":"+'Modulo Gastos Admon y otros'!BP35+'Modulo Gastos Admon y otros'!BP36","v":1109028.5880429267},{"$f":"+'Modulo Gastos Admon y otros'!BQ35+'Modulo Gastos Admon y otros'!BQ36","v":1114942.4385707963},{"$f":"+'Modulo Gastos Admon y otros'!BR35+'Modulo Gastos Admon y otros'!BR36","v":1120887.8244697491},{"$f":"+'Modulo Gastos Admon y otros'!BS35+'Modulo Gastos Admon y otros'!BS36","v":1126864.9139008888},{"$f":"+'Modulo Gastos Admon y otros'!BT35+'Modulo Gastos Admon y otros'!BT36","v":1132873.8759220305},{"$f":"+'Modulo Gastos Admon y otros'!BU35+'Modulo Gastos Admon y otros'!BU36","v":1138914.8804924842},{"$f":"+'Modulo Gastos Admon y otros'!BV35+'Modulo Gastos Admon y otros'!BV36","v":1144988.0984778607},{"$f":"+'Modulo Gastos Admon y otros'!BW35+'Modulo Gastos Admon y otros'!BW36","v":1151093.7016549048},{"$f":"+'Modulo Gastos Admon y otros'!BX35+'Modulo Gastos Admon y otros'!BX36","v":1157231.8627163542},{"$f":"+'Modulo Gastos Admon y otros'!BY35+'Modulo Gastos Admon y otros'!BY36","v":1163402.7552758232},{"$f":"+'Modulo Gastos Admon y otros'!BZ35+'Modulo Gastos Admon y otros'!BZ36","v":1169606.5538727143},{"$f":"+'Modulo Gastos Admon y otros'!CA35+'Modulo Gastos Admon y otros'!CA36","v":1175843.4339771541},{"$f":"+'Modulo Gastos Admon y otros'!CB35+'Modulo Gastos Admon y otros'!CB36","v":1182113.5719949566},{"$f":"+'Modulo Gastos Admon y otros'!CC35+'Modulo Gastos Admon y otros'!CC36","v":1188417.1452726128},{"$f":"+'Modulo Gastos Admon y otros'!CD35+'Modulo Gastos Admon y otros'!CD36","v":1194754.3321023067},{"$f":"+'Modulo Gastos Admon y otros'!CE35+'Modulo Gastos Admon y otros'!CE36","v":1201125.3117269585},{"$f":"+'Modulo Gastos Admon y otros'!CF35+'Modulo Gastos Admon y otros'!CF36","v":1207530.2643452934},{"$f":"+'Modulo Gastos Admon y otros'!CG35+'Modulo Gastos Admon y otros'!CG36","v":1213969.3711169402}]
[null,"Impuesto de Renta",null,{"$f":"+'Estado de Resultados'!$C$36/5","v":1480000},null,{"$f":"+'Estado de Resultados'!$C$36/5","v":1480000},null,{"$f":"+'Estado de Resultados'!$C$36/5","v":1480000},null,{"$f":"+'Estado de Resultados'!$C$36/5","v":1480000},null,{"$f":"+'Estado de Resultados'!$C$36/5","v":1480000},null,null,null,{"$f":"SUM('Estado de Resultados'!$D36:$O36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$D36:$O36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$D36:$O36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$D36:$O36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$D36:$O36)/5","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM('Estado de Resultados'!$P36:$AA36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$P36:$AA36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$P36:$AA36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$P36:$AA36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$P36:$AA36)/5","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM('Estado de Resultados'!$AB36:$AM36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$AB36:$AM36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$AB36:$AM36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$AB36:$AM36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$AB36:$AM36)/5","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM('Estado de Resultados'!$AN36:$AY36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$AN36:$AY36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$AN36:$AY36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$AN36:$AY36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$AN36:$AY36)/5","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM('Estado de Resultados'!$AZ36:$BK36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$AZ36:$BK36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$AZ36:$BK36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$AZ36:$BK36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$AZ36:$BK36)/5","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM('Estado de Resultados'!$BL36:$BW36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$BL36:$BW36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$BL36:$BW36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$BL36:$BW36)/5","v":{"$error":"#N/A"}},null,{"$f":"SUM('Estado de Resultados'!$BL36:$BW36)/5","v":{"$error":"#N/A"}}]
[null,"Otras inversiones",null,{"$f":"+'Modulo inversiones'!D93","v":10000000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Modulo inversiones'!E93","v":10000000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Modulo inversiones'!F93","v":10000000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Modulo inversiones'!G93","v":10000000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Modulo inversiones'!H93","v":10000000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Modulo inversiones'!I93","v":10000000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Modulo inversiones'!J93","v":10000000}]
[null,"Disminución de aportes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inversión en activos",{"$f":"+'Modulo Activos Fijos'!C16","v":28226.667000000001},{"$f":"+'Modulo Activos Fijos'!D16","v":28226.667000000001},{"$f":"+'Modulo Activos Fijos'!E16","v":28226.667000000001},{"$f":"+'Modulo Activos Fijos'!F16","v":28226.667000000001},{"$f":"+'Modulo Activos Fijos'!G16","v":28226.667000000001},{"$f":"+'Modulo Activos Fijos'!H16","v":28226.667000000001},{"$f":"+'Modulo Activos Fijos'!I16","v":28226.667000000001},{"$f":"+'Modulo Activos Fijos'!J16","v":28226.667000000001},{"$f":"+'Modulo Activos Fijos'!K16","v":28226.667000000001},{"$f":"+'Modulo Activos Fijos'!L16","v":28226.667000000001},{"$f":"+'Modulo Activos Fijos'!M16","v":28226.667000000001},{"$f":"+'Modulo Activos Fijos'!N16","v":28226.663},{"$f":"+'Modulo Activos Fijos'!O16","v":28355.797612410286},{"$f":"+'Modulo Activos Fijos'!P16","v":28471.322641867322},{"$f":"+'Modulo Activos Fijos'!Q16","v":28587.318334594482},{"$f":"+'Modulo Activos Fijos'!R16","v":28703.786608132181},{"$f":"+'Modulo Activos Fijos'!S16","v":28820.72938783314},{"$f":"+'Modulo Activos Fijos'!T16","v":28938.148606894203},{"$f":"+'Modulo Activos Fijos'!U16","v":29056.046206388302},{"$f":"+'Modulo Activos Fijos'!V16","v":29174.424135296536},{"$f":"+'Modulo Activos Fijos'!W16","v":29293.284350540391},{"$f":"+'Modulo Activos Fijos'!X16","v":29412.628817014102},{"$f":"+'Modulo Activos Fijos'!Y16","v":29532.459507617117},{"$f":"+'Modulo Activos Fijos'!Z16","v":29652.778403286731},{"$f":"+'Modulo Activos Fijos'!AA16","v":29773.587493030816},{"$f":"+'Modulo Activos Fijos'!AB16","v":29882.999752234933},{"$f":"+'Modulo Activos Fijos'!AC16","v":29992.814080637698},{"$f":"+'Modulo Activos Fijos'!AD16","v":30103.031955766779},{"$f":"+'Modulo Activos Fijos'!AE16","v":30213.654860579481},{"$f":"+'Modulo Activos Fijos'!AF16","v":30324.684283482697},{"$f":"+'Modulo Activos Fijos'!AG16","v":30436.121718352919},{"$f":"+'Modulo Activos Fijos'!AH16","v":30547.96866455636},{"$f":"+'Modulo Activos Fijos'!AI16","v":30660.226626969121},{"$f":"+'Modulo Activos Fijos'!AJ16","v":30772.897115997432},{"$f":"+'Modulo Activos Fijos'!AK16","v":30885.981647597975},{"$f":"+'Modulo Activos Fijos'!AL16","v":30999.481743298289},{"$f":"+'Modulo Activos Fijos'!AM16","v":31113.39893021723},{"$f":"+'Modulo Activos Fijos'!AN16","v":31227.734741085536},{"$f":"+'Modulo Activos Fijos'!AO16","v":31342.490714266423},{"$f":"+'Modulo Activos Fijos'!AP16","v":31457.668393776315},{"$f":"+'Modulo Activos Fijos'!AQ16","v":31573.269329305589},{"$f":"+'Modulo Activos Fijos'!AR16","v":31689.295076239447},{"$f":"+'Modulo Activos Fijos'!AS16","v":31805.747195678829},{"$f":"+'Modulo Activos Fijos'!AT16","v":31922.627254461426},{"$f":"+'Modulo Activos Fijos'!AU16","v":32039.936825182762},{"$f":"+'Modulo Activos Fijos'!AV16","v":32157.677486217344},{"$f":"+'Modulo Activos Fijos'!AW16","v":32275.850821739914},{"$f":"+'Modulo Activos Fijos'!AX16","v":32394.458421746742},{"$f":"+'Modulo Activos Fijos'!AY16","v":32513.501882077035},{"$f":"+'Modulo Activos Fijos'!AZ16","v":32632.982804434414},{"$f":"+'Modulo Activos Fijos'!BA16","v":32752.902796408442},{"$f":"+'Modulo Activos Fijos'!BB16","v":32873.263471496277},{"$f":"+'Modulo Activos Fijos'!BC16","v":32994.066449124373},{"$f":"+'Modulo Activos Fijos'!BD16","v":33115.313354670252},{"$f":"+'Modulo Activos Fijos'!BE16","v":33237.005819484402},{"$f":"+'Modulo Activos Fijos'!BF16","v":33359.145480912222},{"$f":"+'Modulo Activos Fijos'!BG16","v":33481.733982316015},{"$f":"+'Modulo Activos Fijos'!BH16","v":33604.772973097155},{"$f":"+'Modulo Activos Fijos'!BI16","v":33728.264108718242},{"$f":"+'Modulo Activos Fijos'!BJ16","v":33852.209050725374},{"$f":"+'Modulo Activos Fijos'!BK16","v":33976.609466770533},{"$f":"+'Modulo Activos Fijos'!BL16","v":34101.46703063399},{"$f":"+'Modulo Activos Fijos'!BM16","v":34226.783422246852},{"$f":"+'Modulo Activos Fijos'!BN16","v":34352.56032771364},{"$f":"+'Modulo Activos Fijos'!BO16","v":34478.799439334995},{"$f":"+'Modulo Activos Fijos'!BP16","v":34605.502455630442},{"$f":"+'Modulo Activos Fijos'!BQ16","v":34732.67108136123},{"$f":"+'Modulo Activos Fijos'!BR16","v":34860.307027553295},{"$f":"+'Modulo Activos Fijos'!BS16","v":34988.41201152026},{"$f":"+'Modulo Activos Fijos'!BT16","v":35116.987756886556},{"$f":"+'Modulo Activos Fijos'!BU16","v":35246.035993610589},{"$f":"+'Modulo Activos Fijos'!BV16","v":35375.558458008047},{"$f":"+'Modulo Activos Fijos'!BW16","v":35505.556892775239},{"$f":"+'Modulo Activos Fijos'!BX16","v":35636.033047012555},{"$f":"+'Modulo Activos Fijos'!BY16","v":35766.988676247995},{"$f":"+'Modulo Activos Fijos'!BZ16","v":35898.425542460791},{"$f":"+'Modulo Activos Fijos'!CA16","v":36030.345414105104},{"$f":"+'Modulo Activos Fijos'!CB16","v":36162.750066133842},{"$f":"+'Modulo Activos Fijos'!CC16","v":36295.641280022523},{"$f":"+'Modulo Activos Fijos'!CD16","v":36429.020843793231},{"$f":"+'Modulo Activos Fijos'!CE16","v":36562.890552038712},{"$f":"+'Modulo Activos Fijos'!CF16","v":36697.25220594649},{"$f":"+'Modulo Activos Fijos'!CG16","v":36832.107613323104},{"$f":"+'Modulo Activos Fijos'!CH16","v":36967.458588618443}]
[null,"Inversión en Software ( Diferidos )",{"$f":"+'Modulo Activos Fijos'!C22","v":71475},{"$f":"+'Modulo Activos Fijos'!D22","v":71475},{"$f":"+'Modulo Activos Fijos'!E22","v":71475},{"$f":"+'Modulo Activos Fijos'!F22","v":71475},{"$f":"+'Modulo Activos Fijos'!G22","v":71475},{"$f":"+'Modulo Activos Fijos'!H22","v":71475},{"$f":"+'Modulo Activos Fijos'!I22","v":71475},{"$f":"+'Modulo Activos Fijos'!J22","v":71475},{"$f":"+'Modulo Activos Fijos'!K22","v":71475},{"$f":"+'Modulo Activos Fijos'!L22","v":71475},{"$f":"+'Modulo Activos Fijos'!M22","v":71475},{"$f":"+'Modulo Activos Fijos'!N22","v":71475},{"$f":"+'Modulo Activos Fijos'!O22","v":71801.982794533222},{"$f":"+'Modulo Activos Fijos'!P22","v":72094.512960349544},{"$f":"+'Modulo Activos Fijos'!Q22","v":72388.23493027185},{"$f":"+'Modulo Activos Fijos'!R22","v":72683.153559857601},{"$f":"+'Modulo Activos Fijos'!S22","v":72979.273724446379},{"$f":"+'Modulo Activos Fijos'!T22","v":73276.600319240533},{"$f":"+'Modulo Activos Fijos'!U22","v":73575.138259386047},{"$f":"+'Modulo Activos Fijos'!V22","v":73874.892480053823},{"$f":"+'Modulo Activos Fijos'!W22","v":74175.867936521274},{"$f":"+'Modulo Activos Fijos'!X22","v":74478.069604254211},{"$f":"+'Modulo Activos Fijos'!Y22","v":74781.502478989118},{"$f":"+'Modulo Activos Fijos'!Z22","v":75086.17157681573},{"$f":"+'Modulo Activos Fijos'!AA22","v":75392.081934259942},{"$f":"+'Modulo Activos Fijos'!AB22","v":75669.133465670471},{"$f":"+'Modulo Activos Fijos'!AC22","v":75947.203108653033},{"$f":"+'Modulo Activos Fijos'!AD22","v":76226.294604573603},{"$f":"+'Modulo Activos Fijos'!AE22","v":76506.411708546962},{"$f":"+'Modulo Activos Fijos'!AF22","v":76787.558189487216},{"$f":"+'Modulo Activos Fijos'!AG22","v":77069.737830158541},{"$f":"+'Modulo Activos Fijos'!AH22","v":77352.95442722601},{"$f":"+'Modulo Activos Fijos'!AI22","v":77637.211791306749},{"$f":"+'Modulo Activos Fijos'!AJ22","v":77922.513747021148},{"$f":"+'Modulo Activos Fijos'!AK22","v":78208.864133044364},{"$f":"+'Modulo Activos Fijos'!AL22","v":78496.266802157959},{"$f":"+'Modulo Activos Fijos'!AM22","v":78784.725621301724},{"$f":"+'Modulo Activos Fijos'!AN22","v":79074.244471625716},{"$f":"+'Modulo Activos Fijos'!AO22","v":79364.827248542482},{"$f":"+'Modulo Activos Fijos'!AP22","v":79656.47786177948},{"$f":"+'Modulo Activos Fijos'!AQ22","v":79949.200235431636},{"$f":"+'Modulo Activos Fijos'!AR22","v":80242.998308014212},{"$f":"+'Modulo Activos Fijos'!AS22","v":80537.876032515735},{"$f":"+'Modulo Activos Fijos'!AT22","v":80833.837376451236},{"$f":"+'Modulo Activos Fijos'!AU22","v":81130.886321915605},{"$f":"+'Modulo Activos Fijos'!AV22","v":81429.026865637148},{"$f":"+'Modulo Activos Fijos'!AW22","v":81728.263019031423},{"$f":"+'Modulo Activos Fijos'!AX22","v":82028.598808255134},{"$f":"+'Modulo Activos Fijos'!AY22","v":82330.038274260369},{"$f":"+'Modulo Activos Fijos'!AZ22","v":82632.58547284895},{"$f":"+'Modulo Activos Fijos'!BA22","v":82936.244474726976},{"$f":"+'Modulo Activos Fijos'!BB22","v":83241.019365559638},{"$f":"+'Modulo Activos Fijos'!BC22","v":83546.914246026136},{"$f":"+'Modulo Activos Fijos'!BD22","v":83853.933231874922},{"$f":"+'Modulo Activos Fijos'!BE22","v":84162.080453979026},{"$f":"+'Modulo Activos Fijos'!BF22","v":84471.360058391627},{"$f":"+'Modulo Activos Fijos'!BG22","v":84781.77620640189},{"$f":"+'Modulo Activos Fijos'!BH22","v":85093.333074590904},{"$f":"+'Modulo Activos Fijos'!BI22","v":85406.034854887912},{"$f":"+'Modulo Activos Fijos'!BJ22","v":85719.885754626695},{"$f":"+'Modulo Activos Fijos'!BK22","v":86034.889996602171},{"$f":"+'Modulo Activos Fijos'!BL22","v":86351.051819127242},{"$f":"+'Modulo Activos Fijos'!BM22","v":86668.375476089786},{"$f":"+'Modulo Activos Fijos'!BN22","v":86986.865237009915},{"$f":"+'Modulo Activos Fijos'!BO22","v":87306.525387097412},{"$f":"+'Modulo Activos Fijos'!BP22","v":87627.3602273094},{"$f":"+'Modulo Activos Fijos'!BQ22","v":87949.374074408188},{"$f":"+'Modulo Activos Fijos'!BR22","v":88272.571261019359},{"$f":"+'Modulo Activos Fijos'!BS22","v":88596.956135690081},{"$f":"+'Modulo Activos Fijos'!BT22","v":88922.533062947608},{"$f":"+'Modulo Activos Fijos'!BU22","v":89249.306423357979},{"$f":"+'Modulo Activos Fijos'!BV22","v":89577.280613584997},{"$f":"+'Modulo Activos Fijos'!BW22","v":89906.460046449371},{"$f":"+'Modulo Activos Fijos'!BX22","v":90236.84915098807},{"$f":"+'Modulo Activos Fijos'!BY22","v":90568.45237251393},{"$f":"+'Modulo Activos Fijos'!BZ22","v":90901.274172675461},{"$f":"+'Modulo Activos Fijos'!CA22","v":91235.31902951689},{"$f":"+'Modulo Activos Fijos'!CB22","v":91570.591437538416},{"$f":"+'Modulo Activos Fijos'!CC22","v":91907.095907756651},{"$f":"+'Modulo Activos Fijos'!CD22","v":92244.836967765325},{"$f":"+'Modulo Activos Fijos'!CE22","v":92583.819161796229},{"$f":"+'Modulo Activos Fijos'!CF22","v":92924.04705078034},{"$f":"+'Modulo Activos Fijos'!CG22","v":93265.525212409178},{"$f":"+'Modulo Activos Fijos'!CH22","v":93608.258241196425}]
[null,"Variación Ctas. Por Pagar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Egresos de la Operación",{"$f":"SUM(C23:C37)","v":135260626.25635412},{"$f":"SUM(D23:D37)","v":142054903.71084079},129995078.19648749,131590710.80157076,129202620.06701803,131574276.56908542,129211208.47869995,131591901.18393685,130009784.96391016,131589236.73281063,129704521.95676914,130338029.42468533,130067472.79382475,{"$error":"#N/A"},131486577.02579179,{"$error":"#N/A"},132573760.66858613,{"$error":"#N/A"},133675400.84305723,{"$error":"#N/A"},134773923.14286149,{"$error":"#N/A"},135890950.16537556,136448426.39049003,{"$f":"SUM(AA23:AA37)","v":136970619.07386976},{"$error":"#N/A"},138025592.50324365,{"$error":"#N/A"},139058791.78421563,{"$error":"#N/A"},140105158.66821882,{"$error":"#N/A"},141146036.38717735,{"$error":"#N/A"},142203869.90726668,142730663.24446398,143274727.23917171,{"$error":"#N/A"},144371051.46509901,{"$error":"#N/A"},145449595.93507627,{"$error":"#N/A"},146541647.97850549,{"$error":"#N/A"},147627638.93329668,{"$error":"#N/A"},148731192.55684274,149280682.76867548,149848487.10766241,{"$error":"#N/A"},150995986.3232345,{"$error":"#N/A"},152125017.07435393,{"$error":"#N/A"},153268157.36687127,{"$error":"#N/A"},154404890.63152552,{"$error":"#N/A"},155560053.1540893,156134353.17148736,156729657.49454108,{"$error":"#N/A"},157930807.96910742,{"$error":"#N/A"},159112730.24149585,{"$f":"SUM(BP23:BP37)","v":{"$error":"#N/A"}},160308717.76535857,{"$error":"#N/A"},161499442.48236045,{"$error":"#N/A"},162708776.34303686,163309997.42084897,163932519.76459342,{"$error":"#N/A"},165190701.13561124,{"$error":"#N/A"},166428118.63770068,{"$error":"#N/A"},167680299.80819044,{"$error":"#N/A"},168926952.01045713,{"$error":"#N/A"},170186677.80255088,170822632.73808783]
[null,"Total Flujo de Operación",{"$f":"+C21-C39","v":-29261105.649203777},{"$f":"+D21-D39","v":-16687070.629626483},80746574.168584406,7098849.8118468374,-25199472.067896262,-14634443.123978108,-20395284.438207313,-15713469.413046703,-7306182.4852934182,-10880956.909017086,{"$f":"+M21-M39","v":-14286386.399653077},-2509813.1219264269,-12362250.953728557,{"$error":"#N/A"},-1253960.481118992,{"$error":"#N/A"},-9772955.2058189511,{"$error":"#N/A"},-7292226.4997993112,{"$error":"#N/A"},3223977.6142869592,{"$error":"#N/A"},2701558.4015411735,353170.19513624907,-7646606.4891899079,{"$error":"#N/A"},7585406.013650924,{"$error":"#N/A"},-2219296.7530229688,{"$error":"#N/A"},3748458.997930795,{"$error":"#N/A"},8326694.780110687,{"$error":"#N/A"},13149306.42796883,11545299.716310054,7723684.3077865839,{"$error":"#N/A"},14552799.884355634,{"$error":"#N/A"},8830091.9721090198,{"$error":"#N/A"},{"$f":"+AS21-AS39","v":18188495.498888552},{"$error":"#N/A"},26207979.791464359,{"$error":"#N/A"},10748910.182925642,20561615.223153263,18382626.150202572,{"$error":"#N/A"},21131689.669834495,{"$error":"#N/A"},18466897.514228255,{"$error":"#N/A"},26657415.181222409,{"$error":"#N/A"},24082695.459898382,{"$error":"#N/A"},22981520.419384122,30669080.706093818,30599767.76846236,{"$error":"#N/A"},31210594.863761365,{"$error":"#N/A"},28545286.787355721,{"$error":"#N/A"},36946007.453326195,{"$error":"#N/A"},38422088.406205744,{"$error":"#N/A"},37671331.15826115,44496208.998764455,46364631.450934619,{"$error":"#N/A"},{"$f":"+BY21-BY39","v":43246618.633033901},{"$error":"#N/A"},38565397.328916609,{"$error":"#N/A"},42002599.395790607,{"$error":"#N/A"},40682087.378756791,{"$error":"#N/A"},37086159.889636397,41661557.725179762]
[null,null,{"$f":"0/1","v":0}]
[null,"Flujo de Actividades de Financiación",{"$f":"+C10","v":"2009-01-01"},{"$f":"+D10","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP10","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Ingresos por Financiamiento"]
[null,"Captación de títulos valores (CDT´s)",{"$f":"+'Planeación Caja'!C9","v":0},{"$f":"+'Planeación Caja'!D9","v":0},{"$f":"+'Planeación Caja'!E9","v":70866835.830713868},{"$f":"+'Planeación Caja'!F9","v":137393474.42175844},{"$f":"+'Planeación Caja'!G9","v":170503741.5420835},{"$f":"+'Planeación Caja'!H9","v":68322517.523929283},{"$f":"+'Planeación Caja'!I9","v":153370928.72058645},{"$f":"+'Planeación Caja'!J9","v":144555324.9162218},{"$f":"+'Planeación Caja'!K9","v":154644150.1791628},{"$f":"+'Planeación Caja'!L9","v":149194774.63662165},{"$f":"+'Planeación Caja'!M9","v":43637811.410646155},{"$f":"+'Planeación Caja'!N9","v":93100990.011251524},{"$f":"+'Planeación Caja'!O9","v":75070026.300636008},{"$f":"+'Planeación Caja'!P9","v":91059570.0627307},{"$f":"+'Planeación Caja'!Q9","v":102496009.6726988},{"$f":"+'Planeación Caja'!R9","v":245973082.7093417},{"$f":"+'Planeación Caja'!S9","v":278621594.93837637},{"$f":"+'Planeación Caja'!T9","v":162416006.12178755},{"$f":"+'Planeación Caja'!U9","v":33861938.670181073},{"$f":"+'Planeación Caja'!V9","v":239981318.68234918},{"$f":"+'Planeación Caja'!W9","v":297810756.52789986},{"$f":"+'Planeación Caja'!X9","v":321553231.14567322},{"$f":"+'Planeación Caja'!Y9","v":241645362.66049331},{"$f":"+'Planeación Caja'!Z9","v":116321377.67722361},{"$f":"+'Planeación Caja'!AA9","v":156654821.76661614},{"$f":"+'Planeación Caja'!AB9","v":46602261.807669155},{"$f":"+'Planeación Caja'!AC9","v":37783255.816472799},{"$f":"+'Planeación Caja'!AD9","v":145280680.70478511},{"$f":"+'Planeación Caja'!AE9","v":36246515.782542609},{"$f":"+'Planeación Caja'!AF9","v":0},{"$f":"+'Planeación Caja'!AG9","v":13670503.585742414},{"$f":"+'Planeación Caja'!AH9","v":103728441.18231277},{"$f":"+'Planeación Caja'!AI9","v":139549028.72981367},{"$f":"+'Planeación Caja'!AJ9","v":34899489.281459816},{"$f":"+'Planeación Caja'!AK9","v":76729601.304581285},{"$f":"+'Planeación Caja'!AL9","v":35986757.174908675},{"$f":"+'Planeación Caja'!AM9","v":121774699.25811566},{"$f":"+'Planeación Caja'!AN9","v":111562308.46127819},{"$f":"+'Planeación Caja'!AO9","v":117258712.80578662},{"$f":"+'Planeación Caja'!AP9","v":184990838.75728518},{"$f":"+'Planeación Caja'!AQ9","v":274233024.48036462},{"$f":"+'Planeación Caja'!AR9","v":297550761.49054211},{"$f":"+'Planeación Caja'!AS9","v":179813245.55422524},{"$f":"+'Planeación Caja'!AT9","v":66259432.278908223},{"$f":"+'Planeación Caja'!AU9","v":355992521.52321041},{"$f":"+'Planeación Caja'!AV9","v":327531026.41465634},{"$f":"+'Planeación Caja'!AW9","v":349215077.12456214},{"$f":"+'Planeación Caja'!AX9","v":268984558.98951936},{"$f":"+'Planeación Caja'!AY9","v":146736158.57645771},{"$f":"+'Planeación Caja'!AZ9","v":90355419.764321104},{"$f":"+'Planeación Caja'!BA9","v":22733098.63740474},{"$f":"+'Planeación Caja'!BB9","v":28146039.921620801},{"$f":"+'Planeación Caja'!BC9","v":21512188.982335113},{"$f":"+'Planeación Caja'!BD9","v":14476954.683461776},{"$f":"+'Planeación Caja'!BE9","v":111573908.07509848},{"$f":"+'Planeación Caja'!BF9","v":0},{"$f":"+'Planeación Caja'!BG9","v":15561069.768473864},{"$f":"+'Planeación Caja'!BH9","v":23540863.59127352},{"$f":"+'Planeación Caja'!BI9","v":18226825.407545399},{"$f":"+'Planeación Caja'!BJ9","v":4828890.3695818614},{"$f":"+'Planeación Caja'!BK9","v":8698591.6440017596},{"$f":"+'Planeación Caja'!BL9","v":187336715.85877192},{"$f":"+'Planeación Caja'!BM9","v":61668184.002362572},{"$f":"+'Planeación Caja'!BN9","v":54191952.12585061},{"$f":"+'Planeación Caja'!BO9","v":158738737.8759248},{"$f":"+'Planeación Caja'!BP9","v":39314436.190222032},{"$f":"+'Planeación Caja'!BQ9","v":2392658.6189468787},{"$f":"+'Planeación Caja'!BR9","v":29072294.950522266},{"$f":"+'Planeación Caja'!BS9","v":112257057.03654775},{"$f":"+'Planeación Caja'!BT9","v":148555923.66620141},{"$f":"+'Planeación Caja'!BU9","v":39662303.486302994},{"$f":"+'Planeación Caja'!BV9","v":68550080.006572902},{"$f":"+'Planeación Caja'!BW9","v":48522662.749951176},{"$f":"+'Planeación Caja'!BX9","v":285144342.37661254},{"$f":"+'Planeación Caja'!BY9","v":196834905.41557193},{"$f":"+'Planeación Caja'!BZ9","v":158560447.53773129},{"$f":"+'Planeación Caja'!CA9","v":232304368.39447215},{"$f":"+'Planeación Caja'!CB9","v":291800109.73782462},{"$f":"+'Planeación Caja'!CC9","v":309818358.94031173},{"$f":"+'Planeación Caja'!CD9","v":300404055.76286298},{"$f":"+'Planeación Caja'!CE9","v":63942474.054436743},{"$f":"+'Planeación Caja'!CF9","v":371750531.43476915},{"$f":"+'Planeación Caja'!CG9","v":350517267.22952932},{"$f":"+'Planeación Caja'!CH9","v":362316101.18607378}]
[null,"Desembolso de créditos (internos - externos)",{"$f":"+('Modulo de deuda'!D227+'Modulo de deuda'!D158)*Variables!C35/1000","v":0},{"$f":"+('Modulo de deuda'!E227+'Modulo de deuda'!E158)*Variables!C155/1000","v":33678003.844039612},{"$f":"+('Modulo de deuda'!F227+'Modulo de deuda'!F158)*Variables!D155/1000","v":0},{"$f":"+('Modulo de deuda'!G227+'Modulo de deuda'!G158)*Variables!E155/1000","v":79894099.209306061},{"$f":"+('Modulo de deuda'!H227+'Modulo de deuda'!H158)*Variables!F155/1000","v":0},{"$f":"+('Modulo de deuda'!I227+'Modulo de deuda'!I158)*Variables!G155/1000","v":0},{"$f":"+('Modulo de deuda'!J227+'Modulo de deuda'!J158)*Variables!H155/1000","v":0},{"$f":"+('Modulo de deuda'!K227+'Modulo de deuda'!K158)*Variables!I155/1000","v":0},{"$f":"+('Modulo de deuda'!L227+'Modulo de deuda'!L158)*Variables!J155/1000","v":46751816.262387738},{"$f":"+('Modulo de deuda'!M227+'Modulo de deuda'!M158)*Variables!K155/1000","v":0},{"$f":"+('Modulo de deuda'!N227+'Modulo de deuda'!N158)*Variables!L155/1000","v":0},{"$f":"+('Modulo de deuda'!O227+'Modulo de deuda'!O158)*Variables!M155/1000","v":0},{"$f":"+('Modulo de deuda'!P227+'Modulo de deuda'!P158)*Variables!N155/1000","v":0},{"$f":"+('Modulo de deuda'!Q227+'Modulo de deuda'!Q158)*Variables!O155/1000","v":0},{"$f":"+('Modulo de deuda'!R227+'Modulo de deuda'!R158)*Variables!P155/1000","v":0},{"$f":"+('Modulo de deuda'!S227+'Modulo de deuda'!S158)*Variables!Q155/1000","v":0},{"$f":"+('Modulo de deuda'!T227+'Modulo de deuda'!T158)*Variables!R155/1000","v":0},{"$f":"+('Modulo de deuda'!U227+'Modulo de deuda'!U158)*Variables!S155/1000","v":73051833.264898747},{"$f":"+('Modulo de deuda'!V227+'Modulo de deuda'!V158)*Variables!T155/1000","v":122249092.46040395},{"$f":"+('Modulo de deuda'!W227+'Modulo de deuda'!W158)*Variables!U155/1000","v":0},{"$f":"+('Modulo de deuda'!X227+'Modulo de deuda'!X158)*Variables!V155/1000","v":0},{"$f":"+('Modulo de deuda'!Y227+'Modulo de deuda'!Y158)*Variables!W155/1000","v":0},{"$f":"+('Modulo de deuda'!Z227+'Modulo de deuda'!Z158)*Variables!X155/1000","v":0},{"$f":"+('Modulo de deuda'!AA227+'Modulo de deuda'!AA158)*Variables!Y155/1000","v":0},{"$f":"+('Modulo de deuda'!AB227+'Modulo de deuda'!AB158)*Variables!Z155/1000","v":0},{"$f":"+('Modulo de deuda'!AC227+'Modulo de deuda'!AC158)*Variables!AA155/1000","v":0},{"$f":"+('Modulo de deuda'!AD227+'Modulo de deuda'!AD158)*Variables!AB155/1000","v":0},{"$f":"+('Modulo de deuda'!AE227+'Modulo de deuda'!AE158)*Variables!AC155/1000","v":0},{"$f":"+('Modulo de deuda'!AF227+'Modulo de deuda'!AF158)*Variables!AD155/1000","v":0},{"$f":"+('Modulo de deuda'!AG227+'Modulo de deuda'!AG158)*Variables!AE155/1000","v":76704424.928143725},{"$f":"+('Modulo de deuda'!AH227+'Modulo de deuda'!AH158)*Variables!AF155/1000","v":0},{"$f":"+('Modulo de deuda'!AI227+'Modulo de deuda'!AI158)*Variables!AG155/1000","v":0},{"$f":"+('Modulo de deuda'!AJ227+'Modulo de deuda'!AJ158)*Variables!AH155/1000","v":0},{"$f":"+('Modulo de deuda'!AK227+'Modulo de deuda'!AK158)*Variables!AI155/1000","v":0},{"$f":"+('Modulo de deuda'!AL227+'Modulo de deuda'!AL158)*Variables!AJ155/1000","v":0},{"$f":"+('Modulo de deuda'!AM227+'Modulo de deuda'!AM158)*Variables!AK155/1000","v":0},{"$f":"+('Modulo de deuda'!AN227+'Modulo de deuda'!AN158)*Variables!AL155/1000","v":0},{"$f":"+('Modulo de deuda'!AO227+'Modulo de deuda'!AO158)*Variables!AM155/1000","v":0},{"$f":"+('Modulo de deuda'!AP227+'Modulo de deuda'!AP158)*Variables!AN155/1000","v":0},{"$f":"+('Modulo de deuda'!AQ227+'Modulo de deuda'!AQ158)*Variables!AO155/1000","v":0},{"$f":"+('Modulo de deuda'!AR227+'Modulo de deuda'!AR158)*Variables!AP155/1000","v":0},{"$f":"+('Modulo de deuda'!AS227+'Modulo de deuda'!AS158)*Variables!AQ155/1000","v":0},{"$f":"+('Modulo de deuda'!AT227+'Modulo de deuda'!AT158)*Variables!AR155/1000","v":0},{"$f":"+('Modulo de deuda'!AU227+'Modulo de deuda'!AU158)*Variables!AS155/1000","v":0},{"$f":"+('Modulo de deuda'!AV227+'Modulo de deuda'!AV158)*Variables!AT155/1000","v":0},{"$f":"+('Modulo de deuda'!AW227+'Modulo de deuda'!AW158)*Variables!AU155/1000","v":0},{"$f":"+('Modulo de deuda'!AX227+'Modulo de deuda'!AX158)*Variables!AV155/1000","v":0},{"$f":"+('Modulo de deuda'!AY227+'Modulo de deuda'!AY158)*Variables!AW155/1000","v":0},{"$f":"+('Modulo de deuda'!AZ227+'Modulo de deuda'!AZ158)*Variables!AX155/1000","v":0},{"$f":"+('Modulo de deuda'!BA227+'Modulo de deuda'!BA158)*Variables!AY155/1000","v":0},{"$f":"+('Modulo de deuda'!BB227+'Modulo de deuda'!BB158)*Variables!AZ155/1000","v":0},{"$f":"+('Modulo de deuda'!BC227+'Modulo de deuda'!BC158)*Variables!BA155/1000","v":0},{"$f":"+('Modulo de deuda'!BD227+'Modulo de deuda'!BD158)*Variables!BB155/1000","v":0},{"$f":"+('Modulo de deuda'!BE227+'Modulo de deuda'!BE158)*Variables!BC155/1000","v":0},{"$f":"+('Modulo de deuda'!BF227+'Modulo de deuda'!BF158)*Variables!BD155/1000","v":0},{"$f":"+('Modulo de deuda'!BG227+'Modulo de deuda'!BG158)*Variables!BE155/1000","v":0},{"$f":"+('Modulo de deuda'!BH227+'Modulo de deuda'!BH158)*Variables!BF155/1000","v":0},{"$f":"+('Modulo de deuda'!BI227+'Modulo de deuda'!BI158)*Variables!BG155/1000","v":0},{"$f":"+('Modulo de deuda'!BJ227+'Modulo de deuda'!BJ158)*Variables!BH155/1000","v":0},{"$f":"+('Modulo de deuda'!BK227+'Modulo de deuda'!BK158)*Variables!BI155/1000","v":0},{"$f":"+('Modulo de deuda'!BL227+'Modulo de deuda'!BL158)*Variables!BJ155/1000","v":0},{"$f":"+('Modulo de deuda'!BM227+'Modulo de deuda'!BM158)*Variables!BK155/1000","v":0},{"$f":"+('Modulo de deuda'!BN227+'Modulo de deuda'!BN158)*Variables!BL155/1000","v":0},{"$f":"+('Modulo de deuda'!BO227+'Modulo de deuda'!BO158)*Variables!BM155/1000","v":0},{"$f":"+('Modulo de deuda'!BP227+'Modulo de deuda'!BP158)*Variables!BN155/1000","v":0},{"$f":"+('Modulo de deuda'!BQ227+'Modulo de deuda'!BQ158)*Variables!BO155/1000","v":0},{"$f":"+('Modulo de deuda'!BR227+'Modulo de deuda'!BR158)*Variables!BP155/1000","v":0},{"$f":"+('Modulo de deuda'!BS227+'Modulo de deuda'!BS158)*Variables!BQ155/1000","v":0},{"$f":"+('Modulo de deuda'!BT227+'Modulo de deuda'!BT158)*Variables!BR155/1000","v":0},{"$f":"+('Modulo de deuda'!BU227+'Modulo de deuda'!BU158)*Variables!BS155/1000","v":0},{"$f":"+('Modulo de deuda'!BV227+'Modulo de deuda'!BV158)*Variables!BT155/1000","v":0},{"$f":"+('Modulo de deuda'!BW227+'Modulo de deuda'!BW158)*Variables!BU155/1000","v":0},{"$f":"+('Modulo de deuda'!BX227+'Modulo de deuda'!BX158)*Variables!BV155/1000","v":0},{"$f":"+('Modulo de deuda'!BY227+'Modulo de deuda'!BY158)*Variables!BW155/1000","v":0},{"$f":"+('Modulo de deuda'!BZ227+'Modulo de deuda'!BZ158)*Variables!BX155/1000","v":0},{"$f":"+('Modulo de deuda'!CA227+'Modulo de deuda'!CA158)*Variables!BY155/1000","v":0},{"$f":"+('Modulo de deuda'!CB227+'Modulo de deuda'!CB158)*Variables!BZ155/1000","v":0},{"$f":"+('Modulo de deuda'!CC227+'Modulo de deuda'!CC158)*Variables!CA155/1000","v":0},{"$f":"+('Modulo de deuda'!CD227+'Modulo de deuda'!CD158)*Variables!CB155/1000","v":0},{"$f":"+('Modulo de deuda'!CE227+'Modulo de deuda'!CE158)*Variables!CC155/1000","v":0},{"$f":"+('Modulo de deuda'!CF227+'Modulo de deuda'!CF158)*Variables!CD155/1000","v":0},{"$f":"+('Modulo de deuda'!CG227+'Modulo de deuda'!CG158)*Variables!CE155/1000","v":0},{"$f":"+('Modulo de deuda'!CH227+'Modulo de deuda'!CH158)*Variables!CF155/1000","v":0},{"$f":"+('Modulo de deuda'!CI227+'Modulo de deuda'!CI158)*Variables!CG155/1000","v":0}]
[null,"Total Ingresos de Financiamiento",{"$f":"SUM(C44:C45)","v":0},{"$f":"SUM(D44:D45)","v":33678003.844039612},70866835.830713868,217287573.6310645,170503741.5420835,68322517.523929283,153370928.72058645,144555324.9162218,201395966.44155055,{"$f":"SUM(L44:L45)","v":149194774.63662165},43637811.410646155,93100990.011251524,75070026.300636008,91059570.0627307,102496009.6726988,245973082.7093417,278621594.93837637,235467839.3866863,156111031.13058501,239981318.68234918,297810756.52789986,321553231.14567322,241645362.66049331,116321377.67722361,156654821.76661614,46602261.807669155,37783255.816472799,145280680.70478511,36246515.782542609,76704424.928143725,13670503.585742414,103728441.18231277,139549028.72981367,34899489.281459816,76729601.304581285,35986757.174908675,121774699.25811566,111562308.46127819,117258712.80578662,184990838.75728518,274233024.48036462,{"$f":"SUM(AR44:AR45)","v":297550761.49054211},179813245.55422524,66259432.278908223,355992521.52321041,327531026.41465634,349215077.12456214,268984558.98951936,146736158.57645771,90355419.764321104,22733098.63740474,28146039.921620801,21512188.982335113,14476954.683461776,111573908.07509848,0,15561069.768473864,23540863.59127352,18226825.407545399,4828890.3695818614,8698591.6440017596,187336715.85877192,61668184.002362572,54191952.12585061,158738737.8759248,39314436.190222032,2392658.6189468787,29072294.950522266,112257057.03654775,148555923.66620141,39662303.486302994,68550080.006572902,48522662.749951176,{"$f":"SUM(BX44:BX45)","v":285144342.37661254},196834905.41557193,158560447.53773129,232304368.39447215,291800109.73782462,309818358.94031173,300404055.76286298,63942474.054436743,371750531.43476915,350517267.22952932,362316101.18607378]
[null,"Egresos por Financiamiento"]
[null,"Amortización capital titulos valores (CDT´s)",0,{"$f":"+'Balance General'!D34+'Flujo de Caja'!D44-'Modulo de emisiones'!H132-'Modulo de emisiones'!H476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!E34+'Flujo de Caja'!E44-'Modulo de emisiones'!I132-'Modulo de emisiones'!I476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!F34+'Flujo de Caja'!F44-'Modulo de emisiones'!J132-'Modulo de emisiones'!J476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!G34+'Flujo de Caja'!G44-'Modulo de emisiones'!K132-'Modulo de emisiones'!K476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!H34+'Flujo de Caja'!H44-'Modulo de emisiones'!L132-'Modulo de emisiones'!L476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!I34+'Flujo de Caja'!I44-'Modulo de emisiones'!M132-'Modulo de emisiones'!M476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!J34+'Flujo de Caja'!J44-'Modulo de emisiones'!N132-'Modulo de emisiones'!N476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!K34+'Flujo de Caja'!K44-'Modulo de emisiones'!O132-'Modulo de emisiones'!O476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!L34+'Flujo de Caja'!L44-'Modulo de emisiones'!P132-'Modulo de emisiones'!P476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!M34+'Flujo de Caja'!M44-'Modulo de emisiones'!Q132-'Modulo de emisiones'!Q476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!N34+'Flujo de Caja'!N44-'Modulo de emisiones'!R132-'Modulo de emisiones'!R476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!O34+'Flujo de Caja'!O44-'Modulo de emisiones'!S132-'Modulo de emisiones'!S476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!P34+'Flujo de Caja'!P44-'Modulo de emisiones'!T132-'Modulo de emisiones'!T476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!Q34+'Flujo de Caja'!Q44-'Modulo de emisiones'!U132-'Modulo de emisiones'!U476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!R34+'Flujo de Caja'!R44-'Modulo de emisiones'!V132-'Modulo de emisiones'!V476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!S34+'Flujo de Caja'!S44-'Modulo de emisiones'!W132-'Modulo de emisiones'!W476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!T34+'Flujo de Caja'!T44-'Modulo de emisiones'!X132-'Modulo de emisiones'!X476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!U34+'Flujo de Caja'!U44-'Modulo de emisiones'!Y132-'Modulo de emisiones'!Y476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!V34+'Flujo de Caja'!V44-'Modulo de emisiones'!Z132-'Modulo de emisiones'!Z476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!W34+'Flujo de Caja'!W44-'Modulo de emisiones'!AA132-'Modulo de emisiones'!AA476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!X34+'Flujo de Caja'!X44-'Modulo de emisiones'!AB132-'Modulo de emisiones'!AB476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!Y34+'Flujo de Caja'!Y44-'Modulo de emisiones'!AC132-'Modulo de emisiones'!AC476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!Z34+'Flujo de Caja'!Z44-'Modulo de emisiones'!AD132-'Modulo de emisiones'!AD476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AA34+'Flujo de Caja'!AA44-'Modulo de emisiones'!AE132-'Modulo de emisiones'!AE476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AB34+'Flujo de Caja'!AB44-'Modulo de emisiones'!AF132-'Modulo de emisiones'!AF476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AC34+'Flujo de Caja'!AC44-'Modulo de emisiones'!AG132-'Modulo de emisiones'!AG476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AD34+'Flujo de Caja'!AD44-'Modulo de emisiones'!AH132-'Modulo de emisiones'!AH476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AE34+'Flujo de Caja'!AE44-'Modulo de emisiones'!AI132-'Modulo de emisiones'!AI476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AF34+'Flujo de Caja'!AF44-'Modulo de emisiones'!AJ132-'Modulo de emisiones'!AJ476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AG34+'Flujo de Caja'!AG44-'Modulo de emisiones'!AK132-'Modulo de emisiones'!AK476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AH34+'Flujo de Caja'!AH44-'Modulo de emisiones'!AL132-'Modulo de emisiones'!AL476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AI34+'Flujo de Caja'!AI44-'Modulo de emisiones'!AM132-'Modulo de emisiones'!AM476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AJ34+'Flujo de Caja'!AJ44-'Modulo de emisiones'!AN132-'Modulo de emisiones'!AN476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AK34+'Flujo de Caja'!AK44-'Modulo de emisiones'!AO132-'Modulo de emisiones'!AO476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AL34+'Flujo de Caja'!AL44-'Modulo de emisiones'!AP132-'Modulo de emisiones'!AP476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AM34+'Flujo de Caja'!AM44-'Modulo de emisiones'!AQ132-'Modulo de emisiones'!AQ476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AN34+'Flujo de Caja'!AN44-'Modulo de emisiones'!AR132-'Modulo de emisiones'!AR476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AO34+'Flujo de Caja'!AO44-'Modulo de emisiones'!AS132-'Modulo de emisiones'!AS476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AP34+'Flujo de Caja'!AP44-'Modulo de emisiones'!AT132-'Modulo de emisiones'!AT476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AQ34+'Flujo de Caja'!AQ44-'Modulo de emisiones'!AU132-'Modulo de emisiones'!AU476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AR34+'Flujo de Caja'!AR44-'Modulo de emisiones'!AV132-'Modulo de emisiones'!AV476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AS34+'Flujo de Caja'!AS44-'Modulo de emisiones'!AW132-'Modulo de emisiones'!AW476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AT34+'Flujo de Caja'!AT44-'Modulo de emisiones'!AX132-'Modulo de emisiones'!AX476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AU34+'Flujo de Caja'!AU44-'Modulo de emisiones'!AY132-'Modulo de emisiones'!AY476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AV34+'Flujo de Caja'!AV44-'Modulo de emisiones'!AZ132-'Modulo de emisiones'!AZ476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AW34+'Flujo de Caja'!AW44-'Modulo de emisiones'!BA132-'Modulo de emisiones'!BA476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AX34+'Flujo de Caja'!AX44-'Modulo de emisiones'!BB132-'Modulo de emisiones'!BB476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AY34+'Flujo de Caja'!AY44-'Modulo de emisiones'!BC132-'Modulo de emisiones'!BC476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AZ34+'Flujo de Caja'!AZ44-'Modulo de emisiones'!BD132-'Modulo de emisiones'!BD476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BA34+'Flujo de Caja'!BA44-'Modulo de emisiones'!BE132-'Modulo de emisiones'!BE476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BB34+'Flujo de Caja'!BB44-'Modulo de emisiones'!BF132-'Modulo de emisiones'!BF476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BC34+'Flujo de Caja'!BC44-'Modulo de emisiones'!BG132-'Modulo de emisiones'!BG476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BD34+'Flujo de Caja'!BD44-'Modulo de emisiones'!BH132-'Modulo de emisiones'!BH476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BE34+'Flujo de Caja'!BE44-'Modulo de emisiones'!BI132-'Modulo de emisiones'!BI476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BF34+'Flujo de Caja'!BF44-'Modulo de emisiones'!BJ132-'Modulo de emisiones'!BJ476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BG34+'Flujo de Caja'!BG44-'Modulo de emisiones'!BK132-'Modulo de emisiones'!BK476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BH34+'Flujo de Caja'!BH44-'Modulo de emisiones'!BL132-'Modulo de emisiones'!BL476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BI34+'Flujo de Caja'!BI44-'Modulo de emisiones'!BM132-'Modulo de emisiones'!BM476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BJ34+'Flujo de Caja'!BJ44-'Modulo de emisiones'!BN132-'Modulo de emisiones'!BN476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BK34+'Flujo de Caja'!BK44-'Modulo de emisiones'!BO132-'Modulo de emisiones'!BO476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BL34+'Flujo de Caja'!BL44-'Modulo de emisiones'!BP132-'Modulo de emisiones'!BP476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BM34+'Flujo de Caja'!BM44-'Modulo de emisiones'!BQ132-'Modulo de emisiones'!BQ476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BN34+'Flujo de Caja'!BN44-'Modulo de emisiones'!BR132-'Modulo de emisiones'!BR476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BO34+'Flujo de Caja'!BO44-'Modulo de emisiones'!BS132-'Modulo de emisiones'!BS476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BP34+'Flujo de Caja'!BP44-'Modulo de emisiones'!BT132-'Modulo de emisiones'!BT476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BQ34+'Flujo de Caja'!BQ44-'Modulo de emisiones'!BU132-'Modulo de emisiones'!BU476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BR34+'Flujo de Caja'!BR44-'Modulo de emisiones'!BV132-'Modulo de emisiones'!BV476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BS34+'Flujo de Caja'!BS44-'Modulo de emisiones'!BW132-'Modulo de emisiones'!BW476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BT34+'Flujo de Caja'!BT44-'Modulo de emisiones'!BX132-'Modulo de emisiones'!BX476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BU34+'Flujo de Caja'!BU44-'Modulo de emisiones'!BY132-'Modulo de emisiones'!BY476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BV34+'Flujo de Caja'!BV44-'Modulo de emisiones'!BZ132-'Modulo de emisiones'!BZ476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BW34+'Flujo de Caja'!BW44-'Modulo de emisiones'!CA132-'Modulo de emisiones'!CA476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BX34+'Flujo de Caja'!BX44-'Modulo de emisiones'!CB132-'Modulo de emisiones'!CB476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BY34+'Flujo de Caja'!BY44-'Modulo de emisiones'!CC132-'Modulo de emisiones'!CC476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BZ34+'Flujo de Caja'!BZ44-'Modulo de emisiones'!CD132-'Modulo de emisiones'!CD476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CA34+'Flujo de Caja'!CA44-'Modulo de emisiones'!CE132-'Modulo de emisiones'!CE476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CB34+'Flujo de Caja'!CB44-'Modulo de emisiones'!CF132-'Modulo de emisiones'!CF476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CC34+'Flujo de Caja'!CC44-'Modulo de emisiones'!CG132-'Modulo de emisiones'!CG476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CD34+'Flujo de Caja'!CD44-'Modulo de emisiones'!CH132-'Modulo de emisiones'!CH476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CE34+'Flujo de Caja'!CE44-'Modulo de emisiones'!CI132-'Modulo de emisiones'!CI476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CF34+'Flujo de Caja'!CF44-'Modulo de emisiones'!CJ132-'Modulo de emisiones'!CJ476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CG34+'Flujo de Caja'!CG44-'Modulo de emisiones'!CK132-'Modulo de emisiones'!CK476","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CH34+'Flujo de Caja'!CH44-'Modulo de emisiones'!CL132-'Modulo de emisiones'!CL476","v":{"$error":"#N/A"}}]
[null,"Amortización capital de créditos (internos-externos)",{"$f":"+'Modulo de deuda'!D237+'Modulo de deuda'!D171","v":2908024.5213510604},{"$f":"+'Modulo de deuda'!E237+'Modulo de deuda'!E171","v":0},{"$f":"+'Modulo de deuda'!F237+'Modulo de deuda'!F171","v":1297374.0282984762},{"$f":"+'Modulo de deuda'!G237+'Modulo de deuda'!G171","v":1197110.2204560856},{"$f":"+'Modulo de deuda'!H237+'Modulo de deuda'!H171","v":4653766.4852746408},{"$f":"+'Modulo de deuda'!I237+'Modulo de deuda'!I171","v":260095.90963262491},{"$f":"+'Modulo de deuda'!J237+'Modulo de deuda'!J171","v":2998933.3331944114},{"$f":"+'Modulo de deuda'!K237+'Modulo de deuda'!K171","v":0},{"$f":"+'Modulo de deuda'!L237+'Modulo de deuda'!L171","v":1337931.7094882624},{"$f":"+'Modulo de deuda'!M237+'Modulo de deuda'!M171","v":1234533.518295622},{"$f":"+'Modulo de deuda'!N237+'Modulo de deuda'!N171","v":4801899.5713581694},{"$f":"+'Modulo de deuda'!O237+'Modulo de deuda'!O171","v":268226.86242769705},{"$f":"+'Modulo de deuda'!P237+'Modulo de deuda'!P171","v":3092684.0784568563},{"$f":"+'Modulo de deuda'!Q237+'Modulo de deuda'!Q171","v":0},{"$f":"+'Modulo de deuda'!R237+'Modulo de deuda'!R171","v":8593441.9100564737},{"$f":"+'Modulo de deuda'!S237+'Modulo de deuda'!S171","v":6096037.8306659041},{"$f":"+'Modulo de deuda'!T237+'Modulo de deuda'!T171","v":4928249.4657453112},{"$f":"+'Modulo de deuda'!U237+'Modulo de deuda'!U171","v":275143.50705829624},{"$f":"+'Modulo de deuda'!V237+'Modulo de deuda'!V171","v":3169058.1486614551},{"$f":"+'Modulo de deuda'!W237+'Modulo de deuda'!W171","v":0},{"$f":"+'Modulo de deuda'!X237+'Modulo de deuda'!X171","v":8805657.6162482537},{"$f":"+'Modulo de deuda'!Y237+'Modulo de deuda'!Y171","v":6246579.9518260695},{"$f":"+'Modulo de deuda'!Z237+'Modulo de deuda'!Z171","v":5052602.9637858914},{"$f":"+'Modulo de deuda'!AA237+'Modulo de deuda'!AA171","v":281938.19703998201},{"$f":"+'Modulo de deuda'!AB237+'Modulo de deuda'!AB171","v":3247318.2823797017},{"$f":"+'Modulo de deuda'!AC237+'Modulo de deuda'!AC171","v":0},{"$f":"+'Modulo de deuda'!AD237+'Modulo de deuda'!AD171","v":9023114.0055593029},{"$f":"+'Modulo de deuda'!AE237+'Modulo de deuda'!AE171","v":6400839.7221992034},{"$f":"+'Modulo de deuda'!AF237+'Modulo de deuda'!AF171","v":5174661.9390325798},{"$f":"+'Modulo de deuda'!AG237+'Modulo de deuda'!AG171","v":288900.68241121125},{"$f":"+'Modulo de deuda'!AH237+'Modulo de deuda'!AH171","v":3327511.05609453},{"$f":"+'Modulo de deuda'!AI237+'Modulo de deuda'!AI171","v":0},{"$f":"+'Modulo de deuda'!AJ237+'Modulo de deuda'!AJ171","v":9245940.4970606733},{"$f":"+'Modulo de deuda'!AK237+'Modulo de deuda'!AK171","v":5193481.8036898244},{"$f":"+'Modulo de deuda'!AL237+'Modulo de deuda'!AL171","v":5305100.6119751902},{"$f":"+'Modulo de deuda'!AM237+'Modulo de deuda'!AM171","v":296035.10689198138},{"$f":"+'Modulo de deuda'!AN237+'Modulo de deuda'!AN171","v":3409684.1964986892},{"$f":"+'Modulo de deuda'!AO237+'Modulo de deuda'!AO171","v":0},{"$f":"+'Modulo de deuda'!AP237+'Modulo de deuda'!AP171","v":9474269.7058372758},{"$f":"+'Modulo de deuda'!AQ237+'Modulo de deuda'!AQ171","v":5321735.2346316697},{"$f":"+'Modulo de deuda'!AR237+'Modulo de deuda'!AR171","v":5433395.0359842135},{"$f":"+'Modulo de deuda'!AS237+'Modulo de deuda'!AS171","v":303345.71653177211},{"$f":"+'Modulo de deuda'!AT237+'Modulo de deuda'!AT171","v":3493886.6088992595},{"$f":"+'Modulo de deuda'!AU237+'Modulo de deuda'!AU171","v":11144719.213852655},{"$f":"+'Modulo de deuda'!AV237+'Modulo de deuda'!AV171","v":9708237.521913711},{"$f":"+'Modulo de deuda'!AW237+'Modulo de deuda'!AW171","v":5453155.8938743183},{"$f":"+'Modulo de deuda'!AX237+'Modulo de deuda'!AX171","v":5570223.1425739536},{"$f":"+'Modulo de deuda'!AY237+'Modulo de deuda'!AY171","v":310836.86223658064},{"$f":"+'Modulo de deuda'!AZ237+'Modulo de deuda'!AZ171","v":3580168.4063236266},{"$f":"+'Modulo de deuda'!BA237+'Modulo de deuda'!BA171","v":11419938.908479217},{"$f":"+'Modulo de deuda'!BB237+'Modulo de deuda'!BB171","v":9947983.1911291461},{"$f":"+'Modulo de deuda'!BC237+'Modulo de deuda'!BC171","v":5587821.9963632571},{"$f":"+'Modulo de deuda'!BD237+'Modulo de deuda'!BD171","v":5705064.7877834281},{"$f":"+'Modulo de deuda'!BE237+'Modulo de deuda'!BE171","v":318513.00235836097},{"$f":"+'Modulo de deuda'!BF237+'Modulo de deuda'!BF171","v":3668580.9393442255},{"$f":"+'Modulo de deuda'!BG237+'Modulo de deuda'!BG171","v":11701955.174545297},{"$f":"+'Modulo de deuda'!BH237+'Modulo de deuda'!BH171","v":10193649.398009405},{"$f":"+'Modulo de deuda'!BI237+'Modulo de deuda'!BI171","v":5725813.6885680389},{"$f":"+'Modulo de deuda'!BJ237+'Modulo de deuda'!BJ171","v":5848601.7997026555},{"$f":"+'Modulo de deuda'!BK237+'Modulo de deuda'!BK171","v":0},{"$f":"+'Modulo de deuda'!BL237+'Modulo de deuda'!BL171","v":3759176.8266398101},{"$f":"+'Modulo de deuda'!BM237+'Modulo de deuda'!BM171","v":11990935.853903187},{"$f":"+'Modulo de deuda'!BN237+'Modulo de deuda'!BN171","v":10445382.350685611},{"$f":"+'Modulo de deuda'!BO237+'Modulo de deuda'!BO171","v":5867213.0961814243},{"$f":"+'Modulo de deuda'!BP237+'Modulo de deuda'!BP171","v":5990318.0271726036},{"$f":"+'Modulo de deuda'!BQ237+'Modulo de deuda'!BQ171","v":0},{"$f":"+'Modulo de deuda'!BR237+'Modulo de deuda'!BR171","v":3118193.4317320827},{"$f":"+'Modulo de deuda'!BS237+'Modulo de deuda'!BS171","v":12287052.93327257},{"$f":"+'Modulo de deuda'!BT237+'Modulo de deuda'!BT171","v":10703331.867909884},{"$f":"+'Modulo de deuda'!BU237+'Modulo de deuda'!BU171","v":6012104.3729964448},{"$f":"+'Modulo de deuda'!BV237+'Modulo de deuda'!BV171","v":6138249.3896877924},{"$f":"+'Modulo de deuda'!BW237+'Modulo de deuda'!BW171","v":0},{"$f":"+'Modulo de deuda'!BX237+'Modulo de deuda'!BX171","v":3195197.4573697266},{"$f":"+'Modulo de deuda'!BY237+'Modulo de deuda'!BY171","v":12590482.646598352},{"$f":"+'Modulo de deuda'!BZ237+'Modulo de deuda'!BZ171","v":1757213.3339167545},{"$f":"+'Modulo de deuda'!CA237+'Modulo de deuda'!CA171","v":0},{"$f":"+'Modulo de deuda'!CB237+'Modulo de deuda'!CB171","v":6289833.9285312379},{"$f":"+'Modulo de deuda'!CC237+'Modulo de deuda'!CC171","v":0},{"$f":"+'Modulo de deuda'!CD237+'Modulo de deuda'!CD171","v":3274103.1033186885},{"$f":"+'Modulo de deuda'!CE237+'Modulo de deuda'!CE171","v":12901405.579936204},{"$f":"+'Modulo de deuda'!CF237+'Modulo de deuda'!CF171","v":1800607.8517932713},{"$f":"+'Modulo de deuda'!CG237+'Modulo de deuda'!CG171","v":0},{"$f":"+'Modulo de deuda'!CH237+'Modulo de deuda'!CH171","v":0},{"$f":"+'Modulo de deuda'!CI237+'Modulo de deuda'!CI171","v":0}]
[null,"Intereses títulos valores",{"$f":"-'Modulo de CxP'!C26","v":41997691.240000002},{"$f":"-'Modulo de CxP'!D24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!E24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!F24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!G24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!H24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!I24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!J24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!K24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!L24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!M24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!N24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!O24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!P24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!Q24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!R24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!S24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!T24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!U24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!V24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!W24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!X24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!Y24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!Z24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AA24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AB24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AC24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AD24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AE24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AF24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AG24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AH24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AI24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AJ24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AK24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AL24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AM24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AN24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AO24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AP24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AQ24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AR24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AS24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AT24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AU24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AV24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AW24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AX24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AY24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!AZ24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BA24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BB24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BC24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BD24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BE24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BF24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BG24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BH24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BI24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BJ24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BK24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BL24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BM24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BN24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BO24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BP24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BQ24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BR24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BS24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BT24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BU24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BV24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BW24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BX24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BY24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!BZ24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!CA24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!CB24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!CC24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!CD24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!CE24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!CF24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!CG24","v":{"$error":"#N/A"}},{"$f":"-'Modulo de CxP'!CH24","v":{"$error":"#N/A"}}]
[null,"Intereses créditos (internos-externos)",{"$f":"-'Modulo de CxP'!C25","v":0},{"$f":"-'Modulo de CxP'!D25","v":885920.71828202356},{"$f":"-'Modulo de CxP'!E25","v":939465.74358780077},{"$f":"-'Modulo de CxP'!F25","v":997940.92840861599},{"$f":"-'Modulo de CxP'!G25","v":1132831.2281957292},{"$f":"-'Modulo de CxP'!H25","v":1266507.1863657408},{"$f":"-'Modulo de CxP'!I25","v":1267101.3964414701},{"$f":"-'Modulo de CxP'!J25","v":1265776.336294218},{"$f":"-'Modulo de CxP'!K25","v":1264624.2373492271},{"$f":"-'Modulo de CxP'!L25","v":1346287.6846795527},{"$f":"-'Modulo de CxP'!M25","v":1427723.7050326574},{"$f":"-'Modulo de CxP'!N25","v":1428161.4748004347},{"$f":"-'Modulo de CxP'!O25","v":1429386.2098440132},{"$f":"-'Modulo de CxP'!P25","v":1442100.0855283285},{"$f":"-'Modulo de CxP'!Q25","v":1440090.3369736318},{"$f":"-'Modulo de CxP'!R25","v":1429423.3125152744},{"$f":"-'Modulo de CxP'!S25","v":1408799.0784168376},{"$f":"-'Modulo de CxP'!T25","v":1398651.3000271935},{"$f":"-'Modulo de CxP'!U25","v":1520343.1147206973},{"$f":"-'Modulo de CxP'!V25","v":1845584.7981027395},{"$f":"-'Modulo de CxP'!W25","v":2050436.262733497},{"$f":"-'Modulo de CxP'!X25","v":2041847.5772927878},{"$f":"-'Modulo de CxP'!Y25","v":2023065.3287855305},{"$f":"-'Modulo de CxP'!Z25","v":2015011.8133629514},{"$f":"-'Modulo de CxP'!AA25","v":2016795.2552366245},{"$f":"-'Modulo de CxP'!AB25","v":2087782.0722579837},{"$f":"-'Modulo de CxP'!AC25","v":2088008.8426463755},{"$f":"-'Modulo de CxP'!AD25","v":2076460.3806476248},{"$f":"-'Modulo de CxP'!AE25","v":2052642.1092740961},{"$f":"-'Modulo de CxP'!AF25","v":2042513.5539398501},{"$f":"-'Modulo de CxP'!AG25","v":2172628.4027086222},{"$f":"-'Modulo de CxP'!AH25","v":2301672.6275158194},{"$f":"-'Modulo de CxP'!AI25","v":2302566.383759608},{"$f":"-'Modulo de CxP'!AJ25","v":2291396.8119179057},{"$f":"-'Modulo de CxP'!AK25","v":2268799.6240852647},{"$f":"-'Modulo de CxP'!AL25","v":2260226.2277533012},{"$f":"-'Modulo de CxP'!AM25","v":2262688.3856523628},{"$f":"-'Modulo de CxP'!AN25","v":2329013.9016336515},{"$f":"-'Modulo de CxP'!AO25","v":2329809.7009636322},{"$f":"-'Modulo de CxP'!AP25","v":2314915.1376356161},{"$f":"-'Modulo de CxP'!AQ25","v":2286056.7152720084},{"$f":"-'Modulo de CxP'!AR25","v":2274894.7134000342},{"$f":"-'Modulo de CxP'!AS25","v":2277266.5333443703},{"$f":"-'Modulo de CxP'!AT25","v":2277418.143143652},{"$f":"-'Modulo de CxP'!AU25","v":2259138.8757210393},{"$f":"-'Modulo de CxP'!AV25","v":2224627.9934318648},{"$f":"-'Modulo de CxP'!AW25","v":2194456.182998471},{"$f":"-'Modulo de CxP'!AX25","v":2182399.3410813091},{"$f":"-'Modulo de CxP'!AY25","v":2184208.0823390451},{"$f":"-'Modulo de CxP'!AZ25","v":2183755.3367708214},{"$f":"-'Modulo de CxP'!BA25","v":2164414.084583818},{"$f":"-'Modulo de CxP'!BB25","v":2128437.8889921592},{"$f":"-'Modulo de CxP'!BC25","v":2096905.4212677763},{"$f":"-'Modulo de CxP'!BD25","v":2083949.1793070505},{"$f":"-'Modulo de CxP'!BE25","v":2085198.4140660975},{"$f":"-'Modulo de CxP'!BF25","v":2084111.3714674322},{"$f":"-'Modulo de CxP'!BG25","v":2063666.8304787287},{"$f":"-'Modulo de CxP'!BH25","v":2026173.99588751},{"$f":"-'Modulo de CxP'!BI25","v":1993232.0679823812},{"$f":"-'Modulo de CxP'!BJ25","v":1979306.5183522585},{"$f":"-'Modulo de CxP'!BK25","v":1980207.7608432209},{"$f":"-'Modulo de CxP'!BL25","v":1978730.6848436103},{"$f":"-'Modulo de CxP'!BM25","v":1957142.3929246874},{"$f":"-'Modulo de CxP'!BN25","v":1918082.1956456397},{"$f":"-'Modulo de CxP'!BO25","v":1883682.6765963135},{"$f":"-'Modulo de CxP'!BP25","v":1868782.9372356713},{"$f":"-'Modulo de CxP'!BQ25","v":1869073.5039792727},{"$f":"-'Modulo de CxP'!BR25","v":1869330.2097966783},{"$f":"-'Modulo de CxP'!BS25","v":1848996.1324768208},{"$f":"-'Modulo de CxP'!BT25","v":1808333.8426197232},{"$f":"-'Modulo de CxP'!BU25","v":1772444.7295523963},{"$f":"-'Modulo de CxP'!BV25","v":1756534.3368994463},{"$f":"-'Modulo de CxP'!BW25","v":1756186.7576715657},{"$f":"-'Modulo de CxP'!BX25","v":1755801.8521994906},{"$f":"-'Modulo de CxP'!BY25","v":1734315.0327922157},{"$f":"-'Modulo de CxP'!BZ25","v":1716078.5794316872},{"$f":"-'Modulo de CxP'!CA25","v":1718906.4060628072},{"$f":"-'Modulo de CxP'!CB25","v":1718251.426646519},{"$f":"-'Modulo de CxP'!CC25","v":1717562.5811820084},{"$f":"-'Modulo de CxP'!CD25","v":1716834.132308177},{"$f":"-'Modulo de CxP'!CE25","v":1694481.2952054976},{"$f":"-'Modulo de CxP'!CF25","v":1675457.7257308299},{"$f":"-'Modulo de CxP'!CG25","v":1678017.2482313041},{"$f":"-'Modulo de CxP'!CH25","v":1684853.1759568744}]
[null,"Total Egresos de Financiamiento",{"$f":"SUM(C48:C51)","v":44905715.761351064},{"$f":"SUM(D48:D51)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BP48:BP51)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total Flujo de Financiamiento",{"$f":"+C46-C52","v":-44905715.761351064},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+AI46-AI52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BO46-BO52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Variación de Caja del Periodo",{"$f":"+C40+C53","v":-74166821.410554841},{"$f":"+D40+D53","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+J40+J53","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+AP40+AP53","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BV40+BV53","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Otros ingresos no operacionales",{"$f":"+'Modulo Gastos Admon y otros'!C45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!D45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!E45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!F45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!G45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!H45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!I45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!J45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!K45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!L45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!M45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!N45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!O45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!P45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!Q45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!R45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!S45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!T45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!U45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!V45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!W45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!X45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!Y45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!Z45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AA45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AB45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AC45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AD45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AE45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AF45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AG45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AH45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AI45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AJ45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AK45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AL45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AM45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AN45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AO45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AP45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AQ45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AR45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AS45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AT45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AU45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AV45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AW45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AX45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AY45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AZ45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BA45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BB45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BC45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BD45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BE45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BF45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BG45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BH45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BI45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BJ45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BK45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BL45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BM45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BN45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BO45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BP45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BQ45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BR45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BS45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BT45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BU45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BV45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BW45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BX45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BY45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BZ45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CA45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CB45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CC45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CD45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CE45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CF45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CG45","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CH45","v":0}]
[null,"Otros egresos no operacionales",{"$f":"+'Modulo Gastos Admon y otros'!C50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!D50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!E50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!F50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!G50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!H50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!I50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!J50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!K50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!L50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!M50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!N50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!O50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!P50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!Q50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!R50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!S50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!T50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!U50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!V50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!W50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!X50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!Y50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!Z50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AA50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AB50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AC50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AD50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AE50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AF50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AG50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AH50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AI50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AJ50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AK50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AL50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AM50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AN50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AO50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AP50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AQ50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AR50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AS50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AT50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AU50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AV50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AW50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AX50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AY50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!AZ50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BA50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BB50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BC50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BD50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BE50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BF50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BG50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BH50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BI50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BJ50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BK50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BL50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BM50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BN50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BO50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BP50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BQ50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BR50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BS50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BT50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BU50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BV50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BW50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BX50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BY50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!BZ50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CA50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CB50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CC50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CD50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CE50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CF50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CG50","v":0},{"$f":"+'Modulo Gastos Admon y otros'!CH50","v":0}]
[]
[null,"Disponible caja inicio de periodo",{"$f":"+'Balance General'!C12+'Balance General'!C13","v":18672204.193},{"$f":"+'Balance General'!D12+'Balance General'!D13","v":190676701.72138661},{"$f":"+'Balance General'!E12+'Balance General'!E13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!F12+'Balance General'!F13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!G12+'Balance General'!G13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!H12+'Balance General'!H13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!I12+'Balance General'!I13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!J12+'Balance General'!J13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!K12+'Balance General'!K13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!L12+'Balance General'!L13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!M12+'Balance General'!M13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!N12+'Balance General'!N13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!O12+'Balance General'!O13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!P12+'Balance General'!P13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!Q12+'Balance General'!Q13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!R12+'Balance General'!R13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!S12+'Balance General'!S13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!T12+'Balance General'!T13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!U12+'Balance General'!U13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!V12+'Balance General'!V13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!W12+'Balance General'!W13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!X12+'Balance General'!X13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!Y12+'Balance General'!Y13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!Z12+'Balance General'!Z13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AA12+'Balance General'!AA13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AB12+'Balance General'!AB13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AC12+'Balance General'!AC13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AD12+'Balance General'!AD13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AE12+'Balance General'!AE13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AF12+'Balance General'!AF13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AG12+'Balance General'!AG13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AH12+'Balance General'!AH13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AI12+'Balance General'!AI13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AJ12+'Balance General'!AJ13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AK12+'Balance General'!AK13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AL12+'Balance General'!AL13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AM12+'Balance General'!AM13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AN12+'Balance General'!AN13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AO12+'Balance General'!AO13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AP12+'Balance General'!AP13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AQ12+'Balance General'!AQ13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AR12+'Balance General'!AR13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AS12+'Balance General'!AS13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AT12+'Balance General'!AT13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AU12+'Balance General'!AU13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AV12+'Balance General'!AV13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AW12+'Balance General'!AW13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AX12+'Balance General'!AX13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AY12+'Balance General'!AY13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AZ12+'Balance General'!AZ13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BA12+'Balance General'!BA13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BB12+'Balance General'!BB13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BC12+'Balance General'!BC13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BD12+'Balance General'!BD13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BE12+'Balance General'!BE13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BF12+'Balance General'!BF13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BG12+'Balance General'!BG13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BH12+'Balance General'!BH13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BI12+'Balance General'!BI13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BJ12+'Balance General'!BJ13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BK12+'Balance General'!BK13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BL12+'Balance General'!BL13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BM12+'Balance General'!BM13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BN12+'Balance General'!BN13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BO12+'Balance General'!BO13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BP12+'Balance General'!BP13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BQ12+'Balance General'!BQ13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BR12+'Balance General'!BR13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BS12+'Balance General'!BS13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BT12+'Balance General'!BT13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BU12+'Balance General'!BU13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BV12+'Balance General'!BV13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BW12+'Balance General'!BW13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BX12+'Balance General'!BX13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BY12+'Balance General'!BY13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BZ12+'Balance General'!BZ13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CA12+'Balance General'!CA13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CB12+'Balance General'!CB13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CC12+'Balance General'!CC13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CD12+'Balance General'!CD13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CE12+'Balance General'!CE13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CF12+'Balance General'!CF13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CG12+'Balance General'!CG13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CH12+'Balance General'!CH13","v":{"$error":"#N/A"}}]
[null,"Fondos Interbancarios",{"$f":"+'Balance General'!C21","v":245500000},{"$f":"+'Balance General'!D21","v":0},{"$f":"+'Balance General'!E21","v":0},{"$f":"+'Balance General'!F21","v":0},{"$f":"+'Balance General'!G21","v":0},{"$f":"+'Balance General'!H21","v":0},{"$f":"+'Balance General'!I21","v":0},{"$f":"+'Balance General'!J21","v":0},{"$f":"+'Balance General'!K21","v":0},{"$f":"+'Balance General'!L21","v":0},{"$f":"+'Balance General'!M21","v":0},{"$f":"+'Balance General'!N21","v":0},{"$f":"+'Balance General'!O21","v":0},{"$f":"+'Balance General'!P21","v":0},{"$f":"+'Balance General'!Q21","v":0},{"$f":"+'Balance General'!R21","v":0},{"$f":"+'Balance General'!S21","v":0},{"$f":"+'Balance General'!T21","v":0},{"$f":"+'Balance General'!U21","v":0},{"$f":"+'Balance General'!V21","v":0},{"$f":"+'Balance General'!W21","v":0},{"$f":"+'Balance General'!X21","v":0},{"$f":"+'Balance General'!Y21","v":0},{"$f":"+'Balance General'!Z21","v":0},{"$f":"+'Balance General'!AA21","v":0},{"$f":"+'Balance General'!AB21","v":0},{"$f":"+'Balance General'!AC21","v":0},{"$f":"+'Balance General'!AD21","v":0},{"$f":"+'Balance General'!AE21","v":0},{"$f":"+'Balance General'!AF21","v":0},{"$f":"+'Balance General'!AG21","v":0},{"$f":"+'Balance General'!AH21","v":0},{"$f":"+'Balance General'!AI21","v":0},{"$f":"+'Balance General'!AJ21","v":0},{"$f":"+'Balance General'!AK21","v":0},{"$f":"+'Balance General'!AL21","v":0},{"$f":"+'Balance General'!AM21","v":0},{"$f":"+'Balance General'!AN21","v":0},{"$f":"+'Balance General'!AO21","v":0},{"$f":"+'Balance General'!AP21","v":0},{"$f":"+'Balance General'!AQ21","v":0},{"$f":"+'Balance General'!AR21","v":0},{"$f":"+'Balance General'!AS21","v":0},{"$f":"+'Balance General'!AT21","v":0},{"$f":"+'Balance General'!AU21","v":0},{"$f":"+'Balance General'!AV21","v":0},{"$f":"+'Balance General'!AW21","v":0},{"$f":"+'Balance General'!AX21","v":0},{"$f":"+'Balance General'!AY21","v":0},{"$f":"+'Balance General'!AZ21","v":0},{"$f":"+'Balance General'!BA21","v":0},{"$f":"+'Balance General'!BB21","v":0},{"$f":"+'Balance General'!BC21","v":0},{"$f":"+'Balance General'!BD21","v":0},{"$f":"+'Balance General'!BE21","v":0},{"$f":"+'Balance General'!BF21","v":0},{"$f":"+'Balance General'!BG21","v":0},{"$f":"+'Balance General'!BH21","v":0},{"$f":"+'Balance General'!BI21","v":0},{"$f":"+'Balance General'!BJ21","v":0},{"$f":"+'Balance General'!BK21","v":0},{"$f":"+'Balance General'!BL21","v":0},{"$f":"+'Balance General'!BM21","v":0},{"$f":"+'Balance General'!BN21","v":0},{"$f":"+'Balance General'!BO21","v":0},{"$f":"+'Balance General'!BP21","v":0},{"$f":"+'Balance General'!BQ21","v":0},{"$f":"+'Balance General'!BR21","v":0},{"$f":"+'Balance General'!BS21","v":0},{"$f":"+'Balance General'!BT21","v":0},{"$f":"+'Balance General'!BU21","v":0},{"$f":"+'Balance General'!BV21","v":0},{"$f":"+'Balance General'!BW21","v":0},{"$f":"+'Balance General'!BX21","v":0},{"$f":"+'Balance General'!BY21","v":0},{"$f":"+'Balance General'!BZ21","v":0},{"$f":"+'Balance General'!CA21","v":0},{"$f":"+'Balance General'!CB21","v":0},{"$f":"+'Balance General'!CC21","v":0},{"$f":"+'Balance General'!CD21","v":0},{"$f":"+'Balance General'!CE21","v":0},{"$f":"+'Balance General'!CF21","v":0},{"$f":"+'Balance General'!CG21","v":0},{"$f":"+'Balance General'!CH21","v":0}]
[null,"Disponible caja fin de periodo",{"$f":"+C54+C59+C60","v":190005382.78244516},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+AI54+AI59+AI60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BO54+BO59+BO60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"(+) Rendimiento de disponible",{"$f":"+C70","v":671318.93894143694},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+AI70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BO70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BV70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Disponible total fin de periodo",{"$f":"+C61+C62","v":190676701.72138661},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+AI61+AI62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BO61+BO62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,"Rentabilidad Disponible",{"$f":"+C10","v":"2009-01-01"},{"$f":"+D10","v":"2009-02-01"},"2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01",{"$f":"+BP10","v":"2014-06-01"},"2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,"Disponible Inicial",{"$f":"+'Balance General'!C12+'Balance General'!C13","v":18672204.193},{"$f":"+'Balance General'!D12+'Balance General'!D13","v":190676701.72138661},{"$f":"+'Balance General'!E12+'Balance General'!E13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!F12+'Balance General'!F13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!G12+'Balance General'!G13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!H12+'Balance General'!H13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!I12+'Balance General'!I13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!J12+'Balance General'!J13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!K12+'Balance General'!K13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!L12+'Balance General'!L13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!M12+'Balance General'!M13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!N12+'Balance General'!N13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!O12+'Balance General'!O13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!P12+'Balance General'!P13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!Q12+'Balance General'!Q13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!R12+'Balance General'!R13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!S12+'Balance General'!S13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!T12+'Balance General'!T13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!U12+'Balance General'!U13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!V12+'Balance General'!V13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!W12+'Balance General'!W13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!X12+'Balance General'!X13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!Y12+'Balance General'!Y13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!Z12+'Balance General'!Z13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AA12+'Balance General'!AA13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AB12+'Balance General'!AB13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AC12+'Balance General'!AC13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AD12+'Balance General'!AD13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AE12+'Balance General'!AE13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AF12+'Balance General'!AF13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AG12+'Balance General'!AG13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AH12+'Balance General'!AH13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AI12+'Balance General'!AI13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AJ12+'Balance General'!AJ13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AK12+'Balance General'!AK13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AL12+'Balance General'!AL13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AM12+'Balance General'!AM13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AN12+'Balance General'!AN13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AO12+'Balance General'!AO13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AP12+'Balance General'!AP13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AQ12+'Balance General'!AQ13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AR12+'Balance General'!AR13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AS12+'Balance General'!AS13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AT12+'Balance General'!AT13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AU12+'Balance General'!AU13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AV12+'Balance General'!AV13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AW12+'Balance General'!AW13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AX12+'Balance General'!AX13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AY12+'Balance General'!AY13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AZ12+'Balance General'!AZ13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BA12+'Balance General'!BA13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BB12+'Balance General'!BB13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BC12+'Balance General'!BC13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BD12+'Balance General'!BD13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BE12+'Balance General'!BE13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BF12+'Balance General'!BF13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BG12+'Balance General'!BG13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BH12+'Balance General'!BH13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BI12+'Balance General'!BI13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BJ12+'Balance General'!BJ13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BK12+'Balance General'!BK13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BL12+'Balance General'!BL13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BM12+'Balance General'!BM13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BN12+'Balance General'!BN13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BO12+'Balance General'!BO13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BP12+'Balance General'!BP13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BQ12+'Balance General'!BQ13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BR12+'Balance General'!BR13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BS12+'Balance General'!BS13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BT12+'Balance General'!BT13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BU12+'Balance General'!BU13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BV12+'Balance General'!BV13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BW12+'Balance General'!BW13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BX12+'Balance General'!BX13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BY12+'Balance General'!BY13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BZ12+'Balance General'!BZ13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CA12+'Balance General'!CA13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CB12+'Balance General'!CB13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CC12+'Balance General'!CC13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CD12+'Balance General'!CD13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CE12+'Balance General'!CE13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CF12+'Balance General'!CF13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CG12+'Balance General'!CG13","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CH12+'Balance General'!CH13","v":{"$error":"#N/A"}}]
[null,"Disponible de caja fin de periodo",{"$f":"+C61","v":190005382.78244516},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BP61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Promedio",{"$f":"AVERAGE(C67:C68)","v":104338793.48772258},{"$f":"AVERAGE(D67:D68)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AVERAGE(BP67:BP68)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Rendimiento de disponible",{"$f":"IF(C69<0,0,C69*Variables!C162)","v":671318.93894143694},{"$f":"IF(D69<0,0,D69*Variables!D162)","v":{"$error":"#N/A"}},{"$f":"IF(E69<0,0,E69*Variables!E162)","v":{"$error":"#N/A"}},{"$f":"IF(F69<0,0,F69*Variables!F162)","v":{"$error":"#N/A"}},{"$f":"IF(G69<0,0,G69*Variables!G162)","v":{"$error":"#N/A"}},{"$f":"IF(H69<0,0,H69*Variables!H162)","v":{"$error":"#N/A"}},{"$f":"IF(I69<0,0,I69*Variables!I162)","v":{"$error":"#N/A"}},{"$f":"IF(J69<0,0,J69*Variables!J162)","v":{"$error":"#N/A"}},{"$f":"IF(K69<0,0,K69*Variables!K162)","v":{"$error":"#N/A"}},{"$f":"IF(L69<0,0,L69*Variables!L162)","v":{"$error":"#N/A"}},{"$f":"IF(M69<0,0,M69*Variables!M162)","v":{"$error":"#N/A"}},{"$f":"IF(N69<0,0,N69*Variables!N162)","v":{"$error":"#N/A"}},{"$f":"IF(O69<0,0,O69*Variables!O162)","v":{"$error":"#N/A"}},{"$f":"IF(P69<0,0,P69*Variables!P162)","v":{"$error":"#N/A"}},{"$f":"IF(Q69<0,0,Q69*Variables!Q162)","v":{"$error":"#N/A"}},{"$f":"IF(R69<0,0,R69*Variables!R162)","v":{"$error":"#N/A"}},{"$f":"IF(S69<0,0,S69*Variables!S162)","v":{"$error":"#N/A"}},{"$f":"IF(T69<0,0,T69*Variables!T162)","v":{"$error":"#N/A"}},{"$f":"IF(U69<0,0,U69*Variables!U162)","v":{"$error":"#N/A"}},{"$f":"IF(V69<0,0,V69*Variables!V162)","v":{"$error":"#N/A"}},{"$f":"IF(W69<0,0,W69*Variables!W162)","v":{"$error":"#N/A"}},{"$f":"IF(X69<0,0,X69*Variables!X162)","v":{"$error":"#N/A"}},{"$f":"IF(Y69<0,0,Y69*Variables!Y162)","v":{"$error":"#N/A"}},{"$f":"IF(Z69<0,0,Z69*Variables!Z162)","v":{"$error":"#N/A"}},{"$f":"IF(AA69<0,0,AA69*Variables!AA162)","v":{"$error":"#N/A"}},{"$f":"IF(AB69<0,0,AB69*Variables!AB162)","v":{"$error":"#N/A"}},{"$f":"IF(AC69<0,0,AC69*Variables!AC162)","v":{"$error":"#N/A"}},{"$f":"IF(AD69<0,0,AD69*Variables!AD162)","v":{"$error":"#N/A"}},{"$f":"IF(AE69<0,0,AE69*Variables!AE162)","v":{"$error":"#N/A"}},{"$f":"IF(AF69<0,0,AF69*Variables!AF162)","v":{"$error":"#N/A"}},{"$f":"IF(AG69<0,0,AG69*Variables!AG162)","v":{"$error":"#N/A"}},{"$f":"IF(AH69<0,0,AH69*Variables!AH162)","v":{"$error":"#N/A"}},{"$f":"IF(AI69<0,0,AI69*Variables!AI162)","v":{"$error":"#N/A"}},{"$f":"IF(AJ69<0,0,AJ69*Variables!AJ162)","v":{"$error":"#N/A"}},{"$f":"IF(AK69<0,0,AK69*Variables!AK162)","v":{"$error":"#N/A"}},{"$f":"IF(AL69<0,0,AL69*Variables!AL162)","v":{"$error":"#N/A"}},{"$f":"IF(AM69<0,0,AM69*Variables!AM162)","v":{"$error":"#N/A"}},{"$f":"IF(AN69<0,0,AN69*Variables!AN162)","v":{"$error":"#N/A"}},{"$f":"IF(AO69<0,0,AO69*Variables!AO162)","v":{"$error":"#N/A"}},{"$f":"IF(AP69<0,0,AP69*Variables!AP162)","v":{"$error":"#N/A"}},{"$f":"IF(AQ69<0,0,AQ69*Variables!AQ162)","v":{"$error":"#N/A"}},{"$f":"IF(AR69<0,0,AR69*Variables!AR162)","v":{"$error":"#N/A"}},{"$f":"IF(AS69<0,0,AS69*Variables!AS162)","v":{"$error":"#N/A"}},{"$f":"IF(AT69<0,0,AT69*Variables!AT162)","v":{"$error":"#N/A"}},{"$f":"IF(AU69<0,0,AU69*Variables!AU162)","v":{"$error":"#N/A"}},{"$f":"IF(AV69<0,0,AV69*Variables!AV162)","v":{"$error":"#N/A"}},{"$f":"IF(AW69<0,0,AW69*Variables!AW162)","v":{"$error":"#N/A"}},{"$f":"IF(AX69<0,0,AX69*Variables!AX162)","v":{"$error":"#N/A"}},{"$f":"IF(AY69<0,0,AY69*Variables!AY162)","v":{"$error":"#N/A"}},{"$f":"IF(AZ69<0,0,AZ69*Variables!AZ162)","v":{"$error":"#N/A"}},{"$f":"IF(BA69<0,0,BA69*Variables!BA162)","v":{"$error":"#N/A"}},{"$f":"IF(BB69<0,0,BB69*Variables!BB162)","v":{"$error":"#N/A"}},{"$f":"IF(BC69<0,0,BC69*Variables!BC162)","v":{"$error":"#N/A"}},{"$f":"IF(BD69<0,0,BD69*Variables!BD162)","v":{"$error":"#N/A"}},{"$f":"IF(BE69<0,0,BE69*Variables!BE162)","v":{"$error":"#N/A"}},{"$f":"IF(BF69<0,0,BF69*Variables!BF162)","v":{"$error":"#N/A"}},{"$f":"IF(BG69<0,0,BG69*Variables!BG162)","v":{"$error":"#N/A"}},{"$f":"IF(BH69<0,0,BH69*Variables!BH162)","v":{"$error":"#N/A"}},{"$f":"IF(BI69<0,0,BI69*Variables!BI162)","v":{"$error":"#N/A"}},{"$f":"IF(BJ69<0,0,BJ69*Variables!BJ162)","v":{"$error":"#N/A"}},{"$f":"IF(BK69<0,0,BK69*Variables!BK162)","v":{"$error":"#N/A"}},{"$f":"IF(BL69<0,0,BL69*Variables!BL162)","v":{"$error":"#N/A"}},{"$f":"IF(BM69<0,0,BM69*Variables!BM162)","v":{"$error":"#N/A"}},{"$f":"IF(BN69<0,0,BN69*Variables!BN162)","v":{"$error":"#N/A"}},{"$f":"IF(BO69<0,0,BO69*Variables!BO162)","v":{"$error":"#N/A"}},{"$f":"IF(BP69<0,0,BP69*Variables!BP162)","v":{"$error":"#N/A"}},{"$f":"IF(BQ69<0,0,BQ69*Variables!BQ162)","v":{"$error":"#N/A"}},{"$f":"IF(BR69<0,0,BR69*Variables!BR162)","v":{"$error":"#N/A"}},{"$f":"IF(BS69<0,0,BS69*Variables!BS162)","v":{"$error":"#N/A"}},{"$f":"IF(BT69<0,0,BT69*Variables!BT162)","v":{"$error":"#N/A"}},{"$f":"IF(BU69<0,0,BU69*Variables!BU162)","v":{"$error":"#N/A"}},{"$f":"IF(BV69<0,0,BV69*Variables!BV162)","v":{"$error":"#N/A"}},{"$f":"IF(BW69<0,0,BW69*Variables!BW162)","v":{"$error":"#N/A"}},{"$f":"IF(BX69<0,0,BX69*Variables!BX162)","v":{"$error":"#N/A"}},{"$f":"IF(BY69<0,0,BY69*Variables!BY162)","v":{"$error":"#N/A"}},{"$f":"IF(BZ69<0,0,BZ69*Variables!BZ162)","v":{"$error":"#N/A"}},{"$f":"IF(CA69<0,0,CA69*Variables!CA162)","v":{"$error":"#N/A"}},{"$f":"IF(CB69<0,0,CB69*Variables!CB162)","v":{"$error":"#N/A"}},{"$f":"IF(CC69<0,0,CC69*Variables!CC162)","v":{"$error":"#N/A"}},{"$f":"IF(CD69<0,0,CD69*Variables!CD162)","v":{"$error":"#N/A"}},{"$f":"IF(CE69<0,0,CE69*Variables!CE162)","v":{"$error":"#N/A"}},{"$f":"IF(CF69<0,0,CF69*Variables!CF162)","v":{"$error":"#N/A"}},{"$f":"IF(CG69<0,0,CG69*Variables!CG162)","v":{"$error":"#N/A"}},{"$f":"IF(CH69<0,0,CH69*Variables!CH162)","v":{"$error":"#N/A"}}]

{"sheet":"Balance General","index":20,"n_rows":54,"n_cols":87,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Balance General"]
[]
[]
[]
[]
[]
[null,"Balance General"]
[]
[null,"Descripción","2008-12-01","2009-01-01",{"$f":"+Variables!D14","v":"2009-02-01"},{"$f":"+Variables!E14","v":"2009-03-01"},{"$f":"+Variables!F14","v":"2009-04-01"},{"$f":"+Variables!G14","v":"2009-05-01"},{"$f":"+Variables!H14","v":"2009-06-01"},{"$f":"+Variables!I14","v":"2009-07-01"},{"$f":"+Variables!J14","v":"2009-08-01"},{"$f":"+Variables!K14","v":"2009-09-01"},{"$f":"+Variables!L14","v":"2009-10-01"},{"$f":"+Variables!M14","v":"2009-11-01"},{"$f":"+Variables!N14","v":"2009-12-01"},{"$f":"+Variables!O14","v":"2010-01-01"},{"$f":"+Variables!P14","v":"2010-02-01"},{"$f":"+Variables!Q14","v":"2010-03-01"},{"$f":"+Variables!R14","v":"2010-04-01"},{"$f":"+Variables!S14","v":"2010-05-01"},{"$f":"+Variables!T14","v":"2010-06-01"},{"$f":"+Variables!U14","v":"2010-07-01"},{"$f":"+Variables!V14","v":"2010-08-01"},{"$f":"+Variables!W14","v":"2010-09-01"},{"$f":"+Variables!X14","v":"2010-10-01"},{"$f":"+Variables!Y14","v":"2010-11-01"},{"$f":"+Variables!Z14","v":"2010-12-01"},{"$f":"+Variables!AA14","v":"2011-01-01"},{"$f":"+Variables!AB14","v":"2011-02-01"},{"$f":"+Variables!AC14","v":"2011-03-01"},{"$f":"+Variables!AD14","v":"2011-04-01"},{"$f":"+Variables!AE14","v":"2011-05-01"},{"$f":"+Variables!AF14","v":"2011-06-01"},{"$f":"+Variables!AG14","v":"2011-07-01"},{"$f":"+Variables!AH14","v":"2011-08-01"},{"$f":"+Variables!AI14","v":"2011-09-01"},{"$f":"+Variables!AJ14","v":"2011-10-01"},{"$f":"+Variables!AK14","v":"2011-11-01"},{"$f":"+Variables!AL14","v":"2011-12-01"},{"$f":"+Variables!AM14","v":"2012-01-01"},{"$f":"+Variables!AN14","v":"2012-02-01"},{"$f":"+Variables!AO14","v":"2012-03-01"},{"$f":"+Variables!AP14","v":"2012-04-01"},{"$f":"+Variables!AQ14","v":"2012-05-01"},{"$f":"+Variables!AR14","v":"2012-06-01"},{"$f":"+Variables!AS14","v":"2012-07-01"},{"$f":"+Variables!AT14","v":"2012-08-01"},{"$f":"+Variables!AU14","v":"2012-09-01"},{"$f":"+Variables!AV14","v":"2012-10-01"},{"$f":"+Variables!AW14","v":"2012-11-01"},{"$f":"+Variables!AX14","v":"2012-12-01"},{"$f":"+Variables!AY14","v":"2013-01-01"},{"$f":"+Variables!AZ14","v":"2013-02-01"},{"$f":"+Variables!BA14","v":"2013-03-01"},{"$f":"+Variables!BB14","v":"2013-04-01"},{"$f":"+Variables!BC14","v":"2013-05-01"},{"$f":"+Variables!BD14","v":"2013-06-01"},{"$f":"+Variables!BE14","v":"2013-07-01"},{"$f":"+Variables!BF14","v":"2013-08-01"},{"$f":"+Variables!BG14","v":"2013-09-01"},{"$f":"+Variables!BH14","v":"2013-10-01"},{"$f":"+Variables!BI14","v":"2013-11-01"},{"$f":"+Variables!BJ14","v":"2013-12-01"},{"$f":"+Variables!BK14","v":"2014-01-01"},{"$f":"+Variables!BL14","v":"2014-02-01"},{"$f":"+Variables!BM14","v":"2014-03-01"},{"$f":"+Variables!BN14","v":"2014-04-01"},{"$f":"+Variables!BO14","v":"2014-05-01"},{"$f":"+Variables!BP14","v":"2014-06-01"},{"$f":"+Variables!BQ14","v":"2014-07-01"},{"$f":"+Variables!BR14","v":"2014-08-01"},{"$f":"+Variables!BS14","v":"2014-09-01"},{"$f":"+Variables!BT14","v":"2014-10-01"},{"$f":"+Variables!BU14","v":"2014-11-01"},{"$f":"+Variables!BV14","v":"2014-12-01"},{"$f":"+Variables!BW14","v":"2015-01-01"},{"$f":"+Variables!BX14","v":"2015-02-01"},{"$f":"+Variables!BY14","v":"2015-03-01"},{"$f":"+Variables!BZ14","v":"2015-04-01"},{"$f":"+Variables!CA14","v":"2015-05-01"},{"$f":"+Variables!CB14","v":"2015-06-01"},{"$f":"+Variables!CC14","v":"2015-07-01"},{"$f":"+Variables!CD14","v":"2015-08-01"},{"$f":"+Variables!CE14","v":"2015-09-01"},{"$f":"+Variables!CF14","v":"2015-10-01"},{"$f":"+Variables!CG14","v":"2015-11-01"},{"$f":"+Variables!CH14","v":"2015-12-01"}]
[null,"ACTIVO"]
[null,"     Disponible $",17941453.572999999,{"$f":"+'Flujo de Caja'!C63-'Balance General'!D13","v":190676701.72138661},{"$f":"+'Flujo de Caja'!D63-'Balance General'!E13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!E63-'Balance General'!F13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!F63-'Balance General'!G13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!G63-'Balance General'!H13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!H63-'Balance General'!I13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!I63-'Balance General'!J13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!J63-'Balance General'!K13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!K63-'Balance General'!L13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!L63-'Balance General'!M13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!M63-'Balance General'!N13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!N63-'Balance General'!O13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!O63-'Balance General'!P13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!P63-'Balance General'!Q13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!Q63-'Balance General'!R13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!R63-'Balance General'!S13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!S63-'Balance General'!T13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!T63-'Balance General'!U13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!U63-'Balance General'!V13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!V63-'Balance General'!W13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!W63-'Balance General'!X13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!X63-'Balance General'!Y13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!Y63-'Balance General'!Z13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!Z63-'Balance General'!AA13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AA63-'Balance General'!AB13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AB63-'Balance General'!AC13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AC63-'Balance General'!AD13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AD63-'Balance General'!AE13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AE63-'Balance General'!AF13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AF63-'Balance General'!AG13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AG63-'Balance General'!AH13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AH63-'Balance General'!AI13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AI63-'Balance General'!AJ13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AJ63-'Balance General'!AK13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AK63-'Balance General'!AL13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AL63-'Balance General'!AM13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AM63-'Balance General'!AN13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AN63-'Balance General'!AO13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AO63-'Balance General'!AP13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AP63-'Balance General'!AQ13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AQ63-'Balance General'!AR13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AR63-'Balance General'!AS13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AS63-'Balance General'!AT13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AT63-'Balance General'!AU13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AU63-'Balance General'!AV13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AV63-'Balance General'!AW13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AW63-'Balance General'!AX13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AX63-'Balance General'!AY13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AY63-'Balance General'!AZ13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!AZ63-'Balance General'!BA13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BA63-'Balance General'!BB13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BB63-'Balance General'!BC13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BC63-'Balance General'!BD13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BD63-'Balance General'!BE13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BE63-'Balance General'!BF13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BF63-'Balance General'!BG13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BG63-'Balance General'!BH13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BH63-'Balance General'!BI13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BI63-'Balance General'!BJ13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BJ63-'Balance General'!BK13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BK63-'Balance General'!BL13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BL63-'Balance General'!BM13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BM63-'Balance General'!BN13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BN63-'Balance General'!BO13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BO63-'Balance General'!BP13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BP63-'Balance General'!BQ13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BQ63-'Balance General'!BR13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BR63-'Balance General'!BS13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BS63-'Balance General'!BT13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BT63-'Balance General'!BU13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BU63-'Balance General'!BV13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BV63-'Balance General'!BW13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BW63-'Balance General'!BX13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BX63-'Balance General'!BY13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BY63-'Balance General'!BZ13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!BZ63-'Balance General'!CA13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!CA63-'Balance General'!CB13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!CB63-'Balance General'!CC13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!CC63-'Balance General'!CD13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!CD63-'Balance General'!CE13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!CE63-'Balance General'!CF13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!CF63-'Balance General'!CG13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!CG63-'Balance General'!CH13","v":{"$error":"#N/A"}},{"$f":"+'Flujo de Caja'!CH63-'Balance General'!CI13","v":{"$error":"#N/A"}}]
[null,"     Disponible USD",730750.62,{"$f":"+'Modulo Forward'!C27*'Modulo Forward'!C29/1000","v":0},{"$f":"+'Modulo Forward'!D27*'Modulo Forward'!D29/1000","v":0},{"$f":"+'Modulo Forward'!E27*'Modulo Forward'!E29/1000","v":0},{"$f":"+'Modulo Forward'!F27*'Modulo Forward'!F29/1000","v":0},{"$f":"+'Modulo Forward'!G27*'Modulo Forward'!G29/1000","v":0},{"$f":"+'Modulo Forward'!H27*'Modulo Forward'!H29/1000","v":0},{"$f":"+'Modulo Forward'!I27*'Modulo Forward'!I29/1000","v":0},{"$f":"+'Modulo Forward'!J27*'Modulo Forward'!J29/1000","v":0},{"$f":"+'Modulo Forward'!K27*'Modulo Forward'!K29/1000","v":0},{"$f":"+'Modulo Forward'!L27*'Modulo Forward'!L29/1000","v":0},{"$f":"+'Modulo Forward'!M27*'Modulo Forward'!M29/1000","v":0},{"$f":"+'Modulo Forward'!N27*'Modulo Forward'!N29/1000","v":0},{"$f":"+'Modulo Forward'!O27*'Modulo Forward'!O29/1000","v":0},{"$f":"+'Modulo Forward'!P27*'Modulo Forward'!P29/1000","v":0},{"$f":"+'Modulo Forward'!Q27*'Modulo Forward'!Q29/1000","v":0},{"$f":"+'Modulo Forward'!R27*'Modulo Forward'!R29/1000","v":0},{"$f":"+'Modulo Forward'!S27*'Modulo Forward'!S29/1000","v":0},{"$f":"+'Modulo Forward'!T27*'Modulo Forward'!T29/1000","v":0},{"$f":"+'Modulo Forward'!U27*'Modulo Forward'!U29/1000","v":0},{"$f":"+'Modulo Forward'!V27*'Modulo Forward'!V29/1000","v":0},{"$f":"+'Modulo Forward'!W27*'Modulo Forward'!W29/1000","v":0},{"$f":"+'Modulo Forward'!X27*'Modulo Forward'!X29/1000","v":0},{"$f":"+'Modulo Forward'!Y27*'Modulo Forward'!Y29/1000","v":0},{"$f":"+'Modulo Forward'!Z27*'Modulo Forward'!Z29/1000","v":0},{"$f":"+'Modulo Forward'!AA27*'Modulo Forward'!AA29/1000","v":0},{"$f":"+'Modulo Forward'!AB27*'Modulo Forward'!AB29/1000","v":0},{"$f":"+'Modulo Forward'!AC27*'Modulo Forward'!AC29/1000","v":0},{"$f":"+'Modulo Forward'!AD27*'Modulo Forward'!AD29/1000","v":0},{"$f":"+'Modulo Forward'!AE27*'Modulo Forward'!AE29/1000","v":0},{"$f":"+'Modulo Forward'!AF27*'Modulo Forward'!AF29/1000","v":0},{"$f":"+'Modulo Forward'!AG27*'Modulo Forward'!AG29/1000","v":0},{"$f":"+'Modulo Forward'!AH27*'Modulo Forward'!AH29/1000","v":0},{"$f":"+'Modulo Forward'!AI27*'Modulo Forward'!AI29/1000","v":0},{"$f":"+'Modulo Forward'!AJ27*'Modulo Forward'!AJ29/1000","v":0},{"$f":"+'Modulo Forward'!AK27*'Modulo Forward'!AK29/1000","v":0},{"$f":"+'Modulo Forward'!AL27*'Modulo Forward'!AL29/1000","v":0},{"$f":"+'Modulo Forward'!AM27*'Modulo Forward'!AM29/1000","v":0},{"$f":"+'Modulo Forward'!AN27*'Modulo Forward'!AN29/1000","v":0},{"$f":"+'Modulo Forward'!AO27*'Modulo Forward'!AO29/1000","v":0},{"$f":"+'Modulo Forward'!AP27*'Modulo Forward'!AP29/1000","v":0},{"$f":"+'Modulo Forward'!AQ27*'Modulo Forward'!AQ29/1000","v":0},{"$f":"+'Modulo Forward'!AR27*'Modulo Forward'!AR29/1000","v":0},{"$f":"+'Modulo Forward'!AS27*'Modulo Forward'!AS29/1000","v":0},{"$f":"+'Modulo Forward'!AT27*'Modulo Forward'!AT29/1000","v":0},{"$f":"+'Modulo Forward'!AU27*'Modulo Forward'!AU29/1000","v":0},{"$f":"+'Modulo Forward'!AV27*'Modulo Forward'!AV29/1000","v":0},{"$f":"+'Modulo Forward'!AW27*'Modulo Forward'!AW29/1000","v":0},{"$f":"+'Modulo Forward'!AX27*'Modulo Forward'!AX29/1000","v":0},{"$f":"+'Modulo Forward'!AY27*'Modulo Forward'!AY29/1000","v":0},{"$f":"+'Modulo Forward'!AZ27*'Modulo Forward'!AZ29/1000","v":0},{"$f":"+'Modulo Forward'!BA27*'Modulo Forward'!BA29/1000","v":0},{"$f":"+'Modulo Forward'!BB27*'Modulo Forward'!BB29/1000","v":0},{"$f":"+'Modulo Forward'!BC27*'Modulo Forward'!BC29/1000","v":0},{"$f":"+'Modulo Forward'!BD27*'Modulo Forward'!BD29/1000","v":0},{"$f":"+'Modulo Forward'!BE27*'Modulo Forward'!BE29/1000","v":0},{"$f":"+'Modulo Forward'!BF27*'Modulo Forward'!BF29/1000","v":0},{"$f":"+'Modulo Forward'!BG27*'Modulo Forward'!BG29/1000","v":0},{"$f":"+'Modulo Forward'!BH27*'Modulo Forward'!BH29/1000","v":0},{"$f":"+'Modulo Forward'!BI27*'Modulo Forward'!BI29/1000","v":0},{"$f":"+'Modulo Forward'!BJ27*'Modulo Forward'!BJ29/1000","v":0},{"$f":"+'Modulo Forward'!BK27*'Modulo Forward'!BK29/1000","v":0},{"$f":"+'Modulo Forward'!BL27*'Modulo Forward'!BL29/1000","v":0},{"$f":"+'Modulo Forward'!BM27*'Modulo Forward'!BM29/1000","v":0},{"$f":"+'Modulo Forward'!BN27*'Modulo Forward'!BN29/1000","v":0},{"$f":"+'Modulo Forward'!BO27*'Modulo Forward'!BO29/1000","v":0},{"$f":"+'Modulo Forward'!BP27*'Modulo Forward'!BP29/1000","v":0},{"$f":"+'Modulo Forward'!BQ27*'Modulo Forward'!BQ29/1000","v":0},{"$f":"+'Modulo Forward'!BR27*'Modulo Forward'!BR29/1000","v":0},{"$f":"+'Modulo Forward'!BS27*'Modulo Forward'!BS29/1000","v":0},{"$f":"+'Modulo Forward'!BT27*'Modulo Forward'!BT29/1000","v":0},{"$f":"+'Modulo Forward'!BU27*'Modulo Forward'!BU29/1000","v":0},{"$f":"+'Modulo Forward'!BV27*'Modulo Forward'!BV29/1000","v":0},{"$f":"+'Modulo Forward'!BW27*'Modulo Forward'!BW29/1000","v":0},{"$f":"+'Modulo Forward'!BX27*'Modulo Forward'!BX29/1000","v":0},{"$f":"+'Modulo Forward'!BY27*'Modulo Forward'!BY29/1000","v":0},{"$f":"+'Modulo Forward'!BZ27*'Modulo Forward'!BZ29/1000","v":0},{"$f":"+'Modulo Forward'!CA27*'Modulo Forward'!CA29/1000","v":0},{"$f":"+'Modulo Forward'!CB27*'Modulo Forward'!CB29/1000","v":0},{"$f":"+'Modulo Forward'!CC27*'Modulo Forward'!CC29/1000","v":0},{"$f":"+'Modulo Forward'!CD27*'Modulo Forward'!CD29/1000","v":0},{"$f":"+'Modulo Forward'!CE27*'Modulo Forward'!CE29/1000","v":0},{"$f":"+'Modulo Forward'!CF27*'Modulo Forward'!CF29/1000","v":0},{"$f":"+'Modulo Forward'!CG27*'Modulo Forward'!CG29/1000","v":0},{"$f":"+'Modulo Forward'!CH27*'Modulo Forward'!CH29/1000","v":0}]
[null,"Disponible Total",{"$f":"+C12+C13","v":18672204.193},{"$f":"+D12+D13","v":190676701.72138661},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BP12+BP13","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+CI12+CI13","v":{"$error":"#N/A"}}]
[null,"     Cartera bruta",3645374745.5300002,{"$f":"+'Modulo de Cartera'!C391","v":3700577821.1065001},{"$f":"+'Modulo de Cartera'!D391","v":3733464250.0668888},{"$f":"+'Modulo de Cartera'!E391","v":3766345853.9231668},{"$f":"+'Modulo de Cartera'!F391","v":3785935732.6683326},{"$f":"+'Modulo de Cartera'!G391","v":3840459936.3023882},{"$f":"+'Modulo de Cartera'!H391","v":3882411491.8253326},{"$f":"+'Modulo de Cartera'!I391","v":3932911228.2371664},{"$f":"+'Modulo de Cartera'!J391","v":3976776956.5378885},{"$f":"+'Modulo de Cartera'!K391","v":4014267456.7275},{"$f":"+'Modulo de Cartera'!L391","v":4054110834.8060002},{"$f":"+'Modulo de Cartera'!M391","v":4099605036.7733893},{"$f":"+'Modulo de Cartera'!N391","v":4133097925.6296678},{"$f":"+'Modulo de Cartera'!O391","v":4179301172.1201782},{"$f":"+'Modulo de Cartera'!P391","v":4225527027.2688236},{"$f":"+'Modulo de Cartera'!Q391","v":4259725641.7735505},{"$f":"+'Modulo de Cartera'!R391","v":4297399691.5028419},{"$f":"+'Modulo de Cartera'!S391","v":4340748380.7951384},{"$f":"+'Modulo de Cartera'!T391","v":4373977120.3751917},{"$f":"+'Modulo de Cartera'!U391","v":4415620960.2700844},{"$f":"+'Modulo de Cartera'!V391","v":4454191699.7249031},{"$f":"+'Modulo de Cartera'!W391","v":4485856131.1180716},{"$f":"+'Modulo de Cartera'!X391","v":4522349732.8763351},{"$f":"+'Modulo de Cartera'!Y391","v":4555100813.3894062},{"$f":"+'Modulo de Cartera'!Z391","v":4590489730.9242477},{"$f":"+'Modulo de Cartera'!AA391","v":4636780898.6073065},{"$f":"+'Modulo de Cartera'!AB391","v":4679341065.3639917},{"$f":"+'Modulo de Cartera'!AC391","v":4708356236.2003117},{"$f":"+'Modulo de Cartera'!AD391","v":4744708850.400383},{"$f":"+'Modulo de Cartera'!AE391","v":4784082897.0112848},{"$f":"+'Modulo de Cartera'!AF391","v":4813803598.7760477},{"$f":"+'Modulo de Cartera'!AG391","v":4847829052.0663834},{"$f":"+'Modulo de Cartera'!AH391","v":4882883698.815177},{"$f":"+'Modulo de Cartera'!AI391","v":4912878849.4487267},{"$f":"+'Modulo de Cartera'!AJ391","v":4943325292.8187342},{"$f":"+'Modulo de Cartera'!AK391","v":4968998536.1340523},{"$f":"+'Modulo de Cartera'!AL391","v":4996504082.8921661},{"$f":"+'Modulo de Cartera'!AM391","v":5031568135.3286228},{"$f":"+'Modulo de Cartera'!AN391","v":5064281474.3773823},{"$f":"+'Modulo de Cartera'!AO391","v":5089713000.9861174},{"$f":"+'Modulo de Cartera'!AP391","v":5115138570.5349712},{"$f":"+'Modulo de Cartera'!AQ391","v":5146731426.9281445},{"$f":"+'Modulo de Cartera'!AR391","v":5171572935.9421024},{"$f":"+'Modulo de Cartera'!AS391","v":5194265272.1552849},{"$f":"+'Modulo de Cartera'!AT391","v":5221805215.8775549},{"$f":"+'Modulo de Cartera'!AU391","v":5236873571.0793934},{"$f":"+'Modulo de Cartera'!AV391","v":5267451773.3208332},{"$f":"+'Modulo de Cartera'!AW391","v":5298321092.6801186},{"$f":"+'Modulo de Cartera'!AX391","v":5319633316.6821222},{"$f":"+'Modulo de Cartera'!AY391","v":5347502608.9614515},{"$f":"+'Modulo de Cartera'!AZ391","v":5372613955.8167009},{"$f":"+'Modulo de Cartera'!BA391","v":5393911972.8491898},{"$f":"+'Modulo de Cartera'!BB391","v":5422314288.6491022},{"$f":"+'Modulo de Cartera'!BC391","v":5446650947.8913288},{"$f":"+'Modulo de Cartera'!BD391","v":5466688856.2622757},{"$f":"+'Modulo de Cartera'!BE391","v":5483212778.3864126},{"$f":"+'Modulo de Cartera'!BF391","v":5471394223.7525454},{"$f":"+'Modulo de Cartera'!BG391","v":5490630083.6398277},{"$f":"+'Modulo de Cartera'!BH391","v":5513876890.0434933},{"$f":"+'Modulo de Cartera'!BI391","v":5534377588.6003084},{"$f":"+'Modulo de Cartera'!BJ391","v":5547365156.5137691},{"$f":"+'Modulo de Cartera'!BK391","v":5565097435.4514141},{"$f":"+'Modulo de Cartera'!BL391","v":5579341776.4181652},{"$f":"+'Modulo de Cartera'!BM391","v":5592069292.0001287},{"$f":"+'Modulo de Cartera'!BN391","v":5608043977.9140511},{"$f":"+'Modulo de Cartera'!BO391","v":5623622973.0651922},{"$f":"+'Modulo de Cartera'!BP391","v":5632151260.4708443},{"$f":"+'Modulo de Cartera'!BQ391","v":5639516319.1835794},{"$f":"+'Modulo de Cartera'!BR391","v":5648168166.214201},{"$f":"+'Modulo de Cartera'!BS391","v":5654144670.4544249},{"$f":"+'Modulo de Cartera'!BT391","v":5662620764.599267},{"$f":"+'Modulo de Cartera'!BU391","v":5669410850.0691519},{"$f":"+'Modulo de Cartera'!BV391","v":5669420155.9317293},{"$f":"+'Modulo de Cartera'!BW391","v":5672245071.5793037},{"$f":"+'Modulo de Cartera'!BX391","v":5671691284.1977072},{"$f":"+'Modulo de Cartera'!BY391","v":5672846257.5478077},{"$f":"+'Modulo de Cartera'!BZ391","v":5677212342.4986076},{"$f":"+'Modulo de Cartera'!CA391","v":5683014718.1711006},{"$f":"+'Modulo de Cartera'!CB391","v":5684139167.8583593},{"$f":"+'Modulo de Cartera'!CC391","v":5686512272.9453211},{"$f":"+'Modulo de Cartera'!CD391","v":5687728274.8282757},{"$f":"+'Modulo de Cartera'!CE391","v":5691396016.8340664},{"$f":"+'Modulo de Cartera'!CF391","v":5696645408.1389837},{"$f":"+'Modulo de Cartera'!CG391","v":5703914573.6873713},{"$f":"+'Modulo de Cartera'!CH391","v":5706633509.1099253}]
[null,"     Provisiones",-45964698.710000001,{"$f":"+C16-'Modulo de Cartera'!C392","v":-46516729.465764999},{"$f":"+D16-'Modulo de Cartera'!D392","v":-46845593.755368888},{"$f":"+E16-'Modulo de Cartera'!E392","v":-47174409.79393167},{"$f":"+F16-'Modulo de Cartera'!F392","v":-47370308.581383325},{"$f":"+G16-'Modulo de Cartera'!G392","v":-47915550.617723882},{"$f":"+H16-'Modulo de Cartera'!H392","v":-48335066.17295333},{"$f":"+I16-'Modulo de Cartera'!I392","v":-48840063.537071668},{"$f":"+J16-'Modulo de Cartera'!J392","v":-49278720.820078887},{"$f":"+K16-'Modulo de Cartera'!K392","v":-49653625.821975},{"$f":"+L16-'Modulo de Cartera'!L392","v":-50052059.602760002},{"$f":"+M16-'Modulo de Cartera'!M392","v":-50507001.622433893},{"$f":"+N16-'Modulo de Cartera'!N392","v":-50841930.510996677},{"$f":"+O16-'Modulo de Cartera'!O392","v":-51303962.975901783},{"$f":"+P16-'Modulo de Cartera'!P392","v":-51766221.527388237},{"$f":"+Q16-'Modulo de Cartera'!Q392","v":-52108207.672435507},{"$f":"+R16-'Modulo de Cartera'!R392","v":-52484948.169728421},{"$f":"+S16-'Modulo de Cartera'!S392","v":-52918435.062651388},{"$f":"+T16-'Modulo de Cartera'!T392","v":-53250722.458451919},{"$f":"+U16-'Modulo de Cartera'!U392","v":-53667160.857400849},{"$f":"+V16-'Modulo de Cartera'!V392","v":-54052868.251949035},{"$f":"+W16-'Modulo de Cartera'!W392","v":-54369512.565880716},{"$f":"+X16-'Modulo de Cartera'!X392","v":-54734448.583463348},{"$f":"+Y16-'Modulo de Cartera'!Y392","v":-55061959.388594061},{"$f":"+Z16-'Modulo de Cartera'!Z392","v":-55415848.563942477},{"$f":"+AA16-'Modulo de Cartera'!AA392","v":-55878760.240773067},{"$f":"+AB16-'Modulo de Cartera'!AB392","v":-56304361.908339918},{"$f":"+AC16-'Modulo de Cartera'!AC392","v":-56594513.616703115},{"$f":"+AD16-'Modulo de Cartera'!AD392","v":-56958039.758703828},{"$f":"+AE16-'Modulo de Cartera'!AE392","v":-57351780.224812843},{"$f":"+AF16-'Modulo de Cartera'!AF392","v":-57648987.242460474},{"$f":"+AG16-'Modulo de Cartera'!AG392","v":-57989241.775363833},{"$f":"+AH16-'Modulo de Cartera'!AH392","v":-58339788.242851771},{"$f":"+AI16-'Modulo de Cartera'!AI392","v":-58639739.749187268},{"$f":"+AJ16-'Modulo de Cartera'!AJ392","v":-58944204.182887346},{"$f":"+AK16-'Modulo de Cartera'!AK392","v":-59200936.616040528},{"$f":"+AL16-'Modulo de Cartera'!AL392","v":-59475992.083621666},{"$f":"+AM16-'Modulo de Cartera'!AM392","v":-59826632.607986234},{"$f":"+AN16-'Modulo de Cartera'!AN392","v":-60153765.998473831},{"$f":"+AO16-'Modulo de Cartera'!AO392","v":-60408081.264561184},{"$f":"+AP16-'Modulo de Cartera'!AP392","v":-60662336.960049726},{"$f":"+AQ16-'Modulo de Cartera'!AQ392","v":-60978265.523981459},{"$f":"+AR16-'Modulo de Cartera'!AR392","v":-61226680.614121042},{"$f":"+AS16-'Modulo de Cartera'!AS392","v":-61453603.976252869},{"$f":"+AT16-'Modulo de Cartera'!AT392","v":-61729003.413475566},{"$f":"+AU16-'Modulo de Cartera'!AU392","v":-61879686.965493947},{"$f":"+AV16-'Modulo de Cartera'!AV392","v":-62185468.987908348},{"$f":"+AW16-'Modulo de Cartera'!AW392","v":-62494162.181501202},{"$f":"+AX16-'Modulo de Cartera'!AX392","v":-62707284.421521239},{"$f":"+AY16-'Modulo de Cartera'!AY392","v":-62985977.34431453},{"$f":"+AZ16-'Modulo de Cartera'!AZ392","v":-63237090.812867023},{"$f":"+BA16-'Modulo de Cartera'!BA392","v":-63450070.983191915},{"$f":"+BB16-'Modulo de Cartera'!BB392","v":-63734094.141191043},{"$f":"+BC16-'Modulo de Cartera'!BC392","v":-63977460.733613312},{"$f":"+BD16-'Modulo de Cartera'!BD392","v":-64177839.817322783},{"$f":"+BE16-'Modulo de Cartera'!BE392","v":-64343079.038564153},{"$f":"+BF16-'Modulo de Cartera'!BF392","v":-64343079.038564153},{"$f":"+BG16-'Modulo de Cartera'!BG392","v":-64535437.637436979},{"$f":"+BH16-'Modulo de Cartera'!BH392","v":-64767905.701473631},{"$f":"+BI16-'Modulo de Cartera'!BI392","v":-64972912.687041782},{"$f":"+BJ16-'Modulo de Cartera'!BJ392","v":-65102788.366176389},{"$f":"+BK16-'Modulo de Cartera'!BK392","v":-65280111.155552842},{"$f":"+BL16-'Modulo de Cartera'!BL392","v":-65422554.565220356},{"$f":"+BM16-'Modulo de Cartera'!BM392","v":-65549829.721039988},{"$f":"+BN16-'Modulo de Cartera'!BN392","v":-65709576.580179214},{"$f":"+BO16-'Modulo de Cartera'!BO392","v":-65865366.531690627},{"$f":"+BP16-'Modulo de Cartera'!BP392","v":-65950649.405747145},{"$f":"+BQ16-'Modulo de Cartera'!BQ392","v":-66024299.992874496},{"$f":"+BR16-'Modulo de Cartera'!BR392","v":-66110818.463180713},{"$f":"+BS16-'Modulo de Cartera'!BS392","v":-66170583.505582951},{"$f":"+BT16-'Modulo de Cartera'!BT392","v":-66255344.447031371},{"$f":"+BU16-'Modulo de Cartera'!BU392","v":-66323245.301730223},{"$f":"+BV16-'Modulo de Cartera'!BV392","v":-66323338.360355996},{"$f":"+BW16-'Modulo de Cartera'!BW392","v":-66351587.516831741},{"$f":"+BX16-'Modulo de Cartera'!BX392","v":-66351587.516831741},{"$f":"+BY16-'Modulo de Cartera'!BY392","v":-66363137.250332743},{"$f":"+BZ16-'Modulo de Cartera'!BZ392","v":-66406798.099840745},{"$f":"+CA16-'Modulo de Cartera'!CA392","v":-66464821.856565677},{"$f":"+CB16-'Modulo de Cartera'!CB392","v":-66476066.353438266},{"$f":"+CC16-'Modulo de Cartera'!CC392","v":-66499797.40430788},{"$f":"+CD16-'Modulo de Cartera'!CD392","v":-66511957.423137426},{"$f":"+CE16-'Modulo de Cartera'!CE392","v":-66548634.843195334},{"$f":"+CF16-'Modulo de Cartera'!CF392","v":-66601128.75624451},{"$f":"+CG16-'Modulo de Cartera'!CG392","v":-66673820.411728382},{"$f":"+CH16-'Modulo de Cartera'!CH392","v":-66701009.765953921}]
[null,"Cartera neta",{"$f":"SUM(C15:C16)","v":3599410046.8200002},{"$f":"SUM(D15:D16)","v":3654061091.6407351},3686618656.3115201,3719171444.1292353,3738565424.0869493,3792544385.6846642,3834076425.6523795,3884071164.7000947,3927498235.7178097,3964613830.9055247,4004058775.2032404,4049098035.1509557,4082255995.1186709,4127997209.1442766,4173760805.7414355,4207617434.1011152,4244914743.3331137,4287829945.7324872,4320726397.9167395,4361953799.4126835,4400138831.4729538,4431486618.5521908,4467615284.2928715,4500038854.0008125,4535073882.3603048,4580902138.3665333,4623036703.4556522,4651761722.5836086,4687750810.6416788,4726731116.7864723,4756154611.5335875,4789839810.2910194,4824543910.5723248,4854239109.6995392,4884381088.6358471,4909797599.518012,4937028090.8085442,4971741502.7206364,5004127708.3789082,5029304919.7215557,5054476233.5749216,5085753161.4041634,5110346255.327981,5132811668.1790323,5160076212.4640789,5174993884.1138992,5205266304.3329248,5235826930.4986172,5256926032.260601,5284516631.617137,5309376865.0038338,5330461901.8659983,5358580194.5079107,5382673487.1577158,5402511016.444953,5418869699.3478489,5407051144.7139816,5426094646.0023909,5449108984.34202,5469404675.9132662,5482262368.1475925,5499817324.2958612,5513919221.8529453,5526519462.279089,5542334401.3338718,{"$f":"SUM(BP15:BP16)","v":5557757606.5335016},5566200611.0650969,5573492019.1907053,5582057347.7510204,5587974086.948842,5596365420.152236,5603087604.7674217,5603096817.571373,5605893484.0624723,5605339696.6808758,5606483120.2974749,5610805544.3987665,5616549896.3145351,5617663101.504921,5620012475.5410128,5621216317.405138,5624847381.9908714,5630044279.3827391,5637240753.2756424,5639932499.3439713]
[null,"Inversiones ",93476077.082000002,{"$f":"+'Modulo inversiones'!D86","v":93476077},{"$f":"+'Modulo inversiones'!E86","v":93476077},{"$f":"+'Modulo inversiones'!F86","v":8188188},{"$f":"+'Modulo inversiones'!G86","v":8188188},{"$f":"+'Modulo inversiones'!H86","v":8188188},{"$f":"+'Modulo inversiones'!I86","v":8188188},{"$f":"+'Modulo inversiones'!J86","v":8188188},{"$f":"+'Modulo inversiones'!K86","v":8188188},{"$f":"+'Modulo inversiones'!L86","v":8188188},{"$f":"+'Modulo inversiones'!M86","v":8188188},{"$f":"+'Modulo inversiones'!N86","v":8188188},{"$f":"+'Modulo inversiones'!O86","v":8188188},{"$f":"+'Modulo inversiones'!P86","v":8188188},{"$f":"+'Modulo inversiones'!Q86","v":8188188},{"$f":"+'Modulo inversiones'!R86","v":8188188},{"$f":"+'Modulo inversiones'!S86","v":8188188},{"$f":"+'Modulo inversiones'!T86","v":8188188},{"$f":"+'Modulo inversiones'!U86","v":8188188},{"$f":"+'Modulo inversiones'!V86","v":8188188},{"$f":"+'Modulo inversiones'!W86","v":0},{"$f":"+'Modulo inversiones'!X86","v":0},{"$f":"+'Modulo inversiones'!Y86","v":0},{"$f":"+'Modulo inversiones'!Z86","v":0},{"$f":"+'Modulo inversiones'!AA86","v":0},{"$f":"+'Modulo inversiones'!AB86","v":0},{"$f":"+'Modulo inversiones'!AC86","v":0},{"$f":"+'Modulo inversiones'!AD86","v":0},{"$f":"+'Modulo inversiones'!AE86","v":0},{"$f":"+'Modulo inversiones'!AF86","v":0},{"$f":"+'Modulo inversiones'!AG86","v":0},{"$f":"+'Modulo inversiones'!AH86","v":0},{"$f":"+'Modulo inversiones'!AI86","v":0},{"$f":"+'Modulo inversiones'!AJ86","v":0},{"$f":"+'Modulo inversiones'!AK86","v":0},{"$f":"+'Modulo inversiones'!AL86","v":0},{"$f":"+'Modulo inversiones'!AM86","v":0},{"$f":"+'Modulo inversiones'!AN86","v":0},{"$f":"+'Modulo inversiones'!AO86","v":0},{"$f":"+'Modulo inversiones'!AP86","v":0},{"$f":"+'Modulo inversiones'!AQ86","v":0},{"$f":"+'Modulo inversiones'!AR86","v":0},{"$f":"+'Modulo inversiones'!AS86","v":0},{"$f":"+'Modulo inversiones'!AT86","v":0},{"$f":"+'Modulo inversiones'!AU86","v":0},{"$f":"+'Modulo inversiones'!AV86","v":0},{"$f":"+'Modulo inversiones'!AW86","v":0},{"$f":"+'Modulo inversiones'!AX86","v":0},{"$f":"+'Modulo inversiones'!AY86","v":0},{"$f":"+'Modulo inversiones'!AZ86","v":0},{"$f":"+'Modulo inversiones'!BA86","v":0},{"$f":"+'Modulo inversiones'!BB86","v":0},{"$f":"+'Modulo inversiones'!BC86","v":0},{"$f":"+'Modulo inversiones'!BD86","v":0},{"$f":"+'Modulo inversiones'!BE86","v":0},{"$f":"+'Modulo inversiones'!BF86","v":0},{"$f":"+'Modulo inversiones'!BG86","v":0},{"$f":"+'Modulo inversiones'!BH86","v":0},{"$f":"+'Modulo inversiones'!BI86","v":0},{"$f":"+'Modulo inversiones'!BJ86","v":0},{"$f":"+'Modulo inversiones'!BK86","v":0},{"$f":"+'Modulo inversiones'!BL86","v":0},{"$f":"+'Modulo inversiones'!BM86","v":0},{"$f":"+'Modulo inversiones'!BN86","v":0},{"$f":"+'Modulo inversiones'!BO86","v":0},{"$f":"+'Modulo inversiones'!BP86","v":0},{"$f":"+'Modulo inversiones'!BQ86","v":0},{"$f":"+'Modulo inversiones'!BR86","v":0},{"$f":"+'Modulo inversiones'!BS86","v":0},{"$f":"+'Modulo inversiones'!BT86","v":0},{"$f":"+'Modulo inversiones'!BU86","v":0},{"$f":"+'Modulo inversiones'!BV86","v":0},{"$f":"+'Modulo inversiones'!BW86","v":0},{"$f":"+'Modulo inversiones'!BX86","v":0},{"$f":"+'Modulo inversiones'!BY86","v":0},{"$f":"+'Modulo inversiones'!BZ86","v":0},{"$f":"+'Modulo inversiones'!CA86","v":0},{"$f":"+'Modulo inversiones'!CB86","v":0},{"$f":"+'Modulo inversiones'!CC86","v":0},{"$f":"+'Modulo inversiones'!CD86","v":0},{"$f":"+'Modulo inversiones'!CE86","v":0},{"$f":"+'Modulo inversiones'!CF86","v":0},{"$f":"+'Modulo inversiones'!CG86","v":0},{"$f":"+'Modulo inversiones'!CH86","v":0},{"$f":"+'Modulo inversiones'!CI86","v":0}]
[null,"Derivados",-1733388.83,{"$f":"+'Modulo Forward'!C44","v":-3334378.7903375914},{"$f":"+'Modulo Forward'!D44","v":-3184040.4042287772},{"$f":"+'Modulo Forward'!E44","v":-3042343.3523967569},{"$f":"+'Modulo Forward'!F44","v":-2857787.8369076578},{"$f":"+'Modulo Forward'!G44","v":-2695361.7093665125},{"$f":"+'Modulo Forward'!H44","v":-2533422.7208115426},{"$f":"+'Modulo Forward'!I44","v":-2371524.0734724277},{"$f":"+'Modulo Forward'!J44","v":-2209600.081056382},{"$f":"+'Modulo Forward'!K44","v":-2022156.4571910338},{"$f":"+'Modulo Forward'!L44","v":-1847026.5480333059},{"$f":"+'Modulo Forward'!M44","v":-1672613.6963741535},{"$f":"+'Modulo Forward'!N44","v":-1498667.6746749503},{"$f":"+'Modulo Forward'!O44","v":-1998556.3221459312},{"$f":"+'Modulo Forward'!P44","v":-2498091.1840125704},{"$f":"+'Modulo Forward'!Q44","v":-2993046.1301376773},{"$f":"+'Modulo Forward'!R44","v":-3478682.9264735845},{"$f":"+'Modulo Forward'!S44","v":-3957792.8436602931},{"$f":"+'Modulo Forward'!T44","v":-4547301.8459103983},{"$f":"+'Modulo Forward'!U44","v":-5268307.7560039014},{"$f":"+'Modulo Forward'!V44","v":-5895313.080252286},{"$f":"+'Modulo Forward'!W44","v":-6518094.4592301222},{"$f":"+'Modulo Forward'!X44","v":-7131798.5588937281},{"$f":"+'Modulo Forward'!Y44","v":-7739287.4993679365},{"$f":"+'Modulo Forward'!Z44","v":-8345131.1899917461},{"$f":"+'Modulo Forward'!AA44","v":-8950725.5181399118},{"$f":"+'Modulo Forward'!AB44","v":-9556277.1990198586},{"$f":"+'Modulo Forward'!AC44","v":-10157350.13567186},{"$f":"+'Modulo Forward'!AD44","v":-10748970.527488321},{"$f":"+'Modulo Forward'!AE44","v":-11334070.559264198},{"$f":"+'Modulo Forward'!AF44","v":-12035423.849547636},{"$f":"+'Modulo Forward'!AG44","v":-12677563.48667299},{"$f":"+'Modulo Forward'!AH44","v":-13319747.384135991},{"$f":"+'Modulo Forward'!AI44","v":-13957430.253585847},{"$f":"+'Modulo Forward'!AJ44","v":-14586566.907996245},{"$f":"+'Modulo Forward'!AK44","v":-15210170.868456561},{"$f":"+'Modulo Forward'!AL44","v":-15831989.221903481},{"$f":"+'Modulo Forward'!AM44","v":-16453487.413394872},{"$f":"+'Modulo Forward'!AN44","v":-17074882.256249733},{"$f":"+'Modulo Forward'!AO44","v":-17691515.610043306},{"$f":"+'Modulo Forward'!AP44","v":-18299241.783247054},{"$f":"+'Modulo Forward'!AQ44","v":-18901148.105307933},{"$f":"+'Modulo Forward'!AR44","v":-19501073.584495779},{"$f":"+'Modulo Forward'!AS44","v":-20100519.239383351},{"$f":"+'Modulo Forward'!AT44","v":-20691127.607597094},{"$f":"+'Modulo Forward'!AU44","v":-21276668.954471968},{"$f":"+'Modulo Forward'!AV44","v":-21852894.444590937},{"$f":"+'Modulo Forward'!AW44","v":-22422966.880399246},{"$f":"+'Modulo Forward'!AX44","v":-22990819.302798841},{"$f":"+'Modulo Forward'!AY44","v":-23557989.023015048},{"$f":"+'Modulo Forward'!AZ44","v":-24115911.412226956},{"$f":"+'Modulo Forward'!BA44","v":-24668449.061315939},{"$f":"+'Modulo Forward'!BB44","v":-25211247.424919944},{"$f":"+'Modulo Forward'!BC44","v":-25747546.623307724},{"$f":"+'Modulo Forward'!BD44","v":-26281376.033092972},{"$f":"+'Modulo Forward'!BE44","v":-26814310.135261279},{"$f":"+'Modulo Forward'!BF44","v":-27337571.999333266},{"$f":"+'Modulo Forward'!BG44","v":-27855118.802425157},{"$f":"+'Modulo Forward'!BH44","v":-28362487.659339041},{"$f":"+'Modulo Forward'!BI44","v":-28862997.898081113},{"$f":"+'Modulo Forward'!BJ44","v":-29361028.831128392},{"$f":"+'Modulo Forward'!BK44","v":-29858195.054694384},{"$f":"+'Modulo Forward'!BL44","v":-30345250.841812715},{"$f":"+'Modulo Forward'!BM44","v":-30826250.280249126},{"$f":"+'Modulo Forward'!BN44","v":-31296619.458062179},{"$f":"+'Modulo Forward'!BO44","v":-31759758.855543502},{"$f":"+'Modulo Forward'!BP44","v":-32220155.110517763},{"$f":"+'Modulo Forward'!BQ44","v":-32680026.745578729},{"$f":"+'Modulo Forward'!BR44","v":-33129903.483778622},{"$f":"+'Modulo Forward'!BS44","v":-33573373.836182892},{"$f":"+'Modulo Forward'!BT44","v":-34005750.120983668},{"$f":"+'Modulo Forward'!BU44","v":-34430515.973505817},{"$f":"+'Modulo Forward'!BV44","v":-34852268.006009765},{"$f":"+'Modulo Forward'!BW44","v":-35273278.700890571},{"$f":"+'Modulo Forward'!BX44","v":-35683843.081833608},{"$f":"+'Modulo Forward'!BY44","v":-36094727.480525017},{"$f":"+'Modulo Forward'!BZ44","v":-36505927.6898022},{"$f":"+'Modulo Forward'!CA44","v":-36913961.374516748},{"$f":"+'Modulo Forward'!CB44","v":-37318795.907742158},{"$f":"+'Modulo Forward'!CC44","v":-37722759.439159989},{"$f":"+'Modulo Forward'!CD44","v":-38115906.873640776},{"$f":"+'Modulo Forward'!CE44","v":-38509269.9627266},{"$f":"+'Modulo Forward'!CF44","v":-38902843.937972873},{"$f":"+'Modulo Forward'!CG44","v":-39298021.38231238},{"$f":"+'Modulo Forward'!CH44","v":-39694808.828476518}]
[null,"Cuentas por cobrar",33623357.539999999,{"$f":"+'Modulo de Cartera'!C387","v":32375523.454582997},{"$f":"+'Modulo de Cartera'!D387","v":32784553.940688647},{"$f":"+'Modulo de Cartera'!E387","v":33094947.271282427},{"$f":"+'Modulo de Cartera'!F387","v":33346465.679875515},{"$f":"+'Modulo de Cartera'!G387","v":33693044.980749942},{"$f":"+'Modulo de Cartera'!H387","v":34137853.302024148},{"$f":"+'Modulo de Cartera'!I387","v":34564637.885310538},{"$f":"+'Modulo de Cartera'!J387","v":34999563.344926037},{"$f":"+'Modulo de Cartera'!K387","v":35376879.737991713},{"$f":"+'Modulo de Cartera'!L387","v":35736181.720203139},{"$f":"+'Modulo de Cartera'!M387","v":36130453.983734868},{"$f":"+'Modulo de Cartera'!N387","v":36496454.461152829},{"$f":"+'Modulo de Cartera'!O387","v":37049736.811220951},{"$f":"+'Modulo de Cartera'!P387","v":37461463.683088653},{"$f":"+'Modulo de Cartera'!Q387","v":37826253.804108925},{"$f":"+'Modulo de Cartera'!R387","v":38152939.504138954},{"$f":"+'Modulo de Cartera'!S387","v":38520218.227931358},{"$f":"+'Modulo de Cartera'!T387","v":38867648.205662347},{"$f":"+'Modulo de Cartera'!U387","v":39207412.437130056},{"$f":"+'Modulo de Cartera'!V387","v":39570838.964448579},{"$f":"+'Modulo de Cartera'!W387","v":39889812.578074627},{"$f":"+'Modulo de Cartera'!X387","v":40199464.291036151},{"$f":"+'Modulo de Cartera'!Y387","v":40513859.091070957},{"$f":"+'Modulo de Cartera'!Z387","v":40823254.542250954},{"$f":"+'Modulo de Cartera'!AA387","v":41110075.600829996},{"$f":"+'Modulo de Cartera'!AB387","v":41497402.58217039},{"$f":"+'Modulo de Cartera'!AC387","v":41819574.042014875},{"$f":"+'Modulo de Cartera'!AD387","v":42114094.39263957},{"$f":"+'Modulo de Cartera'!AE387","v":42454613.314980097},{"$f":"+'Modulo de Cartera'!AF387","v":42765594.140726827},{"$f":"+'Modulo de Cartera'!AG387","v":43052741.961185433},{"$f":"+'Modulo de Cartera'!AH387","v":43363548.264440529},{"$f":"+'Modulo de Cartera'!AI387","v":43656381.925687887},{"$f":"+'Modulo de Cartera'!AJ387","v":43928673.55181288},{"$f":"+'Modulo de Cartera'!AK387","v":44181695.735144056},{"$f":"+'Modulo de Cartera'!AL387","v":44421587.873796843},{"$f":"+'Modulo de Cartera'!AM387","v":44943826.629822649},{"$f":"+'Modulo de Cartera'!AN387","v":45238313.710539542},{"$f":"+'Modulo de Cartera'!AO387","v":45505544.664592959},{"$f":"+'Modulo de Cartera'!AP387","v":45740220.870264642},{"$f":"+'Modulo de Cartera'!AQ387","v":46002132.830771588},{"$f":"+'Modulo de Cartera'!AR387","v":46261291.784390904},{"$f":"+'Modulo de Cartera'!AS387","v":46480724.416127287},{"$f":"+'Modulo de Cartera'!AT387","v":46711995.979102172},{"$f":"+'Modulo de Cartera'!AU387","v":46909215.213540234},{"$f":"+'Modulo de Cartera'!AV387","v":47119782.98407086},{"$f":"+'Modulo de Cartera'!AW387","v":47400438.259893082},{"$f":"+'Modulo de Cartera'!AX387","v":47639739.579596095},{"$f":"+'Modulo de Cartera'!AY387","v":47866206.285988159},{"$f":"+'Modulo de Cartera'!AZ387","v":48090935.363056503},{"$f":"+'Modulo de Cartera'!BA387","v":48304865.254677631},{"$f":"+'Modulo de Cartera'!BB387","v":48533259.550404437},{"$f":"+'Modulo de Cartera'!BC387","v":48774995.862186961},{"$f":"+'Modulo de Cartera'!BD387","v":48979378.688344665},{"$f":"+'Modulo de Cartera'!BE387","v":49148859.990692966},{"$f":"+'Modulo de Cartera'!BF387","v":49176547.220292874},{"$f":"+'Modulo de Cartera'!BG387","v":49216121.558074884},{"$f":"+'Modulo de Cartera'!BH387","v":49411416.989198364},{"$f":"+'Modulo de Cartera'!BI387","v":49612164.86802157},{"$f":"+'Modulo de Cartera'!BJ387","v":49767131.623441897},{"$f":"+'Modulo de Cartera'!BK387","v":49910251.820221476},{"$f":"+'Modulo de Cartera'!BL387","v":50038737.171979286},{"$f":"+'Modulo de Cartera'!BM387","v":50165089.891483225},{"$f":"+'Modulo de Cartera'!BN387","v":50298957.332811765},{"$f":"+'Modulo de Cartera'!BO387","v":50445323.104753606},{"$f":"+'Modulo de Cartera'!BP387","v":50558404.958123751},{"$f":"+'Modulo de Cartera'!BQ387","v":50634789.967308022},{"$f":"+'Modulo de Cartera'!BR387","v":50711543.733620144},{"$f":"+'Modulo de Cartera'!BS387","v":50781943.141454242},{"$f":"+'Modulo de Cartera'!BT387","v":50851379.314137973},{"$f":"+'Modulo de Cartera'!BU387","v":50924249.896349214},{"$f":"+'Modulo de Cartera'!BV387","v":50959296.193389364},{"$f":"+'Modulo de Cartera'!BW387","v":50977180.596140675},{"$f":"+'Modulo de Cartera'!BX387","v":50971893.921757467},{"$f":"+'Modulo de Cartera'!BY387","v":50979994.84435939},{"$f":"+'Modulo de Cartera'!BZ387","v":51009902.839571692},{"$f":"+'Modulo de Cartera'!CA387","v":51060405.880832158},{"$f":"+'Modulo de Cartera'!CB387","v":51096430.730545409},{"$f":"+'Modulo de Cartera'!CC387","v":51117142.509186588},{"$f":"+'Modulo de Cartera'!CD387","v":51138193.140766092},{"$f":"+'Modulo de Cartera'!CE387","v":51164930.507409893},{"$f":"+'Modulo de Cartera'!CF387","v":51209529.654068135},{"$f":"+'Modulo de Cartera'!CG387","v":51270069.462954052},{"$f":"+'Modulo de Cartera'!CH387","v":51319288.532896332}]
[null,"Fondos Interbancarios",245500000,{"$f":"+C21-'Flujo de Caja'!C60","v":0},{"$f":"+D21-'Flujo de Caja'!D60","v":0},{"$f":"+E21-'Flujo de Caja'!E60","v":0},{"$f":"+F21-'Flujo de Caja'!F60","v":0},{"$f":"+G21-'Flujo de Caja'!G60","v":0},{"$f":"+H21-'Flujo de Caja'!H60","v":0},{"$f":"+I21-'Flujo de Caja'!I60","v":0},{"$f":"+J21-'Flujo de Caja'!J60","v":0},{"$f":"+K21-'Flujo de Caja'!K60","v":0},{"$f":"+L21-'Flujo de Caja'!L60","v":0},{"$f":"+M21-'Flujo de Caja'!M60","v":0},{"$f":"+N21-'Flujo de Caja'!N60","v":0},{"$f":"+O21-'Flujo de Caja'!O60","v":0},{"$f":"+P21-'Flujo de Caja'!P60","v":0},{"$f":"+Q21-'Flujo de Caja'!Q60","v":0},{"$f":"+R21-'Flujo de Caja'!R60","v":0},{"$f":"+S21-'Flujo de Caja'!S60","v":0},{"$f":"+T21-'Flujo de Caja'!T60","v":0},{"$f":"+U21-'Flujo de Caja'!U60","v":0},{"$f":"+V21-'Flujo de Caja'!V60","v":0},{"$f":"+W21-'Flujo de Caja'!W60","v":0},{"$f":"+X21-'Flujo de Caja'!X60","v":0},{"$f":"+Y21-'Flujo de Caja'!Y60","v":0},{"$f":"+Z21-'Flujo de Caja'!Z60","v":0},{"$f":"+AA21-'Flujo de Caja'!AA60","v":0},{"$f":"+AB21-'Flujo de Caja'!AB60","v":0},{"$f":"+AC21-'Flujo de Caja'!AC60","v":0},{"$f":"+AD21-'Flujo de Caja'!AD60","v":0},{"$f":"+AE21-'Flujo de Caja'!AE60","v":0},{"$f":"+AF21-'Flujo de Caja'!AF60","v":0},{"$f":"+AG21-'Flujo de Caja'!AG60","v":0},{"$f":"+AH21-'Flujo de Caja'!AH60","v":0},{"$f":"+AI21-'Flujo de Caja'!AI60","v":0},{"$f":"+AJ21-'Flujo de Caja'!AJ60","v":0},{"$f":"+AK21-'Flujo de Caja'!AK60","v":0},{"$f":"+AL21-'Flujo de Caja'!AL60","v":0},{"$f":"+AM21-'Flujo de Caja'!AM60","v":0},{"$f":"+AN21-'Flujo de Caja'!AN60","v":0},{"$f":"+AO21-'Flujo de Caja'!AO60","v":0},{"$f":"+AP21-'Flujo de Caja'!AP60","v":0},{"$f":"+AQ21-'Flujo de Caja'!AQ60","v":0},{"$f":"+AR21-'Flujo de Caja'!AR60","v":0},{"$f":"+AS21-'Flujo de Caja'!AS60","v":0},{"$f":"+AT21-'Flujo de Caja'!AT60","v":0},{"$f":"+AU21-'Flujo de Caja'!AU60","v":0},{"$f":"+AV21-'Flujo de Caja'!AV60","v":0},{"$f":"+AW21-'Flujo de Caja'!AW60","v":0},{"$f":"+AX21-'Flujo de Caja'!AX60","v":0},{"$f":"+AY21-'Flujo de Caja'!AY60","v":0},{"$f":"+AZ21-'Flujo de Caja'!AZ60","v":0},{"$f":"+BA21-'Flujo de Caja'!BA60","v":0},{"$f":"+BB21-'Flujo de Caja'!BB60","v":0},{"$f":"+BC21-'Flujo de Caja'!BC60","v":0},{"$f":"+BD21-'Flujo de Caja'!BD60","v":0},{"$f":"+BE21-'Flujo de Caja'!BE60","v":0},{"$f":"+BF21-'Flujo de Caja'!BF60","v":0},{"$f":"+BG21-'Flujo de Caja'!BG60","v":0},{"$f":"+BH21-'Flujo de Caja'!BH60","v":0},{"$f":"+BI21-'Flujo de Caja'!BI60","v":0},{"$f":"+BJ21-'Flujo de Caja'!BJ60","v":0},{"$f":"+BK21-'Flujo de Caja'!BK60","v":0},{"$f":"+BL21-'Flujo de Caja'!BL60","v":0},{"$f":"+BM21-'Flujo de Caja'!BM60","v":0},{"$f":"+BN21-'Flujo de Caja'!BN60","v":0},{"$f":"+BO21-'Flujo de Caja'!BO60","v":0},{"$f":"+BP21-'Flujo de Caja'!BP60","v":0},{"$f":"+BQ21-'Flujo de Caja'!BQ60","v":0},{"$f":"+BR21-'Flujo de Caja'!BR60","v":0},{"$f":"+BS21-'Flujo de Caja'!BS60","v":0},{"$f":"+BT21-'Flujo de Caja'!BT60","v":0},{"$f":"+BU21-'Flujo de Caja'!BU60","v":0},{"$f":"+BV21-'Flujo de Caja'!BV60","v":0},{"$f":"+BW21-'Flujo de Caja'!BW60","v":0},{"$f":"+BX21-'Flujo de Caja'!BX60","v":0},{"$f":"+BY21-'Flujo de Caja'!BY60","v":0},{"$f":"+BZ21-'Flujo de Caja'!BZ60","v":0},{"$f":"+CA21-'Flujo de Caja'!CA60","v":0},{"$f":"+CB21-'Flujo de Caja'!CB60","v":0},{"$f":"+CC21-'Flujo de Caja'!CC60","v":0},{"$f":"+CD21-'Flujo de Caja'!CD60","v":0},{"$f":"+CE21-'Flujo de Caja'!CE60","v":0},{"$f":"+CF21-'Flujo de Caja'!CF60","v":0},{"$f":"+CG21-'Flujo de Caja'!CG60","v":0},{"$f":"+CH21-'Flujo de Caja'!CH60","v":0}]
[null,"TOTAL ACTIVO FINANCIERO",{"$f":"C14+C17+C18+C20+C21+C19","v":3988948296.8049998},{"$f":"D14+D17+D18+D20+D21+D19","v":3967255015.0263672},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BP14+BP17+BP18+BP20+BP21+BP19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"     Propiedad Planta y Equipo",21937090.199999999,{"$f":"+'Modulo de Depreciacion-Amortiza'!C407","v":21965316.666999999},{"$f":"+'Modulo de Depreciacion-Amortiza'!D407","v":21993543.333999999},{"$f":"+'Modulo de Depreciacion-Amortiza'!E407","v":22021770.000999998},{"$f":"+'Modulo de Depreciacion-Amortiza'!F407","v":22049996.668000001},{"$f":"+'Modulo de Depreciacion-Amortiza'!G407","v":22078223.335000001},{"$f":"+'Modulo de Depreciacion-Amortiza'!H407","v":22106450.002},{"$f":"+'Modulo de Depreciacion-Amortiza'!I407","v":22134676.669},{"$f":"+'Modulo de Depreciacion-Amortiza'!J407","v":22162903.335999999},{"$f":"+'Modulo de Depreciacion-Amortiza'!K407","v":22191130.002999999},{"$f":"+'Modulo de Depreciacion-Amortiza'!L407","v":22219356.670000002},{"$f":"+'Modulo de Depreciacion-Amortiza'!M407","v":22247583.337000001},{"$f":"+'Modulo de Depreciacion-Amortiza'!N407","v":22275810},{"$f":"+'Modulo de Depreciacion-Amortiza'!O407","v":22304165.797612414},{"$f":"+'Modulo de Depreciacion-Amortiza'!P407","v":22332637.120254278},{"$f":"+'Modulo de Depreciacion-Amortiza'!Q407","v":22361224.438588873},{"$f":"+'Modulo de Depreciacion-Amortiza'!R407","v":22389928.225197002},{"$f":"+'Modulo de Depreciacion-Amortiza'!S407","v":22418748.954584837},{"$f":"+'Modulo de Depreciacion-Amortiza'!T407","v":22447687.103191733},{"$f":"+'Modulo de Depreciacion-Amortiza'!U407","v":22476743.149398118},{"$f":"+'Modulo de Depreciacion-Amortiza'!V407","v":22505917.57353342},{"$f":"+'Modulo de Depreciacion-Amortiza'!W407","v":22535210.857883956},{"$f":"+'Modulo de Depreciacion-Amortiza'!X407","v":22564623.486700974},{"$f":"+'Modulo de Depreciacion-Amortiza'!Y407","v":22594155.946208589},{"$f":"+'Modulo de Depreciacion-Amortiza'!Z407","v":22623808.724611875},{"$f":"+'Modulo de Depreciacion-Amortiza'!AA407","v":22653582.312104903},{"$f":"+'Modulo de Depreciacion-Amortiza'!AB407","v":22683465.311857142},{"$f":"+'Modulo de Depreciacion-Amortiza'!AC407","v":22713458.125937779},{"$f":"+'Modulo de Depreciacion-Amortiza'!AD407","v":22743561.157893546},{"$f":"+'Modulo de Depreciacion-Amortiza'!AE407","v":22773774.812754124},{"$f":"+'Modulo de Depreciacion-Amortiza'!AF407","v":22804099.497037604},{"$f":"+'Modulo de Depreciacion-Amortiza'!AG407","v":22834535.618755959},{"$f":"+'Modulo de Depreciacion-Amortiza'!AH407","v":22865083.587420516},{"$f":"+'Modulo de Depreciacion-Amortiza'!AI407","v":22895743.814047486},{"$f":"+'Modulo de Depreciacion-Amortiza'!AJ407","v":22926516.711163484},{"$f":"+'Modulo de Depreciacion-Amortiza'!AK407","v":22957402.692811079},{"$f":"+'Modulo de Depreciacion-Amortiza'!AL407","v":22988402.174554382},{"$f":"+'Modulo de Depreciacion-Amortiza'!AM407","v":23019515.573484596},{"$f":"+'Modulo de Depreciacion-Amortiza'!AN407","v":23050743.308225684},{"$f":"+'Modulo de Depreciacion-Amortiza'!AO407","v":23082085.798939951},{"$f":"+'Modulo de Depreciacion-Amortiza'!AP407","v":23113543.467333727},{"$f":"+'Modulo de Depreciacion-Amortiza'!AQ407","v":23145116.736663029},{"$f":"+'Modulo de Depreciacion-Amortiza'!AR407","v":23176806.031739268},{"$f":"+'Modulo de Depreciacion-Amortiza'!AS407","v":23208611.778934948},{"$f":"+'Modulo de Depreciacion-Amortiza'!AT407","v":23240534.406189408},{"$f":"+'Modulo de Depreciacion-Amortiza'!AU407","v":23272574.34301459},{"$f":"+'Modulo de Depreciacion-Amortiza'!AV407","v":23304732.020500809},{"$f":"+'Modulo de Depreciacion-Amortiza'!AW407","v":23337007.87132255},{"$f":"+'Modulo de Depreciacion-Amortiza'!AX407","v":23369402.329744294},{"$f":"+'Modulo de Depreciacion-Amortiza'!AY407","v":23401915.831626374},{"$f":"+'Modulo de Depreciacion-Amortiza'!AZ407","v":23434548.814430807},{"$f":"+'Modulo de Depreciacion-Amortiza'!BA407","v":23467301.717227217},{"$f":"+'Modulo de Depreciacion-Amortiza'!BB407","v":23500174.980698712},{"$f":"+'Modulo de Depreciacion-Amortiza'!BC407","v":23533169.04714784},{"$f":"+'Modulo de Depreciacion-Amortiza'!BD407","v":23566284.360502508},{"$f":"+'Modulo de Depreciacion-Amortiza'!BE407","v":23599521.366321992},{"$f":"+'Modulo de Depreciacion-Amortiza'!BF407","v":23632880.511802904},{"$f":"+'Modulo de Depreciacion-Amortiza'!BG407","v":23666362.245785221},{"$f":"+'Modulo de Depreciacion-Amortiza'!BH407","v":23699967.018758316},{"$f":"+'Modulo de Depreciacion-Amortiza'!BI407","v":23733695.282867033},{"$f":"+'Modulo de Depreciacion-Amortiza'!BJ407","v":23767547.491917759},{"$f":"+'Modulo de Depreciacion-Amortiza'!BK407","v":23801524.101384532},{"$f":"+'Modulo de Depreciacion-Amortiza'!BL407","v":23835625.568415165},{"$f":"+'Modulo de Depreciacion-Amortiza'!BM407","v":23869852.351837412},{"$f":"+'Modulo de Depreciacion-Amortiza'!BN407","v":23904204.912165128},{"$f":"+'Modulo de Depreciacion-Amortiza'!BO407","v":23938683.711604461},{"$f":"+'Modulo de Depreciacion-Amortiza'!BP407","v":23973289.21406009},{"$f":"+'Modulo de Depreciacion-Amortiza'!BQ407","v":24008021.885141451},{"$f":"+'Modulo de Depreciacion-Amortiza'!BR407","v":24042882.192169007},{"$f":"+'Modulo de Depreciacion-Amortiza'!BS407","v":24077870.60418053},{"$f":"+'Modulo de Depreciacion-Amortiza'!BT407","v":24112987.591937412},{"$f":"+'Modulo de Depreciacion-Amortiza'!BU407","v":24148233.627931025},{"$f":"+'Modulo de Depreciacion-Amortiza'!BV407","v":24183609.186389029},{"$f":"+'Modulo de Depreciacion-Amortiza'!BW407","v":24219114.743281808},{"$f":"+'Modulo de Depreciacion-Amortiza'!BX407","v":24254750.776328817},{"$f":"+'Modulo de Depreciacion-Amortiza'!BY407","v":24290517.765005067},{"$f":"+'Modulo de Depreciacion-Amortiza'!BZ407","v":24326416.190547526},{"$f":"+'Modulo de Depreciacion-Amortiza'!CA407","v":24362446.535961635},{"$f":"+'Modulo de Depreciacion-Amortiza'!CB407","v":24398609.286027767},{"$f":"+'Modulo de Depreciacion-Amortiza'!CC407","v":24434904.927307788},{"$f":"+'Modulo de Depreciacion-Amortiza'!CD407","v":24471333.948151581},{"$f":"+'Modulo de Depreciacion-Amortiza'!CE407","v":24507896.838703621},{"$f":"+'Modulo de Depreciacion-Amortiza'!CF407","v":24544594.09090957},{"$f":"+'Modulo de Depreciacion-Amortiza'!CG407","v":24581426.198522888},{"$f":"+'Modulo de Depreciacion-Amortiza'!CH407","v":24618393.657111511}]
[null,"     Depreciación acumulada",14386485.082,{"$f":"+'Modulo de Depreciacion-Amortiza'!C408","v":14480276.191666666},{"$f":"+'Modulo de Depreciacion-Amortiza'!D408","v":14574525.869450001},{"$f":"+'Modulo de Depreciacion-Amortiza'!E408","v":14669234.03335},{"$f":"+'Modulo de Depreciacion-Amortiza'!F408","v":14764400.683366667},{"$f":"+'Modulo de Depreciacion-Amortiza'!G408","v":14860025.819500001},{"$f":"+'Modulo de Depreciacion-Amortiza'!H408","v":14956109.441749997},{"$f":"+'Modulo de Depreciacion-Amortiza'!I408","v":15052651.550116666},{"$f":"+'Modulo de Depreciacion-Amortiza'!J408","v":15149652.1446},{"$f":"+'Modulo de Depreciacion-Amortiza'!K408","v":15247111.225200001},{"$f":"+'Modulo de Depreciacion-Amortiza'!L408","v":15312101.541916667},{"$f":"+'Modulo de Depreciacion-Amortiza'!M408","v":15377550.34475},{"$f":"+'Modulo de Depreciacion-Amortiza'!N408","v":15443457.6337},{"$f":"+'Modulo de Depreciacion-Amortiza'!O408","v":15509823.408700002},{"$f":"+'Modulo de Depreciacion-Amortiza'!P408","v":15576649.767286731},{"$f":"+'Modulo de Depreciacion-Amortiza'!Q408","v":15643938.585934734},{"$f":"+'Modulo de Depreciacion-Amortiza'!R408","v":15711691.74876355},{"$f":"+'Modulo de Depreciacion-Amortiza'!S408","v":15779911.147568844},{"$f":"+'Modulo de Depreciacion-Amortiza'!T408","v":15848598.681853702},{"$f":"+'Modulo de Depreciacion-Amortiza'!U408","v":15917756.258860011},{"$f":"+'Modulo de Depreciacion-Amortiza'!V408","v":15987385.793600004},{"$f":"+'Modulo de Depreciacion-Amortiza'!W408","v":16057489.208887907},{"$f":"+'Modulo de Depreciacion-Amortiza'!X408","v":16128068.435371732},{"$f":"+'Modulo de Depreciacion-Amortiza'!Y408","v":16199125.411565188},{"$f":"+'Modulo de Depreciacion-Amortiza'!Z408","v":16270662.083879732},{"$f":"+'Modulo de Depreciacion-Amortiza'!AA408","v":16342680.406656737},{"$f":"+'Modulo de Depreciacion-Amortiza'!AB408","v":16415182.342199808},{"$f":"+'Modulo de Depreciacion-Amortiza'!AC408","v":16488169.667693684},{"$f":"+'Modulo de Depreciacion-Amortiza'!AD408","v":16561644.166853921},{"$f":"+'Modulo de Depreciacion-Amortiza'!AE408","v":16635607.629950885},{"$f":"+'Modulo de Depreciacion-Amortiza'!AF408","v":16710061.853833849},{"$f":"+'Modulo de Depreciacion-Amortiza'!AG408","v":16785008.641955163},{"$f":"+'Modulo de Depreciacion-Amortiza'!AH408","v":16860449.804394521},{"$f":"+'Modulo de Depreciacion-Amortiza'!AI408","v":16936387.157883313},{"$f":"+'Modulo de Depreciacion-Amortiza'!AJ408","v":17012822.525829066},{"$f":"+'Modulo de Depreciacion-Amortiza'!AK408","v":17089757.738339998},{"$f":"+'Modulo de Depreciacion-Amortiza'!AL408","v":17167194.632249612},{"$f":"+'Modulo de Depreciacion-Amortiza'!AM408","v":17245135.05114143},{"$f":"+'Modulo de Depreciacion-Amortiza'!AN408","v":17323580.845373783},{"$f":"+'Modulo de Depreciacion-Amortiza'!AO408","v":17402533.87210473},{"$f":"+'Modulo de Depreciacion-Amortiza'!AP408","v":17481995.995317023},{"$f":"+'Modulo de Depreciacion-Amortiza'!AQ408","v":17561969.085843198},{"$f":"+'Modulo de Depreciacion-Amortiza'!AR408","v":17642455.02139074},{"$f":"+'Modulo de Depreciacion-Amortiza'!AS408","v":17723455.686567359},{"$f":"+'Modulo de Depreciacion-Amortiza'!AT408","v":17804972.972906332},{"$f":"+'Modulo de Depreciacion-Amortiza'!AU408","v":17887008.778891966},{"$f":"+'Modulo de Depreciacion-Amortiza'!AV408","v":17969565.009985127},{"$f":"+'Modulo de Depreciacion-Amortiza'!AW408","v":18052643.578648895},{"$f":"+'Modulo de Depreciacion-Amortiza'!AX408","v":18136246.40437429},{"$f":"+'Modulo de Depreciacion-Amortiza'!AY408","v":18220375.413706079},{"$f":"+'Modulo de Depreciacion-Amortiza'!AZ408","v":18305032.540268734},{"$f":"+'Modulo de Depreciacion-Amortiza'!BA408","v":18390219.724792421},{"$f":"+'Modulo de Depreciacion-Amortiza'!BB408","v":18475938.915139113},{"$f":"+'Modulo de Depreciacion-Amortiza'!BC408","v":18562192.066328812},{"$f":"+'Modulo de Depreciacion-Amortiza'!BD408","v":18648981.140565839},{"$f":"+'Modulo de Depreciacion-Amortiza'!BE408","v":18736308.107265253},{"$f":"+'Modulo de Depreciacion-Amortiza'!BF408","v":18824174.943079323},{"$f":"+'Modulo de Depreciacion-Amortiza'!BG408","v":18912583.631924152},{"$f":"+'Modulo de Depreciacion-Amortiza'!BH408","v":19001536.165006351},{"$f":"+'Modulo de Depreciacion-Amortiza'!BI408","v":19091034.540849835},{"$f":"+'Modulo de Depreciacion-Amortiza'!BJ408","v":19181080.765322719},{"$f":"+'Modulo de Depreciacion-Amortiza'!BK408","v":19271676.851664286},{"$f":"+'Modulo de Depreciacion-Amortiza'!BL408","v":19362378.292728774},{"$f":"+'Modulo de Depreciacion-Amortiza'!BM408","v":19453187.116579205},{"$f":"+'Modulo de Depreciacion-Amortiza'!BN408","v":19544105.358731341},{"$f":"+'Modulo de Depreciacion-Amortiza'!BO408","v":19635135.062181085},{"$f":"+'Modulo de Depreciacion-Amortiza'!BP408","v":19726278.277431961},{"$f":"+'Modulo de Depreciacion-Amortiza'!BQ408","v":19817537.062522691},{"$f":"+'Modulo de Depreciacion-Amortiza'!BR408","v":19908913.48305491},{"$f":"+'Modulo de Depreciacion-Amortiza'!BS408","v":20000409.612220939},{"$f":"+'Modulo de Depreciacion-Amortiza'!BT408","v":20092027.530831683},{"$f":"+'Modulo de Depreciacion-Amortiza'!BU408","v":20183769.327344637},{"$f":"+'Modulo de Depreciacion-Amortiza'!BV408","v":20275637.097891968},{"$f":"+'Modulo de Depreciacion-Amortiza'!BW408","v":20367632.946375422},{"$f":"+'Modulo de Depreciacion-Amortiza'!BX408","v":20459756.941531323},{"$f":"+'Modulo de Depreciacion-Amortiza'!BY408","v":20552009.375153597},{"$f":"+'Modulo de Depreciacion-Amortiza'!BZ408","v":20644390.539378695},{"$f":"+'Modulo de Depreciacion-Amortiza'!CA408","v":20736900.726683885},{"$f":"+'Modulo de Depreciacion-Amortiza'!CB408","v":20829540.229885507},{"$f":"+'Modulo de Depreciacion-Amortiza'!CC408","v":20922309.34213724},{"$f":"+'Modulo de Depreciacion-Amortiza'!CD408","v":21015208.356928322},{"$f":"+'Modulo de Depreciacion-Amortiza'!CE408","v":21108237.568081748},{"$f":"+'Modulo de Depreciacion-Amortiza'!CF408","v":21201397.269752488},{"$f":"+'Modulo de Depreciacion-Amortiza'!CG408","v":21294687.756425641},{"$f":"+'Modulo de Depreciacion-Amortiza'!CH408","v":21388109.322914597}]
[null,"ACTIVO FIJO NETO",{"$f":"C23-C24","v":7550605.1179999989},{"$f":"D23-D24","v":7485040.475333333},7419017.4645499978,7352535.9676499981,7285595.984633334,7218197.5154999997,7150340.5602500029,7082025.1188833341,7013251.191399999,6944018.7777999975,6907255.1280833352,6870032.9922500011,6832352.3662999999,6794342.3889124114,6755987.3529675473,6717285.8526541386,6678236.4764334522,6638837.8070159927,6599088.4213380311,6558986.8905381076,6518531.7799334154,6477721.6489960495,6436555.0513292421,6395030.5346434005,6353146.6407321431,6310901.9054481667,6268282.9696573336,6225288.4582440946,6181916.9910396244,6138167.1828032397,6094037.6432037558,6049526.9768007956,6004633.7830259949,5959356.656164173,5913694.185334418,5867644.9544710815,5821207.5423047692,5774380.5223431662,5727162.4628519006,5679551.9268352203,5631547.4720167033,5583147.6508198306,5534351.0103485286,5485156.0923675895,5435561.4332830757,5385565.5641226247,5335167.0105156824,5284364.2926736549,5233155.925370004,5181540.4179202951,5129516.2741620727,5077081.9924347959,5024236.0655595995,4970976.9808190279,4917303.2199366689,4863213.2590567395,4808705.5687235817,4753778.6138610691,4698430.8537519649,4642660.7420171984,4586466.7265950404,4529847.2497202456,4473247.2756863907,4416665.2352582067,4360099.5534337871,{"$f":"BP23-BP24","v":4303548.6494233757},4247010.9366281293,4190484.8226187602,4133968.7091140971,4077460.9919595905,4020960.0611057281,3964464.3005863875,3907972.0884970613,3851481.7969063856,3794993.8347974941,3738508.3898514695,3682025.6511688307,3625545.8092777506,3569069.0561422594,3512595.5851705484,3456125.5912232585,3399659.2706218734,3343196.8211570829,3286738.4420972466,3230284.334196914]
[null,"Otros ",68451026.230000004,{"$f":"+C26+'Flujo de Caja'!C34","v":68451026.230000004},{"$f":"+D26+'Flujo de Caja'!D34","v":78451026.230000004},{"$f":"+E26+'Flujo de Caja'!E34","v":78451026.230000004},{"$f":"+F26+'Flujo de Caja'!F34","v":78451026.230000004},{"$f":"+G26+'Flujo de Caja'!G34","v":78451026.230000004},{"$f":"+H26+'Flujo de Caja'!H34","v":78451026.230000004},{"$f":"+I26+'Flujo de Caja'!I34","v":78451026.230000004},{"$f":"+J26+'Flujo de Caja'!J34","v":78451026.230000004},{"$f":"+K26+'Flujo de Caja'!K34","v":78451026.230000004},{"$f":"+L26+'Flujo de Caja'!L34","v":78451026.230000004},{"$f":"+M26+'Flujo de Caja'!M34","v":78451026.230000004},{"$f":"+N26+'Flujo de Caja'!N34","v":78451026.230000004},{"$f":"+O26+'Flujo de Caja'!O34","v":78451026.230000004},{"$f":"+P26+'Flujo de Caja'!P34","v":88451026.230000004},{"$f":"+Q26+'Flujo de Caja'!Q34","v":88451026.230000004},{"$f":"+R26+'Flujo de Caja'!R34","v":88451026.230000004},{"$f":"+S26+'Flujo de Caja'!S34","v":88451026.230000004},{"$f":"+T26+'Flujo de Caja'!T34","v":88451026.230000004},{"$f":"+U26+'Flujo de Caja'!U34","v":88451026.230000004},{"$f":"+V26+'Flujo de Caja'!V34","v":88451026.230000004},{"$f":"+W26+'Flujo de Caja'!W34","v":88451026.230000004},{"$f":"+X26+'Flujo de Caja'!X34","v":88451026.230000004},{"$f":"+Y26+'Flujo de Caja'!Y34","v":88451026.230000004},{"$f":"+Z26+'Flujo de Caja'!Z34","v":88451026.230000004},{"$f":"+AA26+'Flujo de Caja'!AA34","v":88451026.230000004},{"$f":"+AB26+'Flujo de Caja'!AB34","v":98451026.230000004},{"$f":"+AC26+'Flujo de Caja'!AC34","v":98451026.230000004},{"$f":"+AD26+'Flujo de Caja'!AD34","v":98451026.230000004},{"$f":"+AE26+'Flujo de Caja'!AE34","v":98451026.230000004},{"$f":"+AF26+'Flujo de Caja'!AF34","v":98451026.230000004},{"$f":"+AG26+'Flujo de Caja'!AG34","v":98451026.230000004},{"$f":"+AH26+'Flujo de Caja'!AH34","v":98451026.230000004},{"$f":"+AI26+'Flujo de Caja'!AI34","v":98451026.230000004},{"$f":"+AJ26+'Flujo de Caja'!AJ34","v":98451026.230000004},{"$f":"+AK26+'Flujo de Caja'!AK34","v":98451026.230000004},{"$f":"+AL26+'Flujo de Caja'!AL34","v":98451026.230000004},{"$f":"+AM26+'Flujo de Caja'!AM34","v":98451026.230000004},{"$f":"+AN26+'Flujo de Caja'!AN34","v":108451026.23},{"$f":"+AO26+'Flujo de Caja'!AO34","v":108451026.23},{"$f":"+AP26+'Flujo de Caja'!AP34","v":108451026.23},{"$f":"+AQ26+'Flujo de Caja'!AQ34","v":108451026.23},{"$f":"+AR26+'Flujo de Caja'!AR34","v":108451026.23},{"$f":"+AS26+'Flujo de Caja'!AS34","v":108451026.23},{"$f":"+AT26+'Flujo de Caja'!AT34","v":108451026.23},{"$f":"+AU26+'Flujo de Caja'!AU34","v":108451026.23},{"$f":"+AV26+'Flujo de Caja'!AV34","v":108451026.23},{"$f":"+AW26+'Flujo de Caja'!AW34","v":108451026.23},{"$f":"+AX26+'Flujo de Caja'!AX34","v":108451026.23},{"$f":"+AY26+'Flujo de Caja'!AY34","v":108451026.23},{"$f":"+AZ26+'Flujo de Caja'!AZ34","v":118451026.23},{"$f":"+BA26+'Flujo de Caja'!BA34","v":118451026.23},{"$f":"+BB26+'Flujo de Caja'!BB34","v":118451026.23},{"$f":"+BC26+'Flujo de Caja'!BC34","v":118451026.23},{"$f":"+BD26+'Flujo de Caja'!BD34","v":118451026.23},{"$f":"+BE26+'Flujo de Caja'!BE34","v":118451026.23},{"$f":"+BF26+'Flujo de Caja'!BF34","v":118451026.23},{"$f":"+BG26+'Flujo de Caja'!BG34","v":118451026.23},{"$f":"+BH26+'Flujo de Caja'!BH34","v":118451026.23},{"$f":"+BI26+'Flujo de Caja'!BI34","v":118451026.23},{"$f":"+BJ26+'Flujo de Caja'!BJ34","v":118451026.23},{"$f":"+BK26+'Flujo de Caja'!BK34","v":118451026.23},{"$f":"+BL26+'Flujo de Caja'!BL34","v":128451026.23},{"$f":"+BM26+'Flujo de Caja'!BM34","v":128451026.23},{"$f":"+BN26+'Flujo de Caja'!BN34","v":128451026.23},{"$f":"+BO26+'Flujo de Caja'!BO34","v":128451026.23},{"$f":"+BP26+'Flujo de Caja'!BP34","v":128451026.23},{"$f":"+BQ26+'Flujo de Caja'!BQ34","v":128451026.23},{"$f":"+BR26+'Flujo de Caja'!BR34","v":128451026.23},{"$f":"+BS26+'Flujo de Caja'!BS34","v":128451026.23},{"$f":"+BT26+'Flujo de Caja'!BT34","v":128451026.23},{"$f":"+BU26+'Flujo de Caja'!BU34","v":128451026.23},{"$f":"+BV26+'Flujo de Caja'!BV34","v":128451026.23},{"$f":"+BW26+'Flujo de Caja'!BW34","v":128451026.23},{"$f":"+BX26+'Flujo de Caja'!BX34","v":138451026.23000002},{"$f":"+BY26+'Flujo de Caja'!BY34","v":138451026.23000002},{"$f":"+BZ26+'Flujo de Caja'!BZ34","v":138451026.23000002},{"$f":"+CA26+'Flujo de Caja'!CA34","v":138451026.23000002},{"$f":"+CB26+'Flujo de Caja'!CB34","v":138451026.23000002},{"$f":"+CC26+'Flujo de Caja'!CC34","v":138451026.23000002},{"$f":"+CD26+'Flujo de Caja'!CD34","v":138451026.23000002},{"$f":"+CE26+'Flujo de Caja'!CE34","v":138451026.23000002},{"$f":"+CF26+'Flujo de Caja'!CF34","v":138451026.23000002},{"$f":"+CG26+'Flujo de Caja'!CG34","v":138451026.23000002},{"$f":"+CH26+'Flujo de Caja'!CH34","v":138451026.23000002}]
[null,"Diferidos",0,{"$f":"+'Modulo de Depreciacion-Amortiza'!C513-'Modulo de Depreciacion-Amortiza'!C514","v":71475},{"$f":"+'Modulo de Depreciacion-Amortiza'!D513-'Modulo de Depreciacion-Amortiza'!D514","v":140964.58333333334},{"$f":"+'Modulo de Depreciacion-Amortiza'!E513-'Modulo de Depreciacion-Amortiza'!E514","v":208468.75},{"$f":"+'Modulo de Depreciacion-Amortiza'!F513-'Modulo de Depreciacion-Amortiza'!F514","v":273987.5},{"$f":"+'Modulo de Depreciacion-Amortiza'!G513-'Modulo de Depreciacion-Amortiza'!G514","v":337520.83333333331},{"$f":"+'Modulo de Depreciacion-Amortiza'!H513-'Modulo de Depreciacion-Amortiza'!H514","v":399068.75},{"$f":"+'Modulo de Depreciacion-Amortiza'!I513-'Modulo de Depreciacion-Amortiza'!I514","v":458631.25},{"$f":"+'Modulo de Depreciacion-Amortiza'!J513-'Modulo de Depreciacion-Amortiza'!J514","v":516208.33333333331},{"$f":"+'Modulo de Depreciacion-Amortiza'!K513-'Modulo de Depreciacion-Amortiza'!K514","v":571800},{"$f":"+'Modulo de Depreciacion-Amortiza'!L513-'Modulo de Depreciacion-Amortiza'!L514","v":625406.25},{"$f":"+'Modulo de Depreciacion-Amortiza'!M513-'Modulo de Depreciacion-Amortiza'!M514","v":677027.08333333337},{"$f":"+'Modulo de Depreciacion-Amortiza'!N513-'Modulo de Depreciacion-Amortiza'!N514","v":726662.5},{"$f":"+'Modulo de Depreciacion-Amortiza'!O513-'Modulo de Depreciacion-Amortiza'!O514","v":774639.48279453325},{"$f":"+'Modulo de Depreciacion-Amortiza'!P513-'Modulo de Depreciacion-Amortiza'!P514","v":820914.49623281241},{"$f":"+'Modulo de Depreciacion-Amortiza'!Q513-'Modulo de Depreciacion-Amortiza'!Q514","v":865480.60628100426},{"$f":"+'Modulo de Depreciacion-Amortiza'!R513-'Modulo de Depreciacion-Amortiza'!R514","v":908330.85065516294},{"$f":"+'Modulo de Depreciacion-Amortiza'!S513-'Modulo de Depreciacion-Amortiza'!S514","v":949458.23870613682},{"$f":"+'Modulo de Depreciacion-Amortiza'!T513-'Modulo de Depreciacion-Amortiza'!T514","v":988855.75130400341},{"$f":"+'Modulo de Depreciacion-Amortiza'!U513-'Modulo de Depreciacion-Amortiza'!U514","v":1026516.3407220365},{"$f":"+'Modulo de Depreciacion-Amortiza'!V513-'Modulo de Depreciacion-Amortiza'!V514","v":1062432.9305201992},{"$f":"+'Modulo de Depreciacion-Amortiza'!W513-'Modulo de Depreciacion-Amortiza'!W514","v":1096598.4154281612},{"$f":"+'Modulo de Depreciacion-Amortiza'!X513-'Modulo de Depreciacion-Amortiza'!X514","v":1129005.6612278416},{"$f":"+'Modulo de Depreciacion-Amortiza'!Y513-'Modulo de Depreciacion-Amortiza'!Y514","v":1159647.5046354719},{"$f":"+'Modulo de Depreciacion-Amortiza'!Z513-'Modulo de Depreciacion-Amortiza'!Z514","v":1188516.7531831791},{"$f":"+'Modulo de Depreciacion-Amortiza'!AA513-'Modulo de Depreciacion-Amortiza'!AA514","v":1215606.1851000856},{"$f":"+'Modulo de Depreciacion-Amortiza'!AB513-'Modulo de Depreciacion-Amortiza'!AB514","v":1240878.4440502292},{"$f":"+'Modulo de Depreciacion-Amortiza'!AC513-'Modulo de Depreciacion-Amortiza'!AC514","v":1264326.8522693084},{"$f":"+'Modulo de Depreciacion-Amortiza'!AD513-'Modulo de Depreciacion-Amortiza'!AD514","v":1285944.7074535126},{"$f":"+'Modulo de Depreciacion-Amortiza'!AE513-'Modulo de Depreciacion-Amortiza'!AE514","v":1305725.2826693407},{"$f":"+'Modulo de Depreciacion-Amortiza'!AF513-'Modulo de Depreciacion-Amortiza'!AF514","v":1323661.8262630939},{"$f":"+'Modulo de Depreciacion-Amortiza'!AG513-'Modulo de Depreciacion-Amortiza'!AG514","v":1339747.5617700324},{"$f":"+'Modulo de Depreciacion-Amortiza'!AH513-'Modulo de Depreciacion-Amortiza'!AH514","v":1353975.6878232011},{"$f":"+'Modulo de Depreciacion-Amortiza'!AI513-'Modulo de Depreciacion-Amortiza'!AI514","v":1366339.3780619162},{"$f":"+'Modulo de Depreciacion-Amortiza'!AJ513-'Modulo de Depreciacion-Amortiza'!AJ514","v":1376831.7810399206},{"$f":"+'Modulo de Depreciacion-Amortiza'!AK513-'Modulo de Depreciacion-Amortiza'!AK514","v":1385446.0201331975},{"$f":"+'Modulo de Depreciacion-Amortiza'!AL513-'Modulo de Depreciacion-Amortiza'!AL514","v":1392175.1934474478},{"$f":"+'Modulo de Depreciacion-Amortiza'!AM513-'Modulo de Depreciacion-Amortiza'!AM514","v":1397012.3737252266},{"$f":"+'Modulo de Depreciacion-Amortiza'!AN513-'Modulo de Depreciacion-Amortiza'!AN514","v":1401936.0249194046},{"$f":"+'Modulo de Depreciacion-Amortiza'!AO513-'Modulo de Depreciacion-Amortiza'!AO514","v":1406939.1687662874},{"$f":"+'Modulo de Depreciacion-Amortiza'!AP513-'Modulo de Depreciacion-Amortiza'!AP514","v":1412014.8013583918},{"$f":"+'Modulo de Depreciacion-Amortiza'!AQ513-'Modulo de Depreciacion-Amortiza'!AQ514","v":1417155.8930502101},{"$f":"+'Modulo de Depreciacion-Amortiza'!AR513-'Modulo de Depreciacion-Amortiza'!AR514","v":1422355.3883636268},{"$f":"+'Modulo de Depreciacion-Amortiza'!AS513-'Modulo de Depreciacion-Amortiza'!AS514","v":1427606.2058929894},{"$f":"+'Modulo de Depreciacion-Amortiza'!AT513-'Modulo de Depreciacion-Amortiza'!AT514","v":1432901.2382098285},{"$f":"+'Modulo de Depreciacion-Amortiza'!AU513-'Modulo de Depreciacion-Amortiza'!AU514","v":1438233.3517672308},{"$f":"+'Modulo de Depreciacion-Amortiza'!AV513-'Modulo de Depreciacion-Amortiza'!AV514","v":1443595.3868038566},{"$f":"+'Modulo de Depreciacion-Amortiza'!AW513-'Modulo de Depreciacion-Amortiza'!AW514","v":1448980.157247609},{"$f":"+'Modulo de Depreciacion-Amortiza'!AX513-'Modulo de Depreciacion-Amortiza'!AX514","v":1454380.4506189455},{"$f":"+'Modulo de Depreciacion-Amortiza'!AY513-'Modulo de Depreciacion-Amortiza'!AY514","v":1459789.0279338355},{"$f":"+'Modulo de Depreciacion-Amortiza'!AZ513-'Modulo de Depreciacion-Amortiza'!AZ514","v":1465207.7064617663},{"$f":"+'Modulo de Depreciacion-Amortiza'!BA513-'Modulo de Depreciacion-Amortiza'!BA514","v":1470637.3197551169},{"$f":"+'Modulo de Depreciacion-Amortiza'!BB513-'Modulo de Depreciacion-Amortiza'!BB514","v":1476078.7076741764},{"$f":"+'Modulo de Depreciacion-Amortiza'!BC513-'Modulo de Depreciacion-Amortiza'!BC514","v":1481532.7164235436},{"$f":"+'Modulo de Depreciacion-Amortiza'!BD513-'Modulo de Depreciacion-Amortiza'!BD514","v":1487000.1985887159},{"$f":"+'Modulo de Depreciacion-Amortiza'!BE513-'Modulo de Depreciacion-Amortiza'!BE514","v":1492482.0131728635},{"$f":"+'Modulo de Depreciacion-Amortiza'!BF513-'Modulo de Depreciacion-Amortiza'!BF514","v":1497979.0256337961},{"$f":"+'Modulo de Depreciacion-Amortiza'!BG513-'Modulo de Depreciacion-Amortiza'!BG514","v":1503492.1079211188},{"$f":"+'Modulo de Depreciacion-Amortiza'!BH513-'Modulo de Depreciacion-Amortiza'!BH514","v":1509022.1385135786},{"$f":"+'Modulo de Depreciacion-Amortiza'!BI513-'Modulo de Depreciacion-Amortiza'!BI514","v":1514570.0024566036},{"$f":"+'Modulo de Depreciacion-Amortiza'!BJ513-'Modulo de Depreciacion-Amortiza'!BJ514","v":1520136.5914000361},{"$f":"+'Modulo de Depreciacion-Amortiza'!BK513-'Modulo de Depreciacion-Amortiza'!BK514","v":1525722.803636061},{"$f":"+'Modulo de Depreciacion-Amortiza'!BL513-'Modulo de Depreciacion-Amortiza'!BL514","v":1531329.5441373233},{"$f":"+'Modulo de Depreciacion-Amortiza'!BM513-'Modulo de Depreciacion-Amortiza'!BM514","v":1536956.8883412862},{"$f":"+'Modulo de Depreciacion-Amortiza'!BN513-'Modulo de Depreciacion-Amortiza'!BN514","v":1542604.9119626288},{"$f":"+'Modulo de Depreciacion-Amortiza'!BO513-'Modulo de Depreciacion-Amortiza'!BO514","v":1548273.6909942687},{"$f":"+'Modulo de Depreciacion-Amortiza'!BP513-'Modulo de Depreciacion-Amortiza'!BP514","v":1553963.3017083835},{"$f":"+'Modulo de Depreciacion-Amortiza'!BQ513-'Modulo de Depreciacion-Amortiza'!BQ514","v":1559673.8206574349},{"$f":"+'Modulo de Depreciacion-Amortiza'!BR513-'Modulo de Depreciacion-Amortiza'!BR514","v":1565405.3246752024},{"$f":"+'Modulo de Depreciacion-Amortiza'!BS513-'Modulo de Depreciacion-Amortiza'!BS514","v":1571157.8908778126},{"$f":"+'Modulo de Depreciacion-Amortiza'!BT513-'Modulo de Depreciacion-Amortiza'!BT514","v":1576931.5966647812},{"$f":"+'Modulo de Depreciacion-Amortiza'!BU513-'Modulo de Depreciacion-Amortiza'!BU514","v":1582726.5197200505},{"$f":"+'Modulo de Depreciacion-Amortiza'!BV513-'Modulo de Depreciacion-Amortiza'!BV514","v":1588542.7380130389},{"$f":"+'Modulo de Depreciacion-Amortiza'!BW513-'Modulo de Depreciacion-Amortiza'!BW514","v":1594380.3297996852},{"$f":"+'Modulo de Depreciacion-Amortiza'!BX513-'Modulo de Depreciacion-Amortiza'!BX514","v":1600239.3736235052},{"$f":"+'Modulo de Depreciacion-Amortiza'!BY513-'Modulo de Depreciacion-Amortiza'!BY514","v":1606119.9483166458},{"$f":"+'Modulo de Depreciacion-Amortiza'!BZ513-'Modulo de Depreciacion-Amortiza'!BZ514","v":1612022.1330009494},{"$f":"+'Modulo de Depreciacion-Amortiza'!CA513-'Modulo de Depreciacion-Amortiza'!CA514","v":1617946.0070890132},{"$f":"+'Modulo de Depreciacion-Amortiza'!CB513-'Modulo de Depreciacion-Amortiza'!CB514","v":1623891.6502852626},{"$f":"+'Modulo de Depreciacion-Amortiza'!CC513-'Modulo de Depreciacion-Amortiza'!CC514","v":1629859.1425870219},{"$f":"+'Modulo de Depreciacion-Amortiza'!CD513-'Modulo de Depreciacion-Amortiza'!CD514","v":1635848.5642855885},{"$f":"+'Modulo de Depreciacion-Amortiza'!CE513-'Modulo de Depreciacion-Amortiza'!CE514","v":1641859.9959673164},{"$f":"+'Modulo de Depreciacion-Amortiza'!CF513-'Modulo de Depreciacion-Amortiza'!CF514","v":1647893.5185146984},{"$f":"+'Modulo de Depreciacion-Amortiza'!CG513-'Modulo de Depreciacion-Amortiza'!CG514","v":1653949.2131074546},{"$f":"+'Modulo de Depreciacion-Amortiza'!CH513-'Modulo de Depreciacion-Amortiza'!CH514","v":1660027.1612236267}]
[null,"TOTAL ACTIVO",{"$f":"C22+C25+C26+C27","v":4064949928.1529999},{"$f":"D22+D25+D26+D27","v":4043262556.7317004},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BP22+BP25+BP26+BP27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"PASIVO"]
[null,"Obligaciones Financieras Moneda Local",23852.99,{"$f":"+'Modulo de deuda'!D238","v":23853},{"$f":"+'Modulo de deuda'!E238","v":23853},{"$f":"+'Modulo de deuda'!F238","v":23853},{"$f":"+'Modulo de deuda'!G238","v":23853},{"$f":"+'Modulo de deuda'!H238","v":23853},{"$f":"+'Modulo de deuda'!I238","v":23853},{"$f":"+'Modulo de deuda'!J238","v":23853},{"$f":"+'Modulo de deuda'!K238","v":23853},{"$f":"+'Modulo de deuda'!L238","v":23853},{"$f":"+'Modulo de deuda'!M238","v":23853},{"$f":"+'Modulo de deuda'!N238","v":21203},{"$f":"+'Modulo de deuda'!O238","v":21203},{"$f":"+'Modulo de deuda'!P238","v":21203},{"$f":"+'Modulo de deuda'!Q238","v":21203},{"$f":"+'Modulo de deuda'!R238","v":21203},{"$f":"+'Modulo de deuda'!S238","v":21203},{"$f":"+'Modulo de deuda'!T238","v":21203},{"$f":"+'Modulo de deuda'!U238","v":21203},{"$f":"+'Modulo de deuda'!V238","v":21203},{"$f":"+'Modulo de deuda'!W238","v":21203},{"$f":"+'Modulo de deuda'!X238","v":21203},{"$f":"+'Modulo de deuda'!Y238","v":21203},{"$f":"+'Modulo de deuda'!Z238","v":18553},{"$f":"+'Modulo de deuda'!AA238","v":18553},{"$f":"+'Modulo de deuda'!AB238","v":18553},{"$f":"+'Modulo de deuda'!AC238","v":18553},{"$f":"+'Modulo de deuda'!AD238","v":18553},{"$f":"+'Modulo de deuda'!AE238","v":18553},{"$f":"+'Modulo de deuda'!AF238","v":18553},{"$f":"+'Modulo de deuda'!AG238","v":18553},{"$f":"+'Modulo de deuda'!AH238","v":18553},{"$f":"+'Modulo de deuda'!AI238","v":18553},{"$f":"+'Modulo de deuda'!AJ238","v":18553},{"$f":"+'Modulo de deuda'!AK238","v":18553},{"$f":"+'Modulo de deuda'!AL238","v":15903},{"$f":"+'Modulo de deuda'!AM238","v":15903},{"$f":"+'Modulo de deuda'!AN238","v":15903},{"$f":"+'Modulo de deuda'!AO238","v":15903},{"$f":"+'Modulo de deuda'!AP238","v":15903},{"$f":"+'Modulo de deuda'!AQ238","v":15903},{"$f":"+'Modulo de deuda'!AR238","v":15903},{"$f":"+'Modulo de deuda'!AS238","v":15903},{"$f":"+'Modulo de deuda'!AT238","v":15903},{"$f":"+'Modulo de deuda'!AU238","v":15903},{"$f":"+'Modulo de deuda'!AV238","v":15903},{"$f":"+'Modulo de deuda'!AW238","v":15903},{"$f":"+'Modulo de deuda'!AX238","v":13253},{"$f":"+'Modulo de deuda'!AY238","v":13253},{"$f":"+'Modulo de deuda'!AZ238","v":13253},{"$f":"+'Modulo de deuda'!BA238","v":13253},{"$f":"+'Modulo de deuda'!BB238","v":13253},{"$f":"+'Modulo de deuda'!BC238","v":13253},{"$f":"+'Modulo de deuda'!BD238","v":13253},{"$f":"+'Modulo de deuda'!BE238","v":13253},{"$f":"+'Modulo de deuda'!BF238","v":13253},{"$f":"+'Modulo de deuda'!BG238","v":13253},{"$f":"+'Modulo de deuda'!BH238","v":13253},{"$f":"+'Modulo de deuda'!BI238","v":13253},{"$f":"+'Modulo de deuda'!BJ238","v":10603},{"$f":"+'Modulo de deuda'!BK238","v":10603},{"$f":"+'Modulo de deuda'!BL238","v":10603},{"$f":"+'Modulo de deuda'!BM238","v":10603},{"$f":"+'Modulo de deuda'!BN238","v":10603},{"$f":"+'Modulo de deuda'!BO238","v":10603},{"$f":"+'Modulo de deuda'!BP238","v":10603},{"$f":"+'Modulo de deuda'!BQ238","v":10603},{"$f":"+'Modulo de deuda'!BR238","v":10603},{"$f":"+'Modulo de deuda'!BS238","v":10603},{"$f":"+'Modulo de deuda'!BT238","v":10603},{"$f":"+'Modulo de deuda'!BU238","v":10603},{"$f":"+'Modulo de deuda'!BV238","v":10603},{"$f":"+'Modulo de deuda'!BW238","v":10603},{"$f":"+'Modulo de deuda'!BX238","v":10603},{"$f":"+'Modulo de deuda'!BY238","v":10603},{"$f":"+'Modulo de deuda'!BZ238","v":10603},{"$f":"+'Modulo de deuda'!CA238","v":10603},{"$f":"+'Modulo de deuda'!CB238","v":10603},{"$f":"+'Modulo de deuda'!CC238","v":10603},{"$f":"+'Modulo de deuda'!CD238","v":10603},{"$f":"+'Modulo de deuda'!CE238","v":10603},{"$f":"+'Modulo de deuda'!CF238","v":10603},{"$f":"+'Modulo de deuda'!CG238","v":10603},{"$f":"+'Modulo de deuda'!CH238","v":10603},{"$f":"+'Modulo de deuda'!CI238","v":10603}]
[null,"Obligaciones Financieras en Moneda Extranjera",248603444.09999999,{"$f":"+'Modulo de deuda'!D173","v":246959184.90538988},{"$f":"+'Modulo de deuda'!E173","v":282080682.49478793},{"$f":"+'Modulo de deuda'!F173","v":282227553.79754674},{"$f":"+'Modulo de deuda'!G173","v":362781004.94089657},{"$f":"+'Modulo de deuda'!H173","v":359969312.31282103},{"$f":"+'Modulo de deuda'!I173","v":361559427.36895388},{"$f":"+'Modulo de deuda'!J173","v":360404796.39917636},{"$f":"+'Modulo de deuda'!K173","v":362258585.17078453},{"$f":"+'Modulo de deuda'!L173","v":409769385.89799196},{"$f":"+'Modulo de deuda'!M173","v":410636204.33094305},{"$f":"+'Modulo de deuda'!N173","v":407924429.72482848},{"$f":"+'Modulo de deuda'!O173","v":409753035.36599976},{"$f":"+'Modulo de deuda'!P173","v":408317135.89659035},{"$f":"+'Modulo de deuda'!Q173","v":409980670.45121783},{"$f":"+'Modulo de deuda'!R173","v":403022529.79541355},{"$f":"+'Modulo de deuda'!S173","v":398543619.62602144},{"$f":"+'Modulo de deuda'!T173","v":395219007.90145564},{"$f":"+'Modulo de deuda'!U173","v":469902370.06177485},{"$f":"+'Modulo de deuda'!V173","v":591381991.59532595},{"$f":"+'Modulo de deuda'!W173","v":593791355.03250575},{"$f":"+'Modulo de deuda'!X173","v":587369001.55919516},{"$f":"+'Modulo de deuda'!Y173","v":583489986.2864511},{"$f":"+'Modulo de deuda'!Z173","v":580796669.61983931},{"$f":"+'Modulo de deuda'!AA173","v":582879820.29684734},{"$f":"+'Modulo de deuda'!AB173","v":581993996.57670033},{"$f":"+'Modulo de deuda'!AC173","v":584365112.16009402},{"$f":"+'Modulo de deuda'!AD173","v":577686012.67294788},{"$f":"+'Modulo de deuda'!AE173","v":573612659.46111274},{"$f":"+'Modulo de deuda'!AF173","v":570753884.28731441},{"$f":"+'Modulo de deuda'!AG173","v":649806056.81240129},{"$f":"+'Modulo de deuda'!AH173","v":649112379.37519097},{"$f":"+'Modulo de deuda'!AI173","v":651756943.55826402},{"$f":"+'Modulo de deuda'!AJ173","v":645128672.42003083},{"$f":"+'Modulo de deuda'!AK173","v":642542365.79642451},{"$f":"+'Modulo de deuda'!AL173","v":639836109.47879243},{"$f":"+'Modulo de deuda'!AM173","v":642145639.79949522},{"$f":"+'Modulo de deuda'!AN173","v":641338244.95119011},{"$f":"+'Modulo de deuda'!AO173","v":643951136.34830892},{"$f":"+'Modulo de deuda'!AP173","v":637061803.93503451},{"$f":"+'Modulo de deuda'!AQ173","v":634313855.93937886},{"$f":"+'Modulo de deuda'!AR173","v":631442597.74623287},{"$f":"+'Modulo de deuda'!AS173","v":633710591.46718931},{"$f":"+'Modulo de deuda'!AT173","v":632784285.72440577},{"$f":"+'Modulo de deuda'!AU173","v":624172203.05333054},{"$f":"+'Modulo de deuda'!AV173","v":616967367.78758323},{"$f":"+'Modulo de deuda'!AW173","v":614005596.48842406},{"$f":"+'Modulo de deuda'!AX173","v":610916875.16763949},{"$f":"+'Modulo de deuda'!AY173","v":613093722.88850224},{"$f":"+'Modulo de deuda'!AZ173","v":611996788.15095055},{"$f":"+'Modulo de deuda'!BA173","v":603023673.66787863},{"$f":"+'Modulo de deuda'!BB173","v":595491954.25282454},{"$f":"+'Modulo de deuda'!BC173","v":592307474.71175981},{"$f":"+'Modulo de deuda'!BD173","v":588992300.75379312},{"$f":"+'Modulo de deuda'!BE173","v":591072117.63092327},{"$f":"+'Modulo de deuda'!BF173","v":589796691.41101336},{"$f":"+'Modulo de deuda'!BG173","v":580449965.75057089},{"$f":"+'Modulo de deuda'!BH173","v":572579611.17378914},{"$f":"+'Modulo de deuda'!BI173","v":569163230.02340698},{"$f":"+'Modulo de deuda'!BJ173","v":565612302.54465556},{"$f":"+'Modulo de deuda'!BK173","v":567916677.07877672},{"$f":"+'Modulo de deuda'!BL173","v":566455947.74163795},{"$f":"+'Modulo de deuda'!BM173","v":556723970.97986746},{"$f":"+'Modulo de deuda'!BN173","v":548504195.21961379},{"$f":"+'Modulo de deuda'!BO173","v":544847752.35818863},{"$f":"+'Modulo de deuda'!BP173","v":541052806.22021973},{"$f":"+'Modulo de deuda'!BQ173","v":543257122.32625127},{"$f":"+'Modulo de deuda'!BR173","v":542339521.75120258},{"$f":"+'Modulo de deuda'!BS173","v":532211968.1877228},{"$f":"+'Modulo de deuda'!BT173","v":523633327.05842149},{"$f":"+'Modulo de deuda'!BU173","v":519730075.61968893},{"$f":"+'Modulo de deuda'!BV173","v":515684262.90433216},{"$f":"+'Modulo de deuda'!BW173","v":517785224.42468381},{"$f":"+'Modulo de deuda'!BX173","v":516686530.43500984},{"$f":"+'Modulo de deuda'!BY173","v":506149797.48594934},{"$f":"+'Modulo de deuda'!BZ173","v":506447541.97542226},{"$f":"+'Modulo de deuda'!CA173","v":508510871.9513545},{"$f":"+'Modulo de deuda'!CB173","v":504267148.69848061},{"$f":"+'Modulo de deuda'!CC173","v":506321595.48230559},{"$f":"+'Modulo de deuda'!CD173","v":505096970.13199294},{"$f":"+'Modulo de deuda'!CE173","v":494200830.20780444},{"$f":"+'Modulo de deuda'!CF173","v":494406321.81298554},{"$f":"+'Modulo de deuda'!CG173","v":496420594.36746997},{"$f":"+'Modulo de deuda'!CH173","v":498443073.31767535},{"$f":"+'Modulo de deuda'!CI173","v":500473792.09747368}]
[null,"Cuentas por pagar",41997691.240000002,{"$f":"+'Modulo de CxP'!C27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!D27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!E27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!F27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!G27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!H27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!I27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!J27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!K27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!L27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!M27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!N27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!O27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!P27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!Q27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!R27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!S27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!T27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!U27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!V27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!W27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!X27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!Y27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!Z27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AA27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AB27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AC27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AD27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AE27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AF27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AG27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AH27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AI27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AJ27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AK27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AL27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AM27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AN27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AO27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AP27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AQ27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AR27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AS27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AT27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AU27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AV27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AW27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AX27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AY27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AZ27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BA27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BB27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BC27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BD27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BE27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BF27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BG27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BH27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BI27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BJ27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BK27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BL27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BM27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BN27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BO27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BP27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BQ27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BR27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BS27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BT27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BU27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BV27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BW27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BX27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BY27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BZ27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!CA27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!CB27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!CC27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!CD27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!CE27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!CF27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!CG27","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!CH27","v":{"$error":"#N/A"}}]
[null,"Titulos en circulación",2999321000,{"$f":"+'Modulo de emisiones'!G132+'Modulo de emisiones'!G476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!H132+'Modulo de emisiones'!H476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!I132+'Modulo de emisiones'!I476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!J132+'Modulo de emisiones'!J476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!K132+'Modulo de emisiones'!K476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!L132+'Modulo de emisiones'!L476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!M132+'Modulo de emisiones'!M476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!N132+'Modulo de emisiones'!N476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!O132+'Modulo de emisiones'!O476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!P132+'Modulo de emisiones'!P476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!Q132+'Modulo de emisiones'!Q476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!R132+'Modulo de emisiones'!R476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!S132+'Modulo de emisiones'!S476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!T132+'Modulo de emisiones'!T476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!U132+'Modulo de emisiones'!U476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!V132+'Modulo de emisiones'!V476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!W132+'Modulo de emisiones'!W476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!X132+'Modulo de emisiones'!X476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!Y132+'Modulo de emisiones'!Y476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!Z132+'Modulo de emisiones'!Z476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AA132+'Modulo de emisiones'!AA476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AB132+'Modulo de emisiones'!AB476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AC132+'Modulo de emisiones'!AC476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AD132+'Modulo de emisiones'!AD476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AE132+'Modulo de emisiones'!AE476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AF132+'Modulo de emisiones'!AF476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AG132+'Modulo de emisiones'!AG476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AH132+'Modulo de emisiones'!AH476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AI132+'Modulo de emisiones'!AI476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AJ132+'Modulo de emisiones'!AJ476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AK132+'Modulo de emisiones'!AK476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AL132+'Modulo de emisiones'!AL476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AM132+'Modulo de emisiones'!AM476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AN132+'Modulo de emisiones'!AN476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AO132+'Modulo de emisiones'!AO476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AP132+'Modulo de emisiones'!AP476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AQ132+'Modulo de emisiones'!AQ476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AR132+'Modulo de emisiones'!AR476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AS132+'Modulo de emisiones'!AS476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AT132+'Modulo de emisiones'!AT476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AU132+'Modulo de emisiones'!AU476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AV132+'Modulo de emisiones'!AV476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AW132+'Modulo de emisiones'!AW476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AX132+'Modulo de emisiones'!AX476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AY132+'Modulo de emisiones'!AY476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!AZ132+'Modulo de emisiones'!AZ476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BA132+'Modulo de emisiones'!BA476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BB132+'Modulo de emisiones'!BB476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BC132+'Modulo de emisiones'!BC476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BD132+'Modulo de emisiones'!BD476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BE132+'Modulo de emisiones'!BE476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BF132+'Modulo de emisiones'!BF476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BG132+'Modulo de emisiones'!BG476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BH132+'Modulo de emisiones'!BH476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BI132+'Modulo de emisiones'!BI476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BJ132+'Modulo de emisiones'!BJ476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BK132+'Modulo de emisiones'!BK476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BL132+'Modulo de emisiones'!BL476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BM132+'Modulo de emisiones'!BM476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BN132+'Modulo de emisiones'!BN476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BO132+'Modulo de emisiones'!BO476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BP132+'Modulo de emisiones'!BP476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BQ132+'Modulo de emisiones'!BQ476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BR132+'Modulo de emisiones'!BR476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BS132+'Modulo de emisiones'!BS476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BT132+'Modulo de emisiones'!BT476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BU132+'Modulo de emisiones'!BU476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BV132+'Modulo de emisiones'!BV476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BW132+'Modulo de emisiones'!BW476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BX132+'Modulo de emisiones'!BX476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BY132+'Modulo de emisiones'!BY476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!BZ132+'Modulo de emisiones'!BZ476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CA132+'Modulo de emisiones'!CA476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CB132+'Modulo de emisiones'!CB476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CC132+'Modulo de emisiones'!CC476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CD132+'Modulo de emisiones'!CD476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CE132+'Modulo de emisiones'!CE476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CF132+'Modulo de emisiones'!CF476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CG132+'Modulo de emisiones'!CG476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CH132+'Modulo de emisiones'!CH476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CI132+'Modulo de emisiones'!CI476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CJ132+'Modulo de emisiones'!CJ476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CK132+'Modulo de emisiones'!CK476","v":{"$error":"#N/A"}},{"$f":"+'Modulo de emisiones'!CL132+'Modulo de emisiones'!CL476","v":{"$error":"#N/A"}}]
[null,"Depositos y exigibilidades",0,{"$f":"+C35","v":0},{"$f":"+D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Impuestos",8406382,{"$f":"+'Modulo de CxP'!C33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!D33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!E33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!F33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!G33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!H33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!I33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!J33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!K33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!L33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!M33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!N33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!O33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!P33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!Q33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!R33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!S33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!T33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!U33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!V33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!W33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!X33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!Y33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!Z33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AA33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AB33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AC33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AD33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AE33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AF33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AG33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AH33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AI33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AJ33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AK33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AL33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AM33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AN33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AO33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AP33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AQ33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AR33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AS33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AT33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AU33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AV33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AW33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AX33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AY33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!AZ33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BA33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BB33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BC33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BD33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BE33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BF33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BG33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BH33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BI33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BJ33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BK33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BL33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BM33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BN33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BO33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BP33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BQ33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BR33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BS33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BT33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BU33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BV33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BW33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BX33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BY33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!BZ33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!CA33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!CB33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!CC33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!CD33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!CE33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!CF33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!CG33","v":{"$error":"#N/A"}},{"$f":"+'Modulo de CxP'!CH33","v":{"$error":"#N/A"}}]
[null,"TOTAL PASIVO FINANCIERO Y OTROS",{"$f":"SUM(C31:C36)","v":3298352370.3299999},{"$f":"SUM(D31:D36)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BP31:BP36)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Otros pasivos ( incl. laborales )",9755509.0699999984,{"$f":"+'Modulo de CxP'!C15","v":1709788.3239999991},{"$f":"+'Modulo de CxP'!D15","v":1709788.3239999996},{"$f":"+'Modulo de CxP'!E15","v":1711326.5219999999},{"$f":"+'Modulo de CxP'!F15","v":1709788.3239999996},{"$f":"+'Modulo de CxP'!G15","v":1709788.324},{"$f":"+'Modulo de CxP'!H15","v":1717130.4599999995},{"$f":"+'Modulo de CxP'!I15","v":1728164.0609999998},{"$f":"+'Modulo de CxP'!J15","v":1709788.3239999996},{"$f":"+'Modulo de CxP'!K15","v":1711326.5219999999},{"$f":"+'Modulo de CxP'!L15","v":1709788.3239999996},{"$f":"+'Modulo de CxP'!M15","v":1947623.2829999998},{"$f":"+'Modulo de CxP'!N15","v":2139917.4890000001},{"$f":"+'Modulo de CxP'!O15","v":1795072.0364126023},{"$f":"+'Modulo de CxP'!P15","v":1806379.3178489315},{"$f":"+'Modulo de CxP'!Q15","v":1817889.6296418114},{"$f":"+'Modulo de CxP'!R15","v":1829616.1748523475},{"$f":"+'Modulo de CxP'!S15","v":1841573.3139911834},{"$f":"+'Modulo de CxP'!T15","v":1853776.6690668659},{"$f":"+'Modulo de CxP'!U15","v":1866243.2370041003},{"$f":"+'Modulo de CxP'!V15","v":1878991.5132758156},{"$f":"+'Modulo de CxP'!W15","v":1892041.6266689138},{"$f":"+'Modulo de CxP'!X15","v":1905415.4861864732},{"$f":"+'Modulo de CxP'!Y15","v":1919136.9411794581},{"$f":"+'Modulo de CxP'!Z15","v":1933231.9558994481},{"$f":"+'Modulo de CxP'!AA15","v":1947138.2028414719},{"$f":"+'Modulo de CxP'!AB15","v":1959663.7373116692},{"$f":"+'Modulo de CxP'!AC15","v":1972362.8488161517},{"$f":"+'Modulo de CxP'!AD15","v":1985233.6873471481},{"$f":"+'Modulo de CxP'!AE15","v":1998273.0532398527},{"$f":"+'Modulo de CxP'!AF15","v":2011476.1712194313},{"$f":"+'Modulo de CxP'!AG15","v":2024836.4346992988},{"$f":"+'Modulo de CxP'!AH15","v":2038345.1168041811},{"$f":"+'Modulo de CxP'!AI15","v":2051991.044197489},{"$f":"+'Modulo de CxP'!AJ15","v":2065760.2293561785},{"$f":"+'Modulo de CxP'!AK15","v":2079635.4564531143},{"$f":"+'Modulo de CxP'!AL15","v":2093595.8154720985},{"$f":"+'Modulo de CxP'!AM15","v":2106900.5417696391},{"$f":"+'Modulo de CxP'!AN15","v":2120205.1364314067},{"$f":"+'Modulo de CxP'!AO15","v":2133634.6907067182},{"$f":"+'Modulo de CxP'!AP15","v":2147185.4609213774},{"$f":"+'Modulo de CxP'!AQ15","v":2160853.5380885932},{"$f":"+'Modulo de CxP'!AR15","v":2174634.9547162247},{"$f":"+'Modulo de CxP'!AS15","v":2188525.8216121844},{"$f":"+'Modulo de CxP'!AT15","v":2202522.5000741188},{"$f":"+'Modulo de CxP'!AU15","v":2216621.8156529102},{"$f":"+'Modulo de CxP'!AV15","v":2230821.320590965},{"$f":"+'Modulo de CxP'!AW15","v":2245119.6130691874},{"$f":"+'Modulo de CxP'!AX15","v":2259516.7225660435},{"$f":"+'Modulo de CxP'!AY15","v":2274014.571955428},{"$f":"+'Modulo de CxP'!AZ15","v":2288617.5284658582},{"$f":"+'Modulo de CxP'!BA15","v":2303335.0661568907},{"$f":"+'Modulo de CxP'!BB15","v":2318166.2362856944},{"$f":"+'Modulo de CxP'!BC15","v":2333110.3419986269},{"$f":"+'Modulo de CxP'!BD15","v":2348166.9759410457},{"$f":"+'Modulo de CxP'!BE15","v":2363336.0516290427},{"$f":"+'Modulo de CxP'!BF15","v":2378617.8253164864},{"$f":"+'Modulo de CxP'!BG15","v":2394012.9043106805},{"$f":"+'Modulo de CxP'!BH15","v":2409522.2367671751},{"$f":"+'Modulo de CxP'!BI15","v":2425147.0769061265},{"$f":"+'Modulo de CxP'!BJ15","v":2440888.9183132942},{"$f":"+'Modulo de CxP'!BK15","v":2456749.386488603},{"$f":"+'Modulo de CxP'!BL15","v":2472730.0800506067},{"$f":"+'Modulo de CxP'!BM15","v":2488832.347957524},{"$f":"+'Modulo de CxP'!BN15","v":2505056.8066264265},{"$f":"+'Modulo de CxP'!BO15","v":2521404.213496733},{"$f":"+'Modulo de CxP'!BP15","v":2537875.4570353138},{"$f":"+'Modulo de CxP'!BQ15","v":2554471.5424500988},{"$f":"+'Modulo de CxP'!BR15","v":2571193.5732876617},{"$f":"+'Modulo de CxP'!BS15","v":2588042.7294005645},{"$f":"+'Modulo de CxP'!BT15","v":2605020.2421788392},{"$f":"+'Modulo de CxP'!BU15","v":2622127.3684686092},{"$f":"+'Modulo de CxP'!BV15","v":2639365.3652751991},{"$f":"+'Modulo de CxP'!BW15","v":2656735.4681985877},{"$f":"+'Modulo de CxP'!BX15","v":2674238.8776114495},{"$f":"+'Modulo de CxP'!BY15","v":2691876.757906361},{"$f":"+'Modulo de CxP'!BZ15","v":2709650.2567583635},{"$f":"+'Modulo de CxP'!CA15","v":2727560.5696550668},{"$f":"+'Modulo de CxP'!CB15","v":2745608.9314934933},{"$f":"+'Modulo de CxP'!CC15","v":2763796.6083204034},{"$f":"+'Modulo de CxP'!CD15","v":2782124.889615932},{"$f":"+'Modulo de CxP'!CE15","v":2800595.0815405441},{"$f":"+'Modulo de CxP'!CF15","v":2819208.5015594284},{"$f":"+'Modulo de CxP'!CG15","v":2837966.4748151354},{"$f":"+'Modulo de CxP'!CH15","v":2856870.3325244156}]
[null,"Otros Pasivos estimados ",10863679.050000001,{"$f":"+C39","v":10863679.050000001},{"$f":"+D39","v":10863679.050000001},10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,{"$f":"+BP39","v":10863679.050000001},10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001,10863679.050000001]
[null,"TOTAL PASIVO",{"$f":"SUM(C37:C39)","v":3318971558.4500003},{"$f":"SUM(D37:D39)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BP37:BP39)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"PATRIMONIO"]
[null,"Capital",650683200,{"$f":"+C43-'Flujo de Caja'!C35","v":650683200},{"$f":"+D43-'Flujo de Caja'!D35","v":650683200},{"$f":"+E43-'Flujo de Caja'!E35","v":650683200},{"$f":"+F43-'Flujo de Caja'!F35","v":650683200},{"$f":"+G43-'Flujo de Caja'!G35","v":650683200},{"$f":"+H43-'Flujo de Caja'!H35","v":650683200},{"$f":"+I43-'Flujo de Caja'!I35","v":650683200},{"$f":"+J43-'Flujo de Caja'!J35","v":650683200},{"$f":"+K43-'Flujo de Caja'!K35","v":650683200},{"$f":"+L43-'Flujo de Caja'!L35","v":650683200},{"$f":"+M43-'Flujo de Caja'!M35","v":650683200},{"$f":"+N43-'Flujo de Caja'!N35","v":650683200},{"$f":"+O43-'Flujo de Caja'!O35","v":650683200},{"$f":"+P43-'Flujo de Caja'!P35","v":650683200},{"$f":"+Q43-'Flujo de Caja'!Q35","v":650683200},{"$f":"+R43-'Flujo de Caja'!R35","v":650683200},{"$f":"+S43-'Flujo de Caja'!S35","v":650683200},{"$f":"+T43-'Flujo de Caja'!T35","v":650683200},{"$f":"+U43-'Flujo de Caja'!U35","v":650683200},{"$f":"+V43-'Flujo de Caja'!V35","v":650683200},{"$f":"+W43-'Flujo de Caja'!W35","v":650683200},{"$f":"+X43-'Flujo de Caja'!X35","v":650683200},{"$f":"+Y43-'Flujo de Caja'!Y35","v":650683200},{"$f":"+Z43-'Flujo de Caja'!Z35","v":650683200},{"$f":"+AA43-'Flujo de Caja'!AA35","v":650683200},{"$f":"+AB43-'Flujo de Caja'!AB35","v":650683200},{"$f":"+AC43-'Flujo de Caja'!AC35","v":650683200},{"$f":"+AD43-'Flujo de Caja'!AD35","v":650683200},{"$f":"+AE43-'Flujo de Caja'!AE35","v":650683200},{"$f":"+AF43-'Flujo de Caja'!AF35","v":650683200},{"$f":"+AG43-'Flujo de Caja'!AG35","v":650683200},{"$f":"+AH43-'Flujo de Caja'!AH35","v":650683200},{"$f":"+AI43-'Flujo de Caja'!AI35","v":650683200},{"$f":"+AJ43-'Flujo de Caja'!AJ35","v":650683200},{"$f":"+AK43-'Flujo de Caja'!AK35","v":650683200},{"$f":"+AL43-'Flujo de Caja'!AL35","v":650683200},{"$f":"+AM43-'Flujo de Caja'!AM35","v":650683200},{"$f":"+AN43-'Flujo de Caja'!AN35","v":650683200},{"$f":"+AO43-'Flujo de Caja'!AO35","v":650683200},{"$f":"+AP43-'Flujo de Caja'!AP35","v":650683200},{"$f":"+AQ43-'Flujo de Caja'!AQ35","v":650683200},{"$f":"+AR43-'Flujo de Caja'!AR35","v":650683200},{"$f":"+AS43-'Flujo de Caja'!AS35","v":650683200},{"$f":"+AT43-'Flujo de Caja'!AT35","v":650683200},{"$f":"+AU43-'Flujo de Caja'!AU35","v":650683200},{"$f":"+AV43-'Flujo de Caja'!AV35","v":650683200},{"$f":"+AW43-'Flujo de Caja'!AW35","v":650683200},{"$f":"+AX43-'Flujo de Caja'!AX35","v":650683200},{"$f":"+AY43-'Flujo de Caja'!AY35","v":650683200},{"$f":"+AZ43-'Flujo de Caja'!AZ35","v":650683200},{"$f":"+BA43-'Flujo de Caja'!BA35","v":650683200},{"$f":"+BB43-'Flujo de Caja'!BB35","v":650683200},{"$f":"+BC43-'Flujo de Caja'!BC35","v":650683200},{"$f":"+BD43-'Flujo de Caja'!BD35","v":650683200},{"$f":"+BE43-'Flujo de Caja'!BE35","v":650683200},{"$f":"+BF43-'Flujo de Caja'!BF35","v":650683200},{"$f":"+BG43-'Flujo de Caja'!BG35","v":650683200},{"$f":"+BH43-'Flujo de Caja'!BH35","v":650683200},{"$f":"+BI43-'Flujo de Caja'!BI35","v":650683200},{"$f":"+BJ43-'Flujo de Caja'!BJ35","v":650683200},{"$f":"+BK43-'Flujo de Caja'!BK35","v":650683200},{"$f":"+BL43-'Flujo de Caja'!BL35","v":650683200},{"$f":"+BM43-'Flujo de Caja'!BM35","v":650683200},{"$f":"+BN43-'Flujo de Caja'!BN35","v":650683200},{"$f":"+BO43-'Flujo de Caja'!BO35","v":650683200},{"$f":"+BP43-'Flujo de Caja'!BP35","v":650683200},{"$f":"+BQ43-'Flujo de Caja'!BQ35","v":650683200},{"$f":"+BR43-'Flujo de Caja'!BR35","v":650683200},{"$f":"+BS43-'Flujo de Caja'!BS35","v":650683200},{"$f":"+BT43-'Flujo de Caja'!BT35","v":650683200},{"$f":"+BU43-'Flujo de Caja'!BU35","v":650683200},{"$f":"+BV43-'Flujo de Caja'!BV35","v":650683200},{"$f":"+BW43-'Flujo de Caja'!BW35","v":650683200},{"$f":"+BX43-'Flujo de Caja'!BX35","v":650683200},{"$f":"+BY43-'Flujo de Caja'!BY35","v":650683200},{"$f":"+BZ43-'Flujo de Caja'!BZ35","v":650683200},{"$f":"+CA43-'Flujo de Caja'!CA35","v":650683200},{"$f":"+CB43-'Flujo de Caja'!CB35","v":650683200},{"$f":"+CC43-'Flujo de Caja'!CC35","v":650683200},{"$f":"+CD43-'Flujo de Caja'!CD35","v":650683200},{"$f":"+CE43-'Flujo de Caja'!CE35","v":650683200},{"$f":"+CF43-'Flujo de Caja'!CF35","v":650683200},{"$f":"+CG43-'Flujo de Caja'!CG35","v":650683200},{"$f":"+CH43-'Flujo de Caja'!CH35","v":650683200}]
[null,"Reservas + Otros",38781939.980000004,{"$f":"+C44","v":38781939.980000004},{"$f":"+D44","v":38781939.980000004},38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,{"$f":"+BP44","v":38781939.980000004},38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004,38781939.980000004]
[null,"Revalorizacion Patrimonio",4022613.89,{"$f":"+C45","v":4022613.89},{"$f":"+D45","v":4022613.89},4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,{"$f":"+BP45","v":4022613.89},4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89,4022613.89]
[null,"UTILIDAD DEL EJERCICIO",{"$f":"+'Estado de Resultados'!C37","v":52490615.942840129},{"$f":"+'Estado de Resultados'!D37+1","v":{"$error":"#N/A"}},{"$f":"+D46+'Estado de Resultados'!E37","v":{"$error":"#N/A"}},{"$f":"+E46+'Estado de Resultados'!F37","v":{"$error":"#N/A"}},{"$f":"+F46+'Estado de Resultados'!G37","v":{"$error":"#N/A"}},{"$f":"+G46+'Estado de Resultados'!H37","v":{"$error":"#N/A"}},{"$f":"+H46+'Estado de Resultados'!I37","v":{"$error":"#N/A"}},{"$f":"+I46+'Estado de Resultados'!J37","v":{"$error":"#N/A"}},{"$f":"+J46+'Estado de Resultados'!K37","v":{"$error":"#N/A"}},{"$f":"+K46+'Estado de Resultados'!L37","v":{"$error":"#N/A"}},{"$f":"+L46+'Estado de Resultados'!M37","v":{"$error":"#N/A"}},{"$f":"+M46+'Estado de Resultados'!N37","v":{"$error":"#N/A"}},{"$f":"+N46+'Estado de Resultados'!O37","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!P37","v":{"$error":"#N/A"}},{"$f":"+P46+'Estado de Resultados'!Q37","v":{"$error":"#N/A"}},{"$f":"+Q46+'Estado de Resultados'!R37","v":{"$error":"#N/A"}},{"$f":"+R46+'Estado de Resultados'!S37","v":{"$error":"#N/A"}},{"$f":"+S46+'Estado de Resultados'!T37","v":{"$error":"#N/A"}},{"$f":"+T46+'Estado de Resultados'!U37","v":{"$error":"#N/A"}},{"$f":"+U46+'Estado de Resultados'!V37","v":{"$error":"#N/A"}},{"$f":"+V46+'Estado de Resultados'!W37","v":{"$error":"#N/A"}},{"$f":"+W46+'Estado de Resultados'!X37","v":{"$error":"#N/A"}},{"$f":"+X46+'Estado de Resultados'!Y37","v":{"$error":"#N/A"}},{"$f":"+Y46+'Estado de Resultados'!Z37","v":{"$error":"#N/A"}},{"$f":"+Z46+'Estado de Resultados'!AA37","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AB37","v":{"$error":"#N/A"}},{"$f":"+AB46+'Estado de Resultados'!AC37","v":{"$error":"#N/A"}},{"$f":"+AC46+'Estado de Resultados'!AD37","v":{"$error":"#N/A"}},{"$f":"+AD46+'Estado de Resultados'!AE37","v":{"$error":"#N/A"}},{"$f":"+AE46+'Estado de Resultados'!AF37","v":{"$error":"#N/A"}},{"$f":"+AF46+'Estado de Resultados'!AG37","v":{"$error":"#N/A"}},{"$f":"+AG46+'Estado de Resultados'!AH37","v":{"$error":"#N/A"}},{"$f":"+AH46+'Estado de Resultados'!AI37","v":{"$error":"#N/A"}},{"$f":"+AI46+'Estado de Resultados'!AJ37","v":{"$error":"#N/A"}},{"$f":"+AJ46+'Estado de Resultados'!AK37","v":{"$error":"#N/A"}},{"$f":"+AK46+'Estado de Resultados'!AL37","v":{"$error":"#N/A"}},{"$f":"+AL46+'Estado de Resultados'!AM37","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AN37","v":{"$error":"#N/A"}},{"$f":"+AN46+'Estado de Resultados'!AO37","v":{"$error":"#N/A"}},{"$f":"+AO46+'Estado de Resultados'!AP37","v":{"$error":"#N/A"}},{"$f":"+AP46+'Estado de Resultados'!AQ37","v":{"$error":"#N/A"}},{"$f":"+AQ46+'Estado de Resultados'!AR37","v":{"$error":"#N/A"}},{"$f":"+AR46+'Estado de Resultados'!AS37","v":{"$error":"#N/A"}},{"$f":"+AS46+'Estado de Resultados'!AT37","v":{"$error":"#N/A"}},{"$f":"+AT46+'Estado de Resultados'!AU37","v":{"$error":"#N/A"}},{"$f":"+AU46+'Estado de Resultados'!AV37","v":{"$error":"#N/A"}},{"$f":"+AV46+'Estado de Resultados'!AW37","v":{"$error":"#N/A"}},{"$f":"+AW46+'Estado de Resultados'!AX37","v":{"$error":"#N/A"}},{"$f":"+AX46+'Estado de Resultados'!AY37","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!AZ37","v":{"$error":"#N/A"}},{"$f":"+AZ46+'Estado de Resultados'!BA37","v":{"$error":"#N/A"}},{"$f":"+BA46+'Estado de Resultados'!BB37","v":{"$error":"#N/A"}},{"$f":"+BB46+'Estado de Resultados'!BC37","v":{"$error":"#N/A"}},{"$f":"+BC46+'Estado de Resultados'!BD37","v":{"$error":"#N/A"}},{"$f":"+BD46+'Estado de Resultados'!BE37","v":{"$error":"#N/A"}},{"$f":"+BE46+'Estado de Resultados'!BF37","v":{"$error":"#N/A"}},{"$f":"+BF46+'Estado de Resultados'!BG37","v":{"$error":"#N/A"}},{"$f":"+BG46+'Estado de Resultados'!BH37","v":{"$error":"#N/A"}},{"$f":"+BH46+'Estado de Resultados'!BI37","v":{"$error":"#N/A"}},{"$f":"+BI46+'Estado de Resultados'!BJ37","v":{"$error":"#N/A"}},{"$f":"+BJ46+'Estado de Resultados'!BK37","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BL37","v":{"$error":"#N/A"}},{"$f":"+BL46+'Estado de Resultados'!BM37","v":{"$error":"#N/A"}},{"$f":"+BM46+'Estado de Resultados'!BN37","v":{"$error":"#N/A"}},{"$f":"+BN46+'Estado de Resultados'!BO37","v":{"$error":"#N/A"}},{"$f":"+BO46+'Estado de Resultados'!BP37","v":{"$error":"#N/A"}},{"$f":"+BP46+'Estado de Resultados'!BQ37","v":{"$error":"#N/A"}},{"$f":"+BQ46+'Estado de Resultados'!BR37","v":{"$error":"#N/A"}},{"$f":"+BR46+'Estado de Resultados'!BS37","v":{"$error":"#N/A"}},{"$f":"+BS46+'Estado de Resultados'!BT37","v":{"$error":"#N/A"}},{"$f":"+BT46+'Estado de Resultados'!BU37","v":{"$error":"#N/A"}},{"$f":"+BU46+'Estado de Resultados'!BV37","v":{"$error":"#N/A"}},{"$f":"+BV46+'Estado de Resultados'!BW37","v":{"$error":"#N/A"}},{"$f":"+'Estado de Resultados'!BX37","v":{"$error":"#N/A"}},{"$f":"+BX46+'Estado de Resultados'!BY37","v":{"$error":"#N/A"}},{"$f":"+BY46+'Estado de Resultados'!BZ37","v":{"$error":"#N/A"}},{"$f":"+BZ46+'Estado de Resultados'!CA37","v":{"$error":"#N/A"}},{"$f":"+CA46+'Estado de Resultados'!CB37","v":{"$error":"#N/A"}},{"$f":"+CB46+'Estado de Resultados'!CC37","v":{"$error":"#N/A"}},{"$f":"+CC46+'Estado de Resultados'!CD37","v":{"$error":"#N/A"}},{"$f":"+CD46+'Estado de Resultados'!CE37","v":{"$error":"#N/A"}},{"$f":"+CE46+'Estado de Resultados'!CF37","v":{"$error":"#N/A"}},{"$f":"+CF46+'Estado de Resultados'!CG37","v":{"$error":"#N/A"}},{"$f":"+CG46+'Estado de Resultados'!CH37","v":{"$error":"#N/A"}},{"$f":"+CH46+'Estado de Resultados'!CI37","v":{"$error":"#N/A"}}]
[null,"Utilidades Ejercicios anteriores",0,{"$f":"C46","v":52490615.942840129},{"$f":"+D47","v":52490615.942840129},52490615.942840129,52490615.942840129,52490615.942840129,52490615.942840129,52490615.942840129,52490615.942840129,52490615.942840129,52490615.942840129,52490615.942840129,52490615.942840129,{"$f":"+O47+O46","v":{"$error":"#N/A"}},{"$f":"+P47","v":{"$error":"#N/A"}},{"$f":"+Q47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+AA47+AA46","v":{"$error":"#N/A"}},{"$f":"+AB47","v":{"$error":"#N/A"}},{"$f":"+AC47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+AM47+AM46","v":{"$error":"#N/A"}},{"$f":"+AN47","v":{"$error":"#N/A"}},{"$f":"+AO47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+AY46+AY47","v":{"$error":"#N/A"}},{"$f":"+AZ47","v":{"$error":"#N/A"}},{"$f":"+BA47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BK47+BK46","v":{"$error":"#N/A"}},{"$f":"+BL47","v":{"$error":"#N/A"}},{"$f":"+BM47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BW47+BW46","v":{"$error":"#N/A"}},{"$f":"+BX47","v":{"$error":"#N/A"}},{"$f":"+BY47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"TOTAL PATRIMONIO",{"$f":"SUM(C43:C47)","v":745978369.8128401},{"$f":"SUM(D43:D47)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BP43:BP47)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"TOTAL PASIVO Y PATRIMONIO",{"$f":"C40+C48","v":4064949928.2628403},{"$f":"D40+D48","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BP40+BP48","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"C28-C50","v":-0.10984039306640625},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BP28-BP50","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Validador",{"$f":"IF(C51<0.5,\"OK\", \"ERROR\")","v":"OK"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(I51<0.5,\"OK\", \"ERROR\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BU51<0.5,\"OK\", \"ERROR\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(C53=\"OK\",\"\",\"Total del Activo no es igual al Total de Pasivo + Patrimonio\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AI53=\"OK\",\"\",\"Total del Activo no es igual al Total de Pasivo + Patrimonio\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BO53=\"OK\",\"\",\"Total del Activo no es igual al Total de Pasivo + Patrimonio\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"EF Anuales","index":21,"n_rows":143,"n_cols":10,"rows_kept":143,"cut":false,"hidden":false,"merged":[[89,1,89,2]]}
[]
[null,"Estados Financieros Anuales"]
[]
[]
[]
[]
[]
[null,"Balance General"]
[]
[null,"Descripción","2008",{"$f":"+C10+1","v":2009},{"$f":"+D10+1","v":2010},2011,2012,2013,2014,2015]
[null,"ACTIVO"]
[null,"     Disponible $",{"$f":"+'Balance General'!C12","v":17941453.572999999},{"$f":"+'Balance General'!O12","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AA12","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AM12","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AY12","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BK12","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BW12","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CI12","v":{"$error":"#N/A"}}]
[null,"     Disponible USD",{"$f":"+'Balance General'!C13","v":730750.62},{"$f":"+'Balance General'!O13","v":0},{"$f":"+'Balance General'!AA13","v":0},{"$f":"+'Balance General'!AM13","v":0},{"$f":"+'Balance General'!AY13","v":0},{"$f":"+'Balance General'!BK13","v":0},{"$f":"+'Balance General'!BW13","v":0},{"$f":"+'Balance General'!CI13","v":0}]
[null,"Disponible Total",{"$f":"+C12+C13","v":18672204.193},{"$f":"+D12+D13","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"     Cartera bruta",{"$f":"+'Balance General'!C15","v":3645374745.5300002},{"$f":"+'Balance General'!O15","v":4133097925.6296678},{"$f":"+'Balance General'!AA15","v":4590489730.9242477},{"$f":"+'Balance General'!AM15","v":4996504082.8921661},{"$f":"+'Balance General'!AY15","v":5319633316.6821222},{"$f":"+'Balance General'!BK15","v":5547365156.5137691},{"$f":"+'Balance General'!BW15","v":5669420155.9317293},{"$f":"+'Balance General'!CI15","v":5706633509.1099253}]
[null,"     Provisiones",{"$f":"+'Balance General'!C16","v":-45964698.710000001},{"$f":"+'Balance General'!O16","v":-50841930.510996677},{"$f":"+'Balance General'!AA16","v":-55415848.563942477},{"$f":"+'Balance General'!AM16","v":-59475992.083621666},{"$f":"+'Balance General'!AY16","v":-62707284.421521239},{"$f":"+'Balance General'!BK16","v":-65102788.366176389},{"$f":"+'Balance General'!BW16","v":-66323338.360355996},{"$f":"+'Balance General'!CI16","v":-66701009.765953921}]
[null,"Cartera neta",{"$f":"SUM(C15:C16)","v":3599410046.8200002},{"$f":"SUM(D15:D16)","v":4082255995.1186709},4535073882.3603048,4937028090.8085442,5256926032.260601,5482262368.1475925,5603096817.571373,5639932499.3439713]
[null,"Inversiones ",{"$f":"+'Balance General'!C18","v":93476077.082000002},{"$f":"+'Balance General'!O18","v":8188188},{"$f":"+'Balance General'!AA18","v":0},{"$f":"+'Balance General'!AM18","v":0},{"$f":"+'Balance General'!AY18","v":0},{"$f":"+'Balance General'!BK18","v":0},{"$f":"+'Balance General'!BW18","v":0},{"$f":"+'Balance General'!CI18","v":0}]
[null,"Derivados",{"$f":"+'Balance General'!C19","v":-1733388.83},{"$f":"+'Balance General'!O19","v":-1498667.6746749503},{"$f":"+'Balance General'!AA19","v":-8345131.1899917461},{"$f":"+'Balance General'!AM19","v":-15831989.221903481},{"$f":"+'Balance General'!AY19","v":-22990819.302798841},{"$f":"+'Balance General'!BK19","v":-29361028.831128392},{"$f":"+'Balance General'!BW19","v":-34852268.006009765},{"$f":"+'Balance General'!CI19","v":-39694808.828476518}]
[null,"Cuentas por cobrar",{"$f":"+'Balance General'!C20","v":33623357.539999999},{"$f":"+'Balance General'!O20","v":36496454.461152829},{"$f":"+'Balance General'!AA20","v":40823254.542250954},{"$f":"+'Balance General'!AM20","v":44421587.873796843},{"$f":"+'Balance General'!AY20","v":47639739.579596095},{"$f":"+'Balance General'!BK20","v":49767131.623441897},{"$f":"+'Balance General'!BW20","v":50959296.193389364},{"$f":"+'Balance General'!CI20","v":51319288.532896332}]
[null,"Fondos Interbancarios",{"$f":"+'Balance General'!C21","v":245500000},{"$f":"+'Balance General'!O21","v":0},{"$f":"+'Balance General'!AA21","v":0},{"$f":"+'Balance General'!AM21","v":0},{"$f":"+'Balance General'!AY21","v":0},{"$f":"+'Balance General'!BK21","v":0},{"$f":"+'Balance General'!BW21","v":0},{"$f":"+'Balance General'!CI21","v":0}]
[null,"TOTAL ACTIVO CORRIENTE",{"$f":"C14+C17+C18+C20+C21+C19","v":3988948296.8049998},{"$f":"D14+D17+D18+D20+D21+D19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"     Propiedad Planta y Equipo",{"$f":"+'Balance General'!C23","v":21937090.199999999},{"$f":"+'Balance General'!O23","v":22275810},{"$f":"+'Balance General'!AA23","v":22623808.724611875},{"$f":"+'Balance General'!AM23","v":22988402.174554382},{"$f":"+'Balance General'!AY23","v":23369402.329744294},{"$f":"+'Balance General'!BK23","v":23767547.491917759},{"$f":"+'Balance General'!BW23","v":24183609.186389029},{"$f":"+'Balance General'!CI23","v":24618393.657111511}]
[null,"     Depreciación acumulada",{"$f":"+'Balance General'!C24","v":14386485.082},{"$f":"+'Balance General'!O24","v":15443457.6337},{"$f":"+'Balance General'!AA24","v":16270662.083879732},{"$f":"+'Balance General'!AM24","v":17167194.632249612},{"$f":"+'Balance General'!AY24","v":18136246.40437429},{"$f":"+'Balance General'!BK24","v":19181080.765322719},{"$f":"+'Balance General'!BW24","v":20275637.097891968},{"$f":"+'Balance General'!CI24","v":21388109.322914597}]
[null,"ACTIVO FIJO NETO",{"$f":"C23-C24","v":7550605.1179999989},{"$f":"D23-D24","v":6832352.3662999999},6353146.6407321431,5821207.5423047692,5233155.925370004,4586466.7265950404,3907972.0884970613,3230284.334196914]
[null,"Otros ",{"$f":"+'Balance General'!C26","v":68451026.230000004},{"$f":"+'Balance General'!O26","v":78451026.230000004},{"$f":"+'Balance General'!AA26","v":88451026.230000004},{"$f":"+'Balance General'!AM26","v":98451026.230000004},{"$f":"+'Balance General'!AY26","v":108451026.23},{"$f":"+'Balance General'!BK26","v":118451026.23},{"$f":"+'Balance General'!BW26","v":128451026.23},{"$f":"+'Balance General'!CI26","v":138451026.23000002}]
[null,"Diferidos",{"$f":"+'Balance General'!C27","v":0},{"$f":"+'Balance General'!O27","v":726662.5},{"$f":"+'Balance General'!AA27","v":1188516.7531831791},{"$f":"+'Balance General'!AM27","v":1392175.1934474478},{"$f":"+'Balance General'!AY27","v":1454380.4506189455},{"$f":"+'Balance General'!BK27","v":1520136.5914000361},{"$f":"+'Balance General'!BW27","v":1588542.7380130389},{"$f":"+'Balance General'!CI27","v":1660027.1612236267}]
[null,"TOTAL ACTIVO",{"$f":"C22+C25+C26+C27","v":4064949928.1529999},{"$f":"D22+D25+D26+D27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"PASIVO"]
[null,"Obligaciones Financieras Moneda Local",{"$f":"+'Balance General'!C31","v":23852.99},{"$f":"+'Balance General'!O31","v":21203},{"$f":"+'Balance General'!AA31","v":18553},{"$f":"+'Balance General'!AM31","v":15903},{"$f":"+'Balance General'!AY31","v":13253},{"$f":"+'Balance General'!BK31","v":10603},{"$f":"+'Balance General'!BW31","v":10603},{"$f":"+'Balance General'!CI31","v":10603}]
[null,"Obligaciones Financieras en Moneda Extranjera",{"$f":"+'Balance General'!C32","v":248603444.09999999},{"$f":"+'Balance General'!O32","v":409753035.36599976},{"$f":"+'Balance General'!AA32","v":582879820.29684734},{"$f":"+'Balance General'!AM32","v":642145639.79949522},{"$f":"+'Balance General'!AY32","v":613093722.88850224},{"$f":"+'Balance General'!BK32","v":567916677.07877672},{"$f":"+'Balance General'!BW32","v":517785224.42468381},{"$f":"+'Balance General'!CI32","v":500473792.09747368}]
[null,"Cuentas por pagar",{"$f":"+'Balance General'!C33","v":41997691.240000002},{"$f":"+'Balance General'!O33","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AA33","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AM33","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AY33","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BK33","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BW33","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CI33","v":{"$error":"#N/A"}}]
[null,"Titulos en circulación",{"$f":"+'Balance General'!C34","v":2999321000},{"$f":"+'Balance General'!O34","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AA34","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AM34","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AY34","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BK34","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BW34","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CI34","v":{"$error":"#N/A"}}]
[null,"Depositos y exigibilidades",{"$f":"+'Balance General'!C35","v":0},{"$f":"+'Balance General'!O35","v":0},{"$f":"+'Balance General'!AA35","v":0},{"$f":"+'Balance General'!AM35","v":0},{"$f":"+'Balance General'!AY35","v":0},{"$f":"+'Balance General'!BK35","v":0},{"$f":"+'Balance General'!BW35","v":0},{"$f":"+'Balance General'!CI35","v":0}]
[null,"Impuestos",{"$f":"+'Balance General'!C36","v":8406382},{"$f":"+'Balance General'!O36","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AA36","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AM36","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AY36","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BK36","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BW36","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CI36","v":{"$error":"#N/A"}}]
[null,"TOTAL PASIVO CORRIENTE",{"$f":"SUM(C31:C36)","v":3298352370.3299999},{"$f":"SUM(D31:D36)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Otros pasivos L.P. ( incl. aportes a programas )",{"$f":"+'Balance General'!C38","v":9755509.0699999984},{"$f":"+'Balance General'!O38","v":2139917.4890000001},{"$f":"+'Balance General'!AA38","v":1933231.9558994481},{"$f":"+'Balance General'!AM38","v":2093595.8154720985},{"$f":"+'Balance General'!AY38","v":2259516.7225660435},{"$f":"+'Balance General'!BK38","v":2440888.9183132942},{"$f":"+'Balance General'!BW38","v":2639365.3652751991},{"$f":"+'Balance General'!CI38","v":2856870.3325244156}]
[null,"Otros Pasivos estimados ( incl. laborales )",{"$f":"+'Balance General'!C39","v":10863679.050000001},{"$f":"+'Balance General'!O39","v":10863679.050000001},{"$f":"+'Balance General'!AA39","v":10863679.050000001},{"$f":"+'Balance General'!AM39","v":10863679.050000001},{"$f":"+'Balance General'!AY39","v":10863679.050000001},{"$f":"+'Balance General'!BK39","v":10863679.050000001},{"$f":"+'Balance General'!BW39","v":10863679.050000001},{"$f":"+'Balance General'!CI39","v":10863679.050000001}]
[null,"TOTAL PASIVO",{"$f":"SUM(C37:C39)","v":3318971558.4500003},{"$f":"SUM(D37:D39)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"PATRIMONIO",0]
[null,"Capital",{"$f":"+'Balance General'!C43","v":650683200},{"$f":"+'Balance General'!O43","v":650683200},{"$f":"+'Balance General'!AA43","v":650683200},{"$f":"+'Balance General'!AM43","v":650683200},{"$f":"+'Balance General'!AY43","v":650683200},{"$f":"+'Balance General'!BK43","v":650683200},{"$f":"+'Balance General'!BW43","v":650683200},{"$f":"+'Balance General'!CI43","v":650683200}]
[null,"Reservas + Otros",{"$f":"+'Balance General'!C44","v":38781939.980000004},{"$f":"+'Balance General'!O44","v":38781939.980000004},{"$f":"+'Balance General'!AA44","v":38781939.980000004},{"$f":"+'Balance General'!AM44","v":38781939.980000004},{"$f":"+'Balance General'!AY44","v":38781939.980000004},{"$f":"+'Balance General'!BK44","v":38781939.980000004},{"$f":"+'Balance General'!BW44","v":38781939.980000004},{"$f":"+'Balance General'!CI44","v":38781939.980000004}]
[null,"Revalorizacion Patrimonio",{"$f":"+'Balance General'!C45","v":4022613.89},{"$f":"+'Balance General'!O45","v":4022613.89},{"$f":"+'Balance General'!AA45","v":4022613.89},{"$f":"+'Balance General'!AM45","v":4022613.89},{"$f":"+'Balance General'!AY45","v":4022613.89},{"$f":"+'Balance General'!BK45","v":4022613.89},{"$f":"+'Balance General'!BW45","v":4022613.89},{"$f":"+'Balance General'!CI45","v":4022613.89}]
[null,"UTILIDAD DEL EJERCICIO",{"$f":"+'Balance General'!C46","v":52490615.942840129},{"$f":"+'Balance General'!O46","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AA46","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AM46","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AY46","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BK46","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BW46","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CI46","v":{"$error":"#N/A"}}]
[null,"Utilidades Ejercicios anteriores",{"$f":"+'Balance General'!C47","v":0},{"$f":"+'Balance General'!O47","v":52490615.942840129},{"$f":"+'Balance General'!AA47","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AM47","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!AY47","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BK47","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!BW47","v":{"$error":"#N/A"}},{"$f":"+'Balance General'!CI47","v":{"$error":"#N/A"}}]
[null,"TOTAL PATRIMONIO",{"$f":"SUM(C43:C47)","v":745978369.8128401},{"$f":"SUM(D43:D47)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"TOTAL PASIVO Y PATRIMONIO",{"$f":"C40+C48","v":4064949928.2628403},{"$f":"D40+D48","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"C28-C50","v":-0.10984039306640625},{"$f":"D28-D50","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[null,"Estado de Ganancias y Perdidas"]
[]
[null,"Descripción","2008",{"$f":"+C57+1","v":2009},{"$f":"+D57+1","v":2010},2011,2012,2013,2014,2015]
[null,"Ingresos Financieros",{"$f":"SUM(C59:C64)","v":439966281.75384009},{"$f":"SUM(D59:D64)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"     Intereses sobre Cartera",{"$f":"+'Estado de Resultados'!C12","v":367669379.63684005},{"$f":"+SUM('Estado de Resultados'!D12:O12)","v":412736559.76252282},{"$f":"+SUM('Estado de Resultados'!P12:AA12)","v":468082902.14016241},{"$f":"+SUM('Estado de Resultados'!AB12:AM12)","v":514365983.38542938},{"$f":"+SUM('Estado de Resultados'!AN12:AY12)","v":555953226.92271197},{"$f":"+SUM('Estado de Resultados'!AZ12:BK12)","v":586881883.25438094},{"$f":"+SUM('Estado de Resultados'!BL12:BW12)","v":606279966.52563226},{"$f":"+SUM('Estado de Resultados'!BX12:CI12)","v":613314962.62048781}]
[null,"     Intereses sobre Inversiones",{"$f":"+'Estado de Resultados'!C13","v":41818294.702000007},{"$f":"+SUM('Estado de Resultados'!D13:O13)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!P13:AA13)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!AB13:AM13)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!AN13:AY13)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!AZ13:BK13)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!BL13:BW13)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!BX13:CI13)","v":{"$error":"#N/A"}}]
[null,"     Utilidad por valoración de derivados",{"$f":"+'Estado de Resultados'!C14","v":18382258.624000002},{"$f":"+SUM('Estado de Resultados'!D14:O14)","v":993994.94208335876},{"$f":"+SUM('Estado de Resultados'!P14:AA14)","v":0},{"$f":"+SUM('Estado de Resultados'!AB14:AM14)","v":0},{"$f":"+SUM('Estado de Resultados'!AN14:AY14)","v":0},{"$f":"+SUM('Estado de Resultados'!AZ14:BK14)","v":0},{"$f":"+SUM('Estado de Resultados'!BL14:BW14)","v":0},{"$f":"+SUM('Estado de Resultados'!BX14:CI14)","v":0}]
[null,"     Ajuste en cambio por reexpresión del activo",{"$f":"+'Estado de Resultados'!C15","v":0},{"$f":"+SUM('Estado de Resultados'!D15:O15)","v":8433.0053014383939},{"$f":"+SUM('Estado de Resultados'!P15:AA15)","v":0},{"$f":"+SUM('Estado de Resultados'!AB15:AM15)","v":0},{"$f":"+SUM('Estado de Resultados'!AN15:AY15)","v":0},{"$f":"+SUM('Estado de Resultados'!AZ15:BK15)","v":0},{"$f":"+SUM('Estado de Resultados'!BL15:BW15)","v":0},{"$f":"+SUM('Estado de Resultados'!BX15:CI15)","v":0}]
[null,"     Corrección monetaria ( UVR )",{"$f":"+'Estado de Resultados'!C16","v":0},{"$f":"+SUM('Estado de Resultados'!D16:O16)","v":-2.9802322387695313E-8},{"$f":"+SUM('Estado de Resultados'!P16:AA16)","v":1466049.3827159777},{"$f":"+SUM('Estado de Resultados'!AB16:AM16)","v":2632348.5516264066},{"$f":"+SUM('Estado de Resultados'!AN16:AY16)","v":3536473.3900243938},{"$f":"+SUM('Estado de Resultados'!AZ16:BK16)","v":4179444.1687466055},{"$f":"+SUM('Estado de Resultados'!BL16:BW16)","v":4564935.1340709031},{"$f":"+SUM('Estado de Resultados'!BX16:CI16)","v":4695824.2234941423}]
[null,"     Otros",{"$f":"+'Estado de Resultados'!C17","v":12096348.790999999},{"$f":"+SUM('Estado de Resultados'!D17:O17)","v":1412176.807},{"$f":"+SUM('Estado de Resultados'!P17:AA17)","v":1470727.493153875},{"$f":"+SUM('Estado de Resultados'!AB17:AM17)","v":1579417.8217484623},{"$f":"+SUM('Estado de Resultados'!AN17:AY17)","v":1687144.4531542994},{"$f":"+SUM('Estado de Resultados'!AZ17:BK17)","v":1798327.272617169},{"$f":"+SUM('Estado de Resultados'!BL17:BW17)","v":1916837.039882642},{"$f":"+SUM('Estado de Resultados'!BX17:CI17)","v":2043156.6008109101}]
[null,"Egresos Financieros",{"$f":"SUM(C66:C71)","v":333165581.80399996},{"$f":"SUM(D66:D71)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"     Intereses Obligaciones Financieras",{"$f":"+'Estado de Resultados'!C19","v":11692095.557},{"$f":"+SUM('Estado de Resultados'!D19:O19)","v":14651726.849281484},{"$f":"+SUM('Estado de Resultados'!P19:AA19)","v":20632148.263696097},{"$f":"+SUM('Estado de Resultados'!AB19:AM19)","v":26207385.422158811},{"$f":"+SUM('Estado de Resultados'!AN19:AY19)","v":27134205.320964698},{"$f":"+SUM('Estado de Resultados'!AZ19:BK19)","v":24869358.869999252},{"$f":"+SUM('Estado de Resultados'!BL19:BW19)","v":22287320.400241829},{"$f":"+SUM('Estado de Resultados'!BX19:CI19)","v":20502276.409845587}]
[null,"     Intereses títulos en circulación",{"$f":"+'Estado de Resultados'!C20","v":270670530.67199999},{"$f":"+SUM('Estado de Resultados'!D20:O20)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!P20:AA20)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!AB20:AM20)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!AN20:AY20)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!AZ20:BK20)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!BL20:BW20)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!BX20:CI20)","v":{"$error":"#N/A"}}]
[null,"     Perdida por valoración de derivados",{"$f":"+'Estado de Resultados'!C21","v":6466132.2050000001},{"$f":"+SUM('Estado de Resultados'!D21:O21)","v":0},{"$f":"+SUM('Estado de Resultados'!P21:AA21)","v":3457809.856220603},{"$f":"+SUM('Estado de Resultados'!AB21:AM21)","v":3781241.4302584529},{"$f":"+SUM('Estado de Resultados'!AN21:AY21)","v":3615570.7479269505},{"$f":"+SUM('Estado de Resultados'!AZ21:BK21)","v":3217277.5395603776},{"$f":"+SUM('Estado de Resultados'!BL21:BW21)","v":2773353.1186269522},{"$f":"+SUM('Estado de Resultados'!BX21:CI21)","v":2445727.6881145239}]
[null,"     Ajuste en cambio por reexpresión del pasivo",{"$f":"+'Estado de Resultados'!C22","v":24776111.471000001},{"$f":"+SUM('Estado de Resultados'!D22:O22)","v":21780919.006557919},{"$f":"+SUM('Estado de Resultados'!P22:AA22)","v":24364602.875089321},{"$f":"+SUM('Estado de Resultados'!AB22:AM22)","v":30061648.281798277},{"$f":"+SUM('Estado de Resultados'!AN22:AY22)","v":30568922.221841153},{"$f":"+SUM('Estado de Resultados'!AZ22:BK22)","v":28518395.482881319},{"$f":"+SUM('Estado de Resultados'!BL22:BW22)","v":26180505.496088348},{"$f":"+SUM('Estado de Resultados'!BX22:CI22)","v":24497411.574254043}]
[null,"     Provisiones",{"$f":"+'Estado de Resultados'!C23","v":16970262.030000001},{"$f":"+SUM('Estado de Resultados'!D23:O23)","v":4877231.8009966761},{"$f":"+SUM('Estado de Resultados'!P23:AA23)","v":4573918.0529458001},{"$f":"+SUM('Estado de Resultados'!AB23:AM23)","v":4060143.5196791831},{"$f":"+SUM('Estado de Resultados'!AN23:AY23)","v":3231292.337899561},{"$f":"+SUM('Estado de Resultados'!AZ23:BK23)","v":2395503.9446551418},{"$f":"+SUM('Estado de Resultados'!BL23:BW23)","v":1220549.9941796015},{"$f":"+SUM('Estado de Resultados'!BX23:CI23)","v":377671.40559792519}]
[null,"     Comisiones / otros",{"$f":"+'Estado de Resultados'!C24","v":2590449.8689999999},{"$f":"+SUM('Estado de Resultados'!D24:O24)","v":4776647.8045982346},{"$f":"+SUM('Estado de Resultados'!P24:AA24)","v":4973477.4284955505},{"$f":"+SUM('Estado de Resultados'!AB24:AM24)","v":5334676.80975655},{"$f":"+SUM('Estado de Resultados'!AN24:AY24)","v":5692464.1665762877},{"$f":"+SUM('Estado de Resultados'!AZ24:BK24)","v":6063522.8642158695},{"$f":"+SUM('Estado de Resultados'!BL24:BW24)","v":6458221.3819651362},{"$f":"+SUM('Estado de Resultados'!BX24:CI24)","v":6873372.6307714526}]
[null,"Margen Financiero",{"$f":"+C58-C65","v":106800699.94984013},{"$f":"+D58-D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"     Gastos de Personal",{"$f":"+'Estado de Resultados'!C26","v":14379144.102},{"$f":"+SUM('Estado de Resultados'!D26:O26)","v":16741747.928999998},{"$f":"+SUM('Estado de Resultados'!P26:AA26)","v":17681463.115320895},{"$f":"+SUM('Estado de Resultados'!AB26:AM26)","v":19226176.550829038},{"$f":"+SUM('Estado de Resultados'!AN26:AY26)","v":20843228.510657445},{"$f":"+SUM('Estado de Resultados'!AZ26:BK26)","v":22581497.761899211},{"$f":"+SUM('Estado de Resultados'!BL26:BW26)","v":24492101.778204534},{"$f":"+SUM('Estado de Resultados'!BX26:CI26)","v":26595401.848143212}]
[null,"     Honorarios",{"$f":"+'Estado de Resultados'!C27","v":1785726.7169999999},{"$f":"+SUM('Estado de Resultados'!D27:O27)","v":4472470.351999999},{"$f":"+SUM('Estado de Resultados'!P27:AA27)","v":4657904.7867070567},{"$f":"+SUM('Estado de Resultados'!AB27:AM27)","v":5002135.2469290439},{"$f":"+SUM('Estado de Resultados'!AN27:AY27)","v":5343313.6055419231},{"$f":"+SUM('Estado de Resultados'!AZ27:BK27)","v":5695437.9721471425},{"$f":"+SUM('Estado de Resultados'!BL27:BW27)","v":6070767.3345116442},{"$f":"+SUM('Estado de Resultados'!BX27:CI27)","v":6470830.9018559689}]
[null,"     Contribuciones e Impuestos",{"$f":"+'Estado de Resultados'!C28","v":20504836.103999998},{"$f":"+SUM('Estado de Resultados'!D28:O28)","v":21089761.762000002},{"$f":"+SUM('Estado de Resultados'!P28:AA28)","v":22088698.875519197},{"$f":"+SUM('Estado de Resultados'!AB28:AM28)","v":23509221.900183551},{"$f":"+SUM('Estado de Resultados'!AN28:AY28)","v":24896702.161152914},{"$f":"+SUM('Estado de Resultados'!AZ28:BK28)","v":26334107.216878645},{"$f":"+SUM('Estado de Resultados'!BL28:BW28)","v":27857089.323025465},{"$f":"+SUM('Estado de Resultados'!BX28:CI28)","v":29470876.349792313}]
[null,"     Gastos Generales",{"$f":"+'Estado de Resultados'!C29","v":4336077.1490000002},{"$f":"+SUM('Estado de Resultados'!D29:O29)","v":9832317.8480000012},{"$f":"+SUM('Estado de Resultados'!P29:AA29)","v":10239978.52733545},{"$f":"+SUM('Estado de Resultados'!AB29:AM29)","v":10996737.774795277},{"$f":"+SUM('Estado de Resultados'!AN29:AY29)","v":11746787.255445417},{"$f":"+SUM('Estado de Resultados'!AZ29:BK29)","v":12520900.535579281},{"$f":"+SUM('Estado de Resultados'!BL29:BW29)","v":13346027.880873967},{"$f":"+SUM('Estado de Resultados'!BX29:CI29)","v":14225531.118223574}]
[null,"     Depreciación",{"$f":"+'Estado de Resultados'!C30","v":900474.848},{"$f":"+SUM('Estado de Resultados'!D30:O30)","v":1056972.6337000001},{"$f":"+SUM('Estado de Resultados'!P30:AA30)","v":827204.45017973194},{"$f":"+SUM('Estado de Resultados'!AB30:AM30)","v":896532.54836988368},{"$f":"+SUM('Estado de Resultados'!AN30:AY30)","v":969051.77212467382},{"$f":"+SUM('Estado de Resultados'!AZ30:BK30)","v":1044834.3609484296},{"$f":"+SUM('Estado de Resultados'!BL30:BW30)","v":1094556.3325692546},{"$f":"+SUM('Estado de Resultados'!BX30:CI30)","v":1112472.2250226226}]
[null,"     Amortización",{"$f":"+'Estado de Resultados'!C31","v":162245.35800000001},{"$f":"+SUM('Estado de Resultados'!D31:O31)","v":131037.5},{"$f":"+SUM('Estado de Resultados'!P31:AA31)","v":419341.14744154015},{"$f":"+SUM('Estado de Resultados'!AB31:AM31)","v":719557.79147783644},{"$f":"+SUM('Estado de Resultados'!AN31:AY31)","v":902555.70499900379},{"$f":"+SUM('Estado de Resultados'!AZ31:BK31)","v":942419.06468708417},{"$f":"+SUM('Estado de Resultados'!BL31:BW31)","v":985136.9431012409},{"$f":"+SUM('Estado de Resultados'!BX31:CI31)","v":1029468.1055407976}]
[null,"Total Gastos Funcionamiento",{"$f":"SUM(C73:C78)","v":42068504.277999997},{"$f":"SUM(D73:D78)","v":53324308.024700001},55914590.902503878,60350361.812584631,64701639.009921372,69119196.912139803,73845679.59228611,78904580.548578501]
[null,"     Ingresos No Operacionales",{"$f":"+'Estado de Resultados'!C33","v":4609919.3090000004},{"$f":"+SUM('Estado de Resultados'!D33:O33)","v":0},{"$f":"+SUM('Estado de Resultados'!P33:AA33)","v":0},{"$f":"+SUM('Estado de Resultados'!AB33:AM33)","v":0},{"$f":"+SUM('Estado de Resultados'!AN33:AY33)","v":0},{"$f":"+SUM('Estado de Resultados'!AZ33:BK33)","v":0},{"$f":"+SUM('Estado de Resultados'!BL33:BW33)","v":0},{"$f":"+SUM('Estado de Resultados'!BX33:CI33)","v":0}]
[null,"     Egresos No Operacionales",{"$f":"+'Estado de Resultados'!C34","v":9451499.0380000006},{"$f":"+SUM('Estado de Resultados'!D34:O34)","v":0},{"$f":"+SUM('Estado de Resultados'!P34:AA34)","v":0},{"$f":"+SUM('Estado de Resultados'!AB34:AM34)","v":0},{"$f":"+SUM('Estado de Resultados'!AN34:AY34)","v":0},{"$f":"+SUM('Estado de Resultados'!AZ34:BK34)","v":0},{"$f":"+SUM('Estado de Resultados'!BL34:BW34)","v":0},{"$f":"+SUM('Estado de Resultados'!BX34:CI34)","v":0}]
[null,"Utilidad antes de Impuestos",{"$f":"C72-C79+C80-C81","v":59890615.942840129},{"$f":"D72-D79+D80-D81","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"     Imporenta",{"$f":"+'Estado de Resultados'!C36","v":7400000},{"$f":"+SUM('Estado de Resultados'!D36:O36)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!P36:AA36)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!AB36:AM36)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!AN36:AY36)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!AZ36:BK36)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!BL36:BW36)","v":{"$error":"#N/A"}},{"$f":"+SUM('Estado de Resultados'!BX36:CI36)","v":{"$error":"#N/A"}}]
[null,"Utilidad del Ejercicio",{"$f":"+C82-C83","v":52490615.942840129},{"$f":"+D82-D83","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[null,"Estado de Flujo de Efectivo"]
[]
[null,"Descripción",null,{"$f":"+D57","v":2009},2010,2011,2012,2013,2014,2015]
[null,"Flujo de Actividades de Operación"]
[null,"Ingresos Operativos"]
[null,"Recuperación de cartera ( capital )",null,{"$f":"+SUM('Flujo de Caja'!C13:N13)","v":912081452.83333313},{"$f":"+SUM('Flujo de Caja'!O13:Z13)","v":1054337825.1704041},{"$f":"+SUM('Flujo de Caja'!AA13:AL13)","v":1188709433.5462651},{"$f":"+SUM('Flujo de Caja'!AM13:AX13)","v":1358029869.1001735},{"$f":"+SUM('Flujo de Caja'!AY13:BJ13)","v":1538028583.3855069},{"$f":"+SUM('Flujo de Caja'!BK13:BV13)","v":1723362058.8216956},{"$f":"+SUM('Flujo de Caja'!BW13:CH13)","v":1891172939.6906514}]
[null,"Intereses sobre Cartera",null,{"$f":"+SUM('Flujo de Caja'!C14:N14)","v":409863462.84136999},{"$f":"+SUM('Flujo de Caja'!O14:Z14)","v":463756102.05906433},{"$f":"+SUM('Flujo de Caja'!AA14:AL14)","v":510767650.05388355},{"$f":"+SUM('Flujo de Caja'!AM14:AX14)","v":552735075.21691275},{"$f":"+SUM('Flujo de Caja'!AY14:BJ14)","v":584754491.21053517},{"$f":"+SUM('Flujo de Caja'!BK14:BV14)","v":605087801.95568454},{"$f":"+SUM('Flujo de Caja'!BW14:CH14)","v":612954970.28098083}]
[null,"Intereses sobre Inversiones",null,{"$f":"+SUM('Flujo de Caja'!C15:N15)","v":2577498.4544177898},{"$f":"+SUM('Flujo de Caja'!O15:Z15)","v":531482.72157242941},{"$f":"+SUM('Flujo de Caja'!AA15:AL15)","v":0},{"$f":"+SUM('Flujo de Caja'!AM15:AX15)","v":0},{"$f":"+SUM('Flujo de Caja'!AY15:BJ15)","v":0},{"$f":"+SUM('Flujo de Caja'!BK15:BV15)","v":0},{"$f":"+SUM('Flujo de Caja'!BW15:CH15)","v":0}]
[null,"Otros",null,{"$f":"+SUM('Flujo de Caja'!C16:N16)","v":1412176.807},{"$f":"+SUM('Flujo de Caja'!O16:Z16)","v":1470727.493153875},{"$f":"+SUM('Flujo de Caja'!AA16:AL16)","v":1579417.8217484623},{"$f":"+SUM('Flujo de Caja'!AM16:AX16)","v":1687144.4531542994},{"$f":"+SUM('Flujo de Caja'!AY16:BJ16)","v":1798327.272617169},{"$f":"+SUM('Flujo de Caja'!BK16:BV16)","v":1916837.039882642},{"$f":"+SUM('Flujo de Caja'!BW16:CH16)","v":2043156.6008109101}]
[null,"Prepagos cartera",null,{"$f":"+SUM('Flujo de Caja'!C17:N17)","v":100195367.06699999},{"$f":"+SUM('Flujo de Caja'!O17:Z17)","v":30058610.117399994},{"$f":"+SUM('Flujo de Caja'!AA17:AL17)","v":21041027.082179997},{"$f":"+SUM('Flujo de Caja'!AM17:AX17)","v":8100795.4266393017},{"$f":"+SUM('Flujo de Caja'!AY17:BJ17)","v":0},{"$f":"+SUM('Flujo de Caja'!BK17:BV17)","v":0},{"$f":"+SUM('Flujo de Caja'!BW17:CH17)","v":0}]
[null,"Redención Inversiones",null,{"$f":"+SUM('Flujo de Caja'!C18:N18)","v":85287889},{"$f":"+SUM('Flujo de Caja'!O18:Z18)","v":8188188},{"$f":"+SUM('Flujo de Caja'!AA18:AL18)","v":0},{"$f":"+SUM('Flujo de Caja'!AM18:AX18)","v":0},{"$f":"+SUM('Flujo de Caja'!AY18:BJ18)","v":0},{"$f":"+SUM('Flujo de Caja'!BK18:BV18)","v":0},{"$f":"+SUM('Flujo de Caja'!BW18:CH18)","v":0}]
[null,"Ingresos diferencia en cambio USD en el exterior",null,{"$f":"+SUM('Flujo de Caja'!C19:N19)","v":8433.0053014383939},{"$f":"+SUM('Flujo de Caja'!O19:Z19)","v":0},{"$f":"+SUM('Flujo de Caja'!AA19:AL19)","v":0},{"$f":"+SUM('Flujo de Caja'!AM19:AX19)","v":0},{"$f":"+SUM('Flujo de Caja'!AY19:BJ19)","v":0},{"$f":"+SUM('Flujo de Caja'!BK19:BV19)","v":0},{"$f":"+SUM('Flujo de Caja'!BW19:CH19)","v":0}]
[null,"Forward NDF",null,{"$f":"+SUM('Flujo de Caja'!C20:N20)","v":1667858.0763287069},{"$f":"+SUM('Flujo de Caja'!O20:Z20)","v":3388653.6590961926},{"$f":"+SUM('Flujo de Caja'!AA20:AL20)","v":3705616.6016532816},{"$f":"+SUM('Flujo de Caja'!AM20:AX20)","v":3543259.332968412},{"$f":"+SUM('Flujo de Caja'!AY20:BJ20)","v":3152931.9887691736},{"$f":"+SUM('Flujo de Caja'!BK20:BV20)","v":2717886.0562544204},{"$f":"+SUM('Flujo de Caja'!BW20:CH20)","v":2396813.1343522295}]
[null,"Total Ingresos de la Operación",null,{"$f":"SUM(D93:D100)","v":1513094138.0847509},1561731589.2206907,1725803145.1057305,1924096143.5298483,2127734333.8574286,2333084583.873517,2508567879.7067952]
[null,"Egresos Operativos"]
[null,"Desembolsos de créditos en pesos",null,{"$f":"+SUM('Flujo de Caja'!C23:N23)","v":1470000000},{"$f":"+SUM('Flujo de Caja'!O23:Z23)","v":1509515747.3756673},{"$f":"+SUM('Flujo de Caja'!AA23:AL23)","v":1580869814.7638459},{"$f":"+SUM('Flujo de Caja'!AM23:AX23)","v":1652008956.4282207},{"$f":"+SUM('Flujo de Caja'!AY23:BJ23)","v":1726349359.4674926},{"$f":"+SUM('Flujo de Caja'!BK23:BV23)","v":1804035080.6435316},{"$f":"+SUM('Flujo de Caja'!BW23:CH23)","v":1885216659.2724922}]
[null,"Desembolsos de créditos en dólares",null,{"$f":"+SUM('Flujo de Caja'!C24:N24)","v":0},{"$f":"+SUM('Flujo de Caja'!O24:Z24)","v":0},{"$f":"+SUM('Flujo de Caja'!AA24:AL24)","v":0},{"$f":"+SUM('Flujo de Caja'!AM24:AX24)","v":0},{"$f":"+SUM('Flujo de Caja'!AY24:BJ24)","v":0},{"$f":"+SUM('Flujo de Caja'!BK24:BV24)","v":0},{"$f":"+SUM('Flujo de Caja'!BW24:CH24)","v":0}]
[null,"Desembolsos de créditos en UVR",null,{"$f":"+SUM('Flujo de Caja'!C25:N25)","v":30000000},{"$f":"+SUM('Flujo de Caja'!O25:Z25)","v":30806443.823993217},{"$f":"+SUM('Flujo de Caja'!AA25:AL25)","v":32262649.280894816},{"$f":"+SUM('Flujo de Caja'!AM25:AX25)","v":33714468.498535119},{"$f":"+SUM('Flujo de Caja'!AY25:BJ25)","v":35231619.580969237},{"$f":"+SUM('Flujo de Caja'!BK25:BV25)","v":36817042.462112896},{"$f":"+SUM('Flujo de Caja'!BW25:CH25)","v":38473809.372908011}]
[null,"Egresos diferencia en cambio USD en el exterior",null,{"$f":"+SUM('Flujo de Caja'!C26:N26)","v":0},{"$f":"+SUM('Flujo de Caja'!O26:Z26)","v":0},{"$f":"+SUM('Flujo de Caja'!AA26:AL26)","v":0},{"$f":"+SUM('Flujo de Caja'!AM26:AX26)","v":0},{"$f":"+SUM('Flujo de Caja'!AY26:BJ26)","v":0},{"$f":"+SUM('Flujo de Caja'!BK26:BV26)","v":0},{"$f":"+SUM('Flujo de Caja'!BW26:CH26)","v":0}]
[null,"Forward NDF",null,{"$f":"+SUM('Flujo de Caja'!C27:N27)","v":908584.28957039793},{"$f":"+SUM('Flujo de Caja'!O27:Z27)","v":0},{"$f":"+SUM('Flujo de Caja'!AA27:AL27)","v":0},{"$f":"+SUM('Flujo de Caja'!AM27:AX27)","v":0},{"$f":"+SUM('Flujo de Caja'!AY27:BJ27)","v":0},{"$f":"+SUM('Flujo de Caja'!BK27:BV27)","v":0},{"$f":"+SUM('Flujo de Caja'!BW27:CH27)","v":0}]
[null,"Comisiones / otros",null,{"$f":"+SUM('Flujo de Caja'!C28:N28)","v":4776647.8045982346},{"$f":"+SUM('Flujo de Caja'!O28:Z28)","v":4973477.4284955505},{"$f":"+SUM('Flujo de Caja'!AA28:AL28)","v":5334676.80975655},{"$f":"+SUM('Flujo de Caja'!AM28:AX28)","v":5692464.1665762877},{"$f":"+SUM('Flujo de Caja'!AY28:BJ28)","v":6063522.8642158695},{"$f":"+SUM('Flujo de Caja'!BK28:BV28)","v":6458221.3819651362},{"$f":"+SUM('Flujo de Caja'!BW28:CH28)","v":6873372.6307714526}]
[null,"Gastos de Personal",null,{"$f":"+SUM('Flujo de Caja'!C29:N29)","v":24730045.402000003},{"$f":"+SUM('Flujo de Caja'!O29:Z29)","v":17917005.743210942},{"$f":"+SUM('Flujo de Caja'!AA29:AL29)","v":19094323.663318444},{"$f":"+SUM('Flujo de Caja'!AM29:AX29)","v":20705649.477451816},{"$f":"+SUM('Flujo de Caja'!AY29:BJ29)","v":22430335.169529516},{"$f":"+SUM('Flujo de Caja'!BK29:BV29)","v":24325825.747482765},{"$f":"+SUM('Flujo de Caja'!BW29:CH29)","v":26412219.304564357}]
[null,"Honorarios",null,{"$f":"+SUM('Flujo de Caja'!C30:N30)","v":4099764.459999999},{"$f":"+SUM('Flujo de Caja'!O30:Z30)","v":4629047.691917561},{"$f":"+SUM('Flujo de Caja'!AA30:AL30)","v":4973624.2748669898},{"$f":"+SUM('Flujo de Caja'!AM30:AX30)","v":5314971.7316536065},{"$f":"+SUM('Flujo de Caja'!AY30:BJ30)","v":5665228.3687695842},{"$f":"+SUM('Flujo de Caja'!BK30:BV30)","v":6038566.9182715043},{"$f":"+SUM('Flujo de Caja'!BW30:CH30)","v":6436508.4781856034}]
[null,"Contribuciones e Impuestos",null,{"$f":"+SUM('Flujo de Caja'!C31:N31)","v":19957625.822000001},{"$f":"+SUM('Flujo de Caja'!O31:Z31)","v":21342054.340942115},{"$f":"+SUM('Flujo de Caja'!AA31:AL31)","v":23391341.533098795},{"$f":"+SUM('Flujo de Caja'!AM31:AX31)","v":24781333.345395077},{"$f":"+SUM('Flujo de Caja'!AY31:BJ31)","v":26211865.097179212},{"$f":"+SUM('Flujo de Caja'!BK31:BV31)","v":27727553.77620044},{"$f":"+SUM('Flujo de Caja'!BW31:CH31)","v":29333601.043779433}]
[null,"Gastos Generales",null,{"$f":"+SUM('Flujo de Caja'!C32:N32)","v":9053810.5640000012},{"$f":"+SUM('Flujo de Caja'!O32:Z32)","v":10135686.237193847},{"$f":"+SUM('Flujo de Caja'!AA32:AL32)","v":10934059.005031221},{"$f":"+SUM('Flujo de Caja'!AM32:AX32)","v":11684480.232582033},{"$f":"+SUM('Flujo de Caja'!AY32:BJ32)","v":12454487.4799092},{"$f":"+SUM('Flujo de Caja'!BK32:BV32)","v":13275238.204835227},{"$f":"+SUM('Flujo de Caja'!BW32:CH32)","v":14150076.40253388}]
[null,"Impuesto de Renta",null,{"$f":"+SUM('Flujo de Caja'!C33:N33)","v":7400000},{"$f":"+SUM('Flujo de Caja'!O33:Z33)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!AA33:AL33)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!AM33:AX33)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!AY33:BJ33)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!BK33:BV33)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!BW33:CH33)","v":{"$error":"#N/A"}}]
[null,"Otras inversiones",null,{"$f":"+SUM('Flujo de Caja'!C34:N34)","v":10000000},{"$f":"+SUM('Flujo de Caja'!O34:Z34)","v":10000000},{"$f":"+SUM('Flujo de Caja'!AA34:AL34)","v":10000000},{"$f":"+SUM('Flujo de Caja'!AM34:AX34)","v":10000000},{"$f":"+SUM('Flujo de Caja'!AY34:BJ34)","v":10000000},{"$f":"+SUM('Flujo de Caja'!BK34:BV34)","v":10000000},{"$f":"+SUM('Flujo de Caja'!BW34:CH34)","v":10000000}]
[null,"Disminución de aportes",null,{"$f":"+SUM('Flujo de Caja'!C35:N35)","v":0},{"$f":"+SUM('Flujo de Caja'!O35:Z35)","v":0},{"$f":"+SUM('Flujo de Caja'!AA35:AL35)","v":0},{"$f":"+SUM('Flujo de Caja'!AM35:AX35)","v":0},{"$f":"+SUM('Flujo de Caja'!AY35:BJ35)","v":0},{"$f":"+SUM('Flujo de Caja'!BK35:BV35)","v":0},{"$f":"+SUM('Flujo de Caja'!BW35:CH35)","v":0}]
[null,"Inversión en activos",null,{"$f":"+SUM('Flujo de Caja'!C36:N36)","v":338720.00000000012},{"$f":"+SUM('Flujo de Caja'!O36:Z36)","v":347998.72461187479},{"$f":"+SUM('Flujo de Caja'!AA36:AL36)","v":364593.44994250458},{"$f":"+SUM('Flujo de Caja'!AM36:AX36)","v":381000.1551899176},{"$f":"+SUM('Flujo de Caja'!AY36:BJ36)","v":398145.16217346425},{"$f":"+SUM('Flujo de Caja'!BK36:BV36)","v":416061.69447127049},{"$f":"+SUM('Flujo de Caja'!BW36:CH36)","v":434784.470722478}]
[null,"Inversión en Software ( Diferidos )",null,{"$f":"+SUM('Flujo de Caja'!C37:N37)","v":857700},{"$f":"+SUM('Flujo de Caja'!O37:Z37)","v":881195.40062471933},{"$f":"+SUM('Flujo de Caja'!AA37:AL37)","v":923216.23174210591},{"$f":"+SUM('Flujo de Caja'!AM37:AX37)","v":964760.96217050159},{"$f":"+SUM('Flujo de Caja'!AY37:BJ37)","v":1008175.205468175},{"$f":"+SUM('Flujo de Caja'!BK37:BV37)","v":1053543.089714244},{"$f":"+SUM('Flujo de Caja'!BW37:CH37)","v":1100952.5287513863}]
[null,"Variación Ctas. Por Pagar",null,{"$f":"+SUM('Flujo de Caja'!C38:N38)","v":0},{"$f":"+SUM('Flujo de Caja'!O38:Z38)","v":0},{"$f":"+SUM('Flujo de Caja'!AA38:AL38)","v":0},{"$f":"+SUM('Flujo de Caja'!AM38:AX38)","v":0},{"$f":"+SUM('Flujo de Caja'!AY38:BJ38)","v":0},{"$f":"+SUM('Flujo de Caja'!BK38:BV38)","v":0},{"$f":"+SUM('Flujo de Caja'!BW38:CH38)","v":0}]
[null,"Total Egresos de la Operación",null,{"$f":"SUM(D103:D117)","v":1582122898.3421686},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total Flujo de Operación",null,{"$f":"+D101-D119","v":-69028760.257417679},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Flujo de Actividades de Financiación",null,{"$f":"+D90","v":2009},2010,2011,2012,2013,2014,2015]
[null,"Ingresos por Financiamiento"]
[null,"Captación de títulos valores (CDT´s)",null,{"$f":"+SUM('Flujo de Caja'!C44:N44)","v":1185590549.1929755},{"$f":"+SUM('Flujo de Caja'!O44:Z44)","v":2206810275.1693916},{"$f":"+SUM('Flujo de Caja'!AA44:AL44)","v":827131357.13690436},{"$f":"+SUM('Flujo de Caja'!AM44:AX44)","v":2655166207.1384544},{"$f":"+SUM('Flujo de Caja'!AY44:BJ44)","v":497691417.77757442},{"$f":"+SUM('Flujo de Caja'!BK44:BV44)","v":910438935.46222782},{"$f":"+SUM('Flujo de Caja'!BW44:CH44)","v":2971915624.820147}]
[null,"Desembolso de créditos (internos - externos)",null,{"$f":"+SUM('Flujo de Caja'!C45:N45)","v":160323919.31573343},{"$f":"+SUM('Flujo de Caja'!O45:Z45)","v":195300925.7253027},{"$f":"+SUM('Flujo de Caja'!AA45:AL45)","v":76704424.928143725},{"$f":"+SUM('Flujo de Caja'!AM45:AX45)","v":0},{"$f":"+SUM('Flujo de Caja'!AY45:BJ45)","v":0},{"$f":"+SUM('Flujo de Caja'!BK45:BV45)","v":0},{"$f":"+SUM('Flujo de Caja'!BW45:CH45)","v":0}]
[null,"Total Ingresos de Financiamiento",null,{"$f":"SUM(D124:D125)","v":1345914468.508709},2402111200.8946943,903835782.0650481,2655166207.1384544,497691417.77757442,910438935.46222782,2971915624.820147]
[null,"Egresos por Financiamiento"]
[null,"Amortización capital titulos valores (CDT´s)",null,{"$f":"+SUM('Flujo de Caja'!C48:N48)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!O48:Z48)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!AA48:AL48)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!AM48:AX48)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!AY48:BJ48)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!BK48:BV48)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!BW48:CH48)","v":{"$error":"#N/A"}}]
[null,"Amortización capital de créditos (internos-externos)",null,{"$f":"+SUM('Flujo de Caja'!C49:N49)","v":20957896.159777049},{"$f":"+SUM('Flujo de Caja'!O49:Z49)","v":46541393.669544488},{"$f":"+SUM('Flujo de Caja'!AA49:AL49)","v":47502903.707294203},{"$f":"+SUM('Flujo de Caja'!AM49:AX49)","v":59623489.132834099},{"$f":"+SUM('Flujo de Caja'!AY49:BJ49)","v":73698091.292606652},{"$f":"+SUM('Flujo de Caja'!BK49:BV49)","v":76311958.150181413},{"$f":"+SUM('Flujo de Caja'!BW49:CH49)","v":41808843.901464239}]
[null,"Intereses títulos valores",null,{"$f":"+SUM('Flujo de Caja'!C50:N50)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!O50:Z50)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!AA50:AL50)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!AM50:AX50)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!AY50:BJ50)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!BK50:BV50)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!BW50:CH50)","v":{"$error":"#N/A"}}]
[null,"Intereses créditos (internos-externos)",null,{"$f":"+SUM('Flujo de Caja'!C51:N51)","v":13222340.639437471},{"$f":"+SUM('Flujo de Caja'!O51:Z51)","v":20044739.218303483},{"$f":"+SUM('Flujo de Caja'!AA51:AL51)","v":25961492.291743074},{"$f":"+SUM('Flujo de Caja'!AM51:AX51)","v":27212685.624278013},{"$f":"+SUM('Flujo de Caja'!AY51:BJ51)","v":25073359.19149508},{"$f":"+SUM('Flujo de Caja'!BK51:BV51)","v":22511341.403413482},{"$f":"+SUM('Flujo de Caja'!BW51:CH51)","v":20566746.213418979}]
[null,"Total Egresos de Financiamiento",null,{"$f":"SUM(D128:D131)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total Flujo de Financiamiento",null,{"$f":"+D126-D132","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Variación de Caja del Periodo",null,{"$f":"+D120+D133","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Otros ingresos no operacionales",null,{"$f":"+'Modulo Gastos Admon y otros'!C77","v":0},{"$f":"+'Modulo Gastos Admon y otros'!D77","v":0},{"$f":"+'Modulo Gastos Admon y otros'!E77","v":0},{"$f":"+'Modulo Gastos Admon y otros'!F77","v":0},{"$f":"+'Modulo Gastos Admon y otros'!G77","v":0},{"$f":"+'Modulo Gastos Admon y otros'!H77","v":0},{"$f":"+'Modulo Gastos Admon y otros'!I77","v":0}]
[null,"Otros egresos no operacionales",null,{"$f":"+'Modulo Gastos Admon y otros'!C82","v":0},{"$f":"+'Modulo Gastos Admon y otros'!D82","v":0},{"$f":"+'Modulo Gastos Admon y otros'!E82","v":0},{"$f":"+'Modulo Gastos Admon y otros'!F82","v":0},{"$f":"+'Modulo Gastos Admon y otros'!G82","v":0},{"$f":"+'Modulo Gastos Admon y otros'!H82","v":0},{"$f":"+'Modulo Gastos Admon y otros'!I82","v":0}]
[]
[null,"Disponible caja inicio de periodo",null,{"$f":"+'Flujo de Caja'!C67","v":18672204.193},{"$f":"+D143","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Fondos Interbancarios",null,{"$f":"+SUM('Flujo de Caja'!C60:N60)","v":245500000},{"$f":"+SUM('Flujo de Caja'!O60:Z60)","v":0},{"$f":"+SUM('Flujo de Caja'!AA60:AL60)","v":0},{"$f":"+SUM('Flujo de Caja'!AM60:AX60)","v":0},{"$f":"+SUM('Flujo de Caja'!AY60:BJ60)","v":0},{"$f":"+SUM('Flujo de Caja'!BK60:BV60)","v":0},{"$f":"+SUM('Flujo de Caja'!BW60:CH60)","v":0}]
[null,"Disponible caja fin de periodo",null,{"$f":"+D134+D139+D140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"(+) Rendimiento de disponible",null,{"$f":"+SUM('Flujo de Caja'!C62:N62)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!O62:Z62)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!AA62:AL62)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!AM62:AX62)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!AY62:BJ62)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!BK62:BV62)","v":{"$error":"#N/A"}},{"$f":"+SUM('Flujo de Caja'!BW62:CH62)","v":{"$error":"#N/A"}}]
[null,"Disponible total fin de periodo",null,{"$f":"+D141+D142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Indicadores Financieros","index":22,"n_rows":113,"n_cols":10,"rows_kept":113,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Indicadores Financieros"]
[]
[]
[]
[]
[]
[null,"Descripción Indicadores Financieros"]
[]
[null,"Rentabilidad",{"$f":"+'EF Anuales'!C10","v":"2008"},{"$f":"+'EF Anuales'!D10","v":2009},{"$f":"+'EF Anuales'!E10","v":2010},{"$f":"+'EF Anuales'!F10","v":2011},{"$f":"+'EF Anuales'!G10","v":2012},{"$f":"+'EF Anuales'!H10","v":2013},{"$f":"+'EF Anuales'!I10","v":2014},{"$f":"+'EF Anuales'!J10","v":2015}]
[null,"Ingresos Financieros/Activo Total Promedio",{"$f":"IF(C89=\"\",\"N.A.\",C80/C89)","v":0.12940184757465886},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Margen Financiero 2/Activo Total Promedio",{"$f":"+C102/C89","v":3.3607371487600034E-2},{"$f":"+D102/D89","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Margen Financiero 2/Patrimonio Inicial",{"$f":"+IF(C91=\"\",\"N.A.\",C102/C91)","v":0.17579240470436941},{"$f":"+IF(D91=\"\",\"N.A.\",D102/D91)","v":{"$error":"#N/A"}},{"$f":"+IF(E91=\"\",\"N.A.\",E102/E91)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Utilidad antes de impuesto de renta/Patrimonio Inicial",{"$f":"+IF(C91=\"\",\"\",C85/C91)","v":9.2139409142830975E-2},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Utilidad antes de impuesto/Activo Total Promedio",{"$f":"+IF(C89=\"\",\"N.A.\",C85/C89)","v":1.7614887042011803E-2},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Utilidad neta/Activo Total Promedio",{"$f":"+IF(C89=\"\",\"N.A.\",C86/C89)","v":1.5438416453776509E-2},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Utilidad neta/Patrimonio inicial",{"$f":"+IF(C91=\"\",\"\",C86/C91)","v":8.0754793758215579E-2},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Eficiencia",{"$f":"+C10","v":"2008"},{"$f":"+D10","v":2009},2010,2011,2012,2013,2014,2015]
[null,"Egresos Operacionales/Activo Total Promedio",{"$f":"+IF(C89=\"\",\"N.A.\",C83/C89)","v":0.11036296649470587},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Egresos Operacionales/Ingresos Operacionales",{"$f":"+IF(C82=\"\",\"N.A.\",C83/C82)","v":0.85287009855892182},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Costos Administrativos/Margen Financiero 2",{"$f":"+C112/C102","v":0.20774176850525336},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Gastos de Funcionamiento/Activo Total Promedio",{"$f":"+IF(C89=\"\",\"N.A.\",C84/C89)","v":1.237308949352941E-2},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Gastos de Funcionamiento/Ingresos Operacionales",{"$f":"+IF(C82=\"\",\"N.A.\",C84/C82)","v":9.5617564396758045E-2},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Solvencia"]
[null,"Patrimonio/Activo Total",{"$f":"+IF(C88=\"\",\"N.A.\",C92/C88)","v":0.18351477459693874},{"$f":"+IF(D88=\"\",\"N.A.\",D92/D88)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+IF(F88=\"\",\"N.A.\",F92/F88)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+IF(H88=\"\",\"N.A.\",H92/H88)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Endeudamiento"]
[null,"Pasivo Total/Activo Total",{"$f":"+IF(C88=\"\",\"N.A.\",C90/C88)","v":0.81648522543008262},{"$f":"+IF(D88=\"\",\"N.A.\",D90/D88)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(H88=\"\",\"N.A.\",H90/H88)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,"Gráficos Indicadores"]
[]
[null,null,{"$f":"+C10","v":"2008"},{"$f":"+D10","v":2009},2010,2011,2012,2013,2014,2015]
[null,{"$f":"+B11","v":"Ingresos Financieros/Activo Total Promedio"},{"$f":"+C11","v":0.12940184757465886},{"$f":"+D11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+B12","v":"Margen Financiero 2/Activo Total Promedio"},{"$f":"+C12","v":3.3607371487600034E-2},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+B13","v":"Margen Financiero 2/Patrimonio Inicial"},0.17579240470436941,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"+C35","v":"2008"},{"$f":"+D35","v":2009},2010,2011,2012,2013,2014,2015]
[null,{"$f":"+B14","v":"Utilidad antes de impuesto de renta/Patrimonio Inicial"},{"$f":"+C14","v":9.2139409142830975E-2},{"$f":"+D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+B17","v":"Utilidad neta/Patrimonio inicial"},{"$f":"+C17","v":8.0754793758215579E-2},{"$f":"+D17","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"+C39","v":"2008"},{"$f":"+D39","v":2009},2010,2011,2012,2013,2014,2015]
[null,{"$f":"+B27","v":"Patrimonio/Activo Total"},{"$f":"++C27","v":0.18351477459693874},{"$f":"++D27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+B30","v":"Pasivo Total/Activo Total"},{"$f":"+C30","v":0.81648522543008262},{"$f":"+D30","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Base de Datos (Indicadores)"]
[]
[null,"Cuentas (Indicadores)",2008,2009,2010,2011,2012,2013,2014,2015]
[null,"Balance"]
[null,"Ingresos Financieros",{"$f":"+'EF Anuales'!C58","v":439966281.75384009},{"$f":"+'EF Anuales'!D58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J58","v":{"$error":"#N/A"}}]
[null,"Margen Financiero",{"$f":"+'EF Anuales'!C72","v":106800699.94984013},{"$f":"+'EF Anuales'!D72","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E72","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F72","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G72","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H72","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I72","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J72","v":{"$error":"#N/A"}}]
[null,"Ingresos Operacionales",{"$f":"+'EF Anuales'!C58","v":439966281.75384009},{"$f":"+'EF Anuales'!D58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I58","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J58","v":{"$error":"#N/A"}}]
[null,"Egresos Operacionales",{"$f":"+'EF Anuales'!C65+'EF Anuales'!C79","v":375234086.08199996},{"$f":"+'EF Anuales'!D65+'EF Anuales'!D79","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E65+'EF Anuales'!E79","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F65+'EF Anuales'!F79","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G65+'EF Anuales'!G79","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H65+'EF Anuales'!H79","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I65+'EF Anuales'!I79","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J65+'EF Anuales'!J79","v":{"$error":"#N/A"}}]
[null,"Gastos de Funcionamiento",{"$f":"+'EF Anuales'!C79","v":42068504.277999997},{"$f":"+'EF Anuales'!D79","v":53324308.024700001},{"$f":"+'EF Anuales'!E79","v":55914590.902503878},{"$f":"+'EF Anuales'!F79","v":60350361.812584631},{"$f":"+'EF Anuales'!G79","v":64701639.009921372},{"$f":"+'EF Anuales'!H79","v":69119196.912139803},{"$f":"+'EF Anuales'!I79","v":73845679.59228611},{"$f":"+'EF Anuales'!J79","v":78904580.548578501}]
[null,"Utilidad Antes de Impuestos",{"$f":"+'EF Anuales'!C82","v":59890615.942840129},{"$f":"+'EF Anuales'!D82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J82","v":{"$error":"#N/A"}}]
[null,"Utilidad Neta",{"$f":"+'EF Anuales'!C84","v":52490615.942840129},{"$f":"+'EF Anuales'!D84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J84","v":{"$error":"#N/A"}}]
[null,"Estado de Resultados"]
[null,"Activo Total",{"$f":"+'EF Anuales'!C28","v":4064949928.1529999},{"$f":"+'EF Anuales'!D28","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E28","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F28","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G28","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H28","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I28","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J28","v":{"$error":"#N/A"}}]
[null,"Activo Total promedio",3400000000,{"$f":"AVERAGE('Balance General'!D28:O28)","v":{"$error":"#N/A"}},{"$f":"AVERAGE('Balance General'!P28:AA28)","v":{"$error":"#N/A"}},{"$f":"AVERAGE('Balance General'!AB28:AM28)","v":{"$error":"#N/A"}},{"$f":"AVERAGE('Balance General'!AN28:AY28)","v":{"$error":"#N/A"}},{"$f":"AVERAGE('Balance General'!AZ28:BK28)","v":{"$error":"#N/A"}},{"$f":"AVERAGE('Balance General'!BL28:BW28)","v":{"$error":"#N/A"}},{"$f":"AVERAGE('Balance General'!BL28:CI28)","v":{"$error":"#N/A"}}]
[null,"Pasivo Total",{"$f":"+'EF Anuales'!C40","v":3318971558.4500003},{"$f":"+'EF Anuales'!D40","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E40","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F40","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G40","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H40","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I40","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J40","v":{"$error":"#N/A"}}]
[null,"Patrimonio Inicial",650000000,{"$f":"+'EF Anuales'!C48","v":745978369.8128401},{"$f":"+'EF Anuales'!D48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I48","v":{"$error":"#N/A"}}]
[null,"Patrimonio",{"$f":"+'EF Anuales'!C48","v":745978369.8128401},{"$f":"+'EF Anuales'!D48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J48","v":{"$error":"#N/A"}}]
[null,"Margen Financiero (D. Gestión Financiera)",{"$f":"+C78","v":2008},{"$f":"+D78","v":2009},2010,2011,2012,2013,2014,2015]
[null,"(+) Intereses sobre cartera",{"$f":"+'EF Anuales'!C59","v":367669379.63684005},{"$f":"+'EF Anuales'!D59","v":412736559.76252282},{"$f":"+'EF Anuales'!E59","v":468082902.14016241},{"$f":"+'EF Anuales'!F59","v":514365983.38542938},{"$f":"+'EF Anuales'!G59","v":555953226.92271197},{"$f":"+'EF Anuales'!H59","v":586881883.25438094},{"$f":"+'EF Anuales'!I59","v":606279966.52563226},{"$f":"+'EF Anuales'!J59","v":613314962.62048781}]
[null,"(+) Intereses sobre inversiones",{"$f":"+'EF Anuales'!C60","v":41818294.702000007},{"$f":"+'EF Anuales'!D60","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E60","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F60","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G60","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H60","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I60","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J60","v":{"$error":"#N/A"}}]
[null,"(-) Intereses Obligaciones Financieras",{"$f":"'EF Anuales'!C66","v":11692095.557},{"$f":"'EF Anuales'!D66","v":14651726.849281484},{"$f":"'EF Anuales'!E66","v":20632148.263696097},{"$f":"'EF Anuales'!F66","v":26207385.422158811},{"$f":"'EF Anuales'!G66","v":27134205.320964698},{"$f":"'EF Anuales'!H66","v":24869358.869999252},{"$f":"'EF Anuales'!I66","v":22287320.400241829},{"$f":"'EF Anuales'!J66","v":20502276.409845587}]
[null,"(-) Intereses Títulos en circulación",{"$f":"+'EF Anuales'!C67","v":270670530.67199999},{"$f":"+'EF Anuales'!D67","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E67","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F67","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G67","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H67","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I67","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J67","v":{"$error":"#N/A"}}]
[null,"(+) Utilidad en valoración de derivados",{"$f":"+'EF Anuales'!C61","v":18382258.624000002},{"$f":"+'EF Anuales'!D61","v":993994.94208335876},{"$f":"+'EF Anuales'!E61","v":0},{"$f":"+'EF Anuales'!F61","v":0},{"$f":"+'EF Anuales'!G61","v":0},{"$f":"+'EF Anuales'!H61","v":0},{"$f":"+'EF Anuales'!I61","v":0},{"$f":"+'EF Anuales'!J61","v":0}]
[null,"(+) Ajuste en cambio por reexpresión del activo",{"$f":"+'EF Anuales'!C62","v":0},{"$f":"+'EF Anuales'!D62","v":8433.0053014383939},{"$f":"+'EF Anuales'!E62","v":0},{"$f":"+'EF Anuales'!F62","v":0},{"$f":"+'EF Anuales'!G62","v":0},{"$f":"+'EF Anuales'!H62","v":0},{"$f":"+'EF Anuales'!I62","v":0},{"$f":"+'EF Anuales'!J62","v":0}]
[null,"(-) Ajuste en cambio por reexpresión del pasivo",{"$f":"+'EF Anuales'!C69","v":24776111.471000001},{"$f":"+'EF Anuales'!D69","v":21780919.006557919},{"$f":"+'EF Anuales'!E69","v":24364602.875089321},{"$f":"+'EF Anuales'!F69","v":30061648.281798277},{"$f":"+'EF Anuales'!G69","v":30568922.221841153},{"$f":"+'EF Anuales'!H69","v":28518395.482881319},{"$f":"+'EF Anuales'!I69","v":26180505.496088348},{"$f":"+'EF Anuales'!J69","v":24497411.574254043}]
[null,"(-) Perdida en valoración de derivados",{"$f":"+'EF Anuales'!C68","v":6466132.2050000001},{"$f":"+'EF Anuales'!D68","v":0},{"$f":"+'EF Anuales'!E68","v":3457809.856220603},{"$f":"+'EF Anuales'!F68","v":3781241.4302584529},{"$f":"+'EF Anuales'!G68","v":3615570.7479269505},{"$f":"+'EF Anuales'!H68","v":3217277.5395603776},{"$f":"+'EF Anuales'!I68","v":2773353.1186269522},{"$f":"+'EF Anuales'!J68","v":2445727.6881145239}]
[null,"Margen Financiero (D. Gestión Financiera)",{"$f":"+C94+C95-C96-C97+C98+C99-C100-C101","v":114265063.05784011},{"$f":"+D94+D95-D96-D97+D98+D99-D100-D101","v":{"$error":"#N/A"}},{"$f":"+E94+E95-E96-E97+E98+E99-E100-E101","v":{"$error":"#N/A"}},{"$f":"+F94+F95-F96-F97+F98+F99-F100-F101","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cuentas costos administrativos",{"$f":"+C93","v":2008},{"$f":"+D93","v":2009},2010,2011,2012,2013,2014,2015]
[null,"     Gastos de Personal",{"$f":"+'EF Anuales'!C73","v":14379144.102},{"$f":"+'EF Anuales'!D73","v":16741747.928999998},{"$f":"+'EF Anuales'!E73","v":17681463.115320895},{"$f":"+'EF Anuales'!F73","v":19226176.550829038},{"$f":"+'EF Anuales'!G73","v":20843228.510657445},{"$f":"+'EF Anuales'!H73","v":22581497.761899211},{"$f":"+'EF Anuales'!I73","v":24492101.778204534},{"$f":"+'EF Anuales'!J73","v":26595401.848143212}]
[null,"     Honorarios",{"$f":"+'EF Anuales'!C74","v":1785726.7169999999},{"$f":"+'EF Anuales'!D74","v":4472470.351999999},{"$f":"+'EF Anuales'!E74","v":4657904.7867070567},{"$f":"+'EF Anuales'!F74","v":5002135.2469290439},{"$f":"+'EF Anuales'!G74","v":5343313.6055419231},{"$f":"+'EF Anuales'!H74","v":5695437.9721471425},{"$f":"+'EF Anuales'!I74","v":6070767.3345116442},{"$f":"+'EF Anuales'!J74","v":6470830.9018559689}]
[null,"     Contribuciones e Impuestos",{"$f":"+'EF Anuales'!C75","v":20504836.103999998},{"$f":"+'EF Anuales'!D75","v":21089761.762000002},{"$f":"+'EF Anuales'!E75","v":22088698.875519197},{"$f":"+'EF Anuales'!F75","v":23509221.900183551},{"$f":"+'EF Anuales'!G75","v":24896702.161152914},{"$f":"+'EF Anuales'!H75","v":26334107.216878645},{"$f":"+'EF Anuales'!I75","v":27857089.323025465},{"$f":"+'EF Anuales'!J75","v":29470876.349792313}]
[null,"     Gastos Generales",{"$f":"+'EF Anuales'!C76","v":4336077.1490000002},{"$f":"+'EF Anuales'!D76","v":9832317.8480000012},{"$f":"+'EF Anuales'!E76","v":10239978.52733545},{"$f":"+'EF Anuales'!F76","v":10996737.774795277},{"$f":"+'EF Anuales'!G76","v":11746787.255445417},{"$f":"+'EF Anuales'!H76","v":12520900.535579281},{"$f":"+'EF Anuales'!I76","v":13346027.880873967},{"$f":"+'EF Anuales'!J76","v":14225531.118223574}]
[null,"     Depreciación",{"$f":"+'EF Anuales'!C77","v":900474.848},{"$f":"+'EF Anuales'!D77","v":1056972.6337000001},{"$f":"+'EF Anuales'!E77","v":827204.45017973194},{"$f":"+'EF Anuales'!F77","v":896532.54836988368},{"$f":"+'EF Anuales'!G77","v":969051.77212467382},{"$f":"+'EF Anuales'!H77","v":1044834.3609484296},{"$f":"+'EF Anuales'!I77","v":1094556.3325692546},{"$f":"+'EF Anuales'!J77","v":1112472.2250226226}]
[null,"     Amortización",{"$f":"+'EF Anuales'!C78","v":162245.35800000001},{"$f":"+'EF Anuales'!D78","v":131037.5},{"$f":"+'EF Anuales'!E78","v":419341.14744154015},{"$f":"+'EF Anuales'!F78","v":719557.79147783644},{"$f":"+'EF Anuales'!G78","v":902555.70499900379},{"$f":"+'EF Anuales'!H78","v":942419.06468708417},{"$f":"+'EF Anuales'!I78","v":985136.9431012409},{"$f":"+'EF Anuales'!J78","v":1029468.1055407976}]
[null,"Suma Costos Administrativos",{"$f":"SUM(C104:C109)","v":42068504.277999997},{"$f":"SUM(D104:D109)","v":53324308.024700001},55914590.902503878,60350361.812584631,64701639.009921372,69119196.912139803,73845679.59228611,78904580.548578501]
[null,"(-) Impuestos",18330878,{"$f":"+'Estado de Resultados'!D49","v":13870316.870000001},{"$f":"+'Estado de Resultados'!E49","v":14569926.413500067},{"$f":"+'Estado de Resultados'!F49","v":15434793.918478498},{"$f":"+'Estado de Resultados'!G49","v":16271545.350748699},{"$f":"+'Estado de Resultados'!H49","v":17140552.572668787},{"$f":"+'Estado de Resultados'!I49","v":18057679.427762166},{"$f":"+'Estado de Resultados'!J49","v":19025685.34243115}]
[null,"Costos Administrativos (- Impuestos)",{"$f":"+C110-C111","v":23737626.277999997},{"$f":"+D110-D111","v":39453991.154699996},{"$f":"+E110-E111","v":41344664.489003807},{"$f":"+F110-F111","v":44915567.894106135},48430093.659172669,51978644.339471012,55788000.164523944,59878895.20614735]
[null,"Indicador (Costos Administrativos/Margen Financiero)",{"$f":"+C112/C102","v":0.20774176850525336},{"$f":"+D112/D102","v":{"$error":"#N/A"}},{"$f":"+E112/E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Gráficos","index":23,"n_rows":65,"n_cols":10,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Gráficos"]
[]
[]
[null,"Estados Financieros "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"+'Indicadores Financieros'!C78","v":2008},{"$f":"+'Indicadores Financieros'!D78","v":2009},{"$f":"+'Indicadores Financieros'!E78","v":2010},{"$f":"+'Indicadores Financieros'!F78","v":2011},{"$f":"+'Indicadores Financieros'!G78","v":2012},{"$f":"+'Indicadores Financieros'!H78","v":2013},{"$f":"+'Indicadores Financieros'!I78","v":2014},{"$f":"+'Indicadores Financieros'!J78","v":2015}]
[null,"Ingresos Financieros",{"$f":"+'Indicadores Financieros'!C80","v":439966281.75384009},{"$f":"+'Indicadores Financieros'!D80","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!E80","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!F80","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!G80","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!H80","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!I80","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!J80","v":{"$error":"#N/A"}}]
[null,"Egresos Financieros",{"$f":"+'Indicadores Financieros'!C83","v":375234086.08199996},{"$f":"+'Indicadores Financieros'!D83","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!E83","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!F83","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!G83","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!H83","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!I83","v":{"$error":"#N/A"}},{"$f":"+'Indicadores Financieros'!J83","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"+D51","v":2009},{"$f":"+E51","v":2010},2011,2012,2013,2014,2015]
[null,"Disponibilidad de Caja",{"$f":"+'EF Anuales'!D143","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E143","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F143","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G143","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H143","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I143","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J143","v":{"$error":"#N/A"}}]
[null,"Utilidad Neta",{"$f":"+'EF Anuales'!D84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J84","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"+C51","v":2008},{"$f":"+D51","v":2009},2010,2011,2012,2013,2014,2015]
[null,"Pasivo Total",{"$f":"+'EF Anuales'!C40","v":3318971558.4500003},{"$f":"+'EF Anuales'!D40","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E40","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F40","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G40","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H40","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I40","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J40","v":{"$error":"#N/A"}}]
[null,"Patrimonio",{"$f":"+'EF Anuales'!C48","v":745978369.8128401},{"$f":"+'EF Anuales'!D48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I48","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J48","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"+C59","v":2008},{"$f":"+D59","v":2009},2010,2011,2012,2013,2014,2015]
[null,"Utilidad Neta",{"$f":"+'EF Anuales'!C84","v":52490615.942840129},{"$f":"+'EF Anuales'!D84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I84","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J84","v":{"$error":"#N/A"}}]
[null,"Utilidad Antes de Impuestos",{"$f":"+'EF Anuales'!C82","v":59890615.942840129},{"$f":"+'EF Anuales'!D82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!E82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!F82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!G82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!H82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!I82","v":{"$error":"#N/A"}},{"$f":"+'EF Anuales'!J82","v":{"$error":"#N/A"}}]

{"sheet":"Bases Cristal Ball","index":24,"n_rows":2505,"n_cols":15,"rows_kept":2505,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Bases Cristal Ball"]
[]
[null,"Base DTF",null,null,"Base IPC",null,null,"Devaluación",null,null,"Devaluación FWD"]
[null,"FECHA FINAL","VALOR",null,"FECHA FINAL","VALOR",null,"FECHA","VALOR",null,"3 Meses","Spot","Strike","Fwd",4]
[null,"2002-01-06",0.11509999999999999,null,"2002-01-01",7.3700000000000002E-2,null,"2002-01-01",2.7799999999999998E-2,null,"2004-01-05",2771.5,2835,{"$f":"+(((M6/L6)^$O$5)-1)","v":9.4845206345923083E-2}]
[null,"2002-01-13",0.11470000000000001,null,"2002-02-01",6.7000000000000004E-2,null,"2002-01-02",2.7799999999999998E-2,null,"2004-01-06",2763.5,2825.09,9.2172597145622426E-2]
[null,"2002-01-20",0.113,null,"2002-03-01",5.8899999999999994E-2,null,"2002-01-03",3.15E-2,null,"2004-01-07",2762.4,2822.52,8.9938141113565573E-2]
[null,"2002-01-27",0.113,null,"2002-04-01",5.6500000000000002E-2,null,"2002-01-04",2.9500000000000002E-2,null,"2004-01-08",2749.75,2809.75,9.0179162330632501E-2]
[null,"2002-02-03",0.1115,null,"2002-05-01",5.8400000000000001E-2,null,"2002-01-05",2.4900000000000002E-2,null,"2004-01-09",2767.5,2826.15,8.7502630944743531E-2]
[null,"2002-02-10",0.10869999999999999,null,"2002-06-01",6.25E-2,null,"2002-01-06",2.3399999999999997E-2,null,"2004-01-12",2770,2835,9.7218639216983815E-2]
[null,"2002-02-17",0.107,null,"2002-07-01",6.1600000000000002E-2,null,"2002-01-07",2.3399999999999997E-2,null,"2004-01-13",2750,2804,8.0889409972429105E-2]
[null,"2002-02-24",0.1082,null,"2002-08-01",5.9800000000000006E-2,null,"2002-01-08",2.3399999999999997E-2,null,"2004-01-14",2738.85,2796.35,8.6658601099748989E-2]
[null,"2002-03-03",0.1067,null,"2002-09-01",5.9699999999999996E-2,null,"2002-01-09",2.8199999999999999E-2,null,"2004-01-15",2736.65,2778.25,6.2204806204058327E-2]
[null,"2002-03-10",0.1079,null,"2002-10-01",6.3700000000000007E-2,null,"2002-01-10",3.1699999999999999E-2,null,"2004-01-16",2735.9,2778.4,6.3599693539873048E-2]
[null,"2002-03-17",0.1075,null,"2002-11-01",7.0699999999999999E-2,null,"2002-01-11",3.6499999999999998E-2,null,"2004-01-19",2739,2787.99,7.3486822765986615E-2]
[null,"2002-03-24",0.10619999999999999,null,"2002-12-01",6.9900000000000004E-2,null,"2002-01-12",2.58E-2,null,"2004-01-20",2735,2777.5,6.3621108674672966E-2]
[null,"2002-03-31",0.10550000000000001,null,"2003-01-01",7.3899999999999993E-2,null,"2002-01-13",2.3399999999999997E-2,null,"2004-01-21",2740,2788.98,7.3443890078502827E-2]
[null,"2002-04-07",0.1041,null,"2003-02-01",7.2400000000000006E-2,null,"2002-01-14",2.3399999999999997E-2,null,"2004-01-22",2749.55,2798.53,7.3182002600296947E-2]
[null,"2002-04-14",0.10390000000000001,null,"2003-03-01",7.5999999999999998E-2,null,"2002-01-15",2.0199999999999999E-2,null,"2004-01-23",2763,2807.48,6.5965489671203192E-2]
[null,"2002-04-21",0.1027,null,"2003-04-01",7.85E-2,null,"2002-01-16",1.43E-2,null,"2004-01-26",2749.75,2795.74,6.8597804976292753E-2]
[null,"2002-04-28",0.1002,null,"2003-05-01",7.7300000000000008E-2,null,"2002-01-17",8.8000000000000005E-3,null,"2004-01-27",2729,2773.93,6.7499910326645374E-2]
[null,"2002-05-05",9.7500000000000003E-2,null,"2003-06-01",7.2099999999999997E-2,null,"2002-01-18",1.2800000000000001E-2,null,"2004-01-28",2744,2785.21,6.1439768302391728E-2]
[null,"2002-05-12",9.5600000000000004E-2,null,"2003-07-01",7.0400000000000004E-2,null,"2002-01-19",1.0200000000000001E-2,null,"2004-01-29",2751.1,2792.35,6.1338464600848797E-2]
[null,"2002-05-19",9.2399999999999996E-2,null,"2003-08-01",7.2599999999999998E-2,null,"2002-01-20",1.1200000000000002E-2,null,"2004-01-30",2739,2776.5,5.589949511520409E-2]
[null,"2002-05-26",9.1199999999999989E-2,null,"2003-09-01",7.1099999999999997E-2,null,"2002-01-21",1.1200000000000002E-2,null,"2004-02-02",2742.5,2786.92,6.6378705269269034E-2]
[null,"2002-06-02",9.01E-2,null,"2003-10-01",6.5799999999999997E-2,null,"2002-01-22",6.5000000000000006E-3,null,"2004-02-03",2750.9,2787.9,5.489577812625468E-2]
[null,"2002-06-09",8.8200000000000001E-2,null,"2003-11-01",6.13E-2,null,"2002-01-23",3.2000000000000002E-3,null,"2004-02-04",2749,2794.87,6.8433480551996162E-2]
[null,"2002-06-16",8.6899999999999991E-2,null,"2003-12-01",6.4899999999999999E-2,null,"2002-01-24",-6.9999999999999993E-3,null,"2004-02-05",2754.5,2799.53,6.701222762619774E-2]
[null,"2002-06-23",8.539999999999999E-2,null,"2004-01-01",6.1900000000000004E-2,null,"2002-01-25",-9.8999999999999991E-3,null,"2004-02-06",2757,2802.04,6.6965208722575387E-2]
[null,"2002-06-30",8.2100000000000006E-2,null,"2004-02-01",6.2800000000000009E-2,null,"2002-01-26",-3.3E-3,null,"2004-02-09",2740.48,2786.53,6.892773211570824E-2]
[null,"2002-07-07",8.1900000000000001E-2,null,"2004-03-01",6.2100000000000002E-2,null,"2002-01-27",-1.1999999999999999E-3,null,"2004-02-10",2733.5,2778.8,6.7954740610681519E-2]
[null,"2002-07-14",8.1600000000000006E-2,null,"2004-04-01",5.4900000000000004E-2,null,"2002-01-28",-1.1999999999999999E-3,null,"2004-02-11",2739,2783.8,6.7048090561665274E-2]
[null,"2002-07-21",7.9899999999999999E-2,null,"2004-05-01",5.3699999999999998E-2,null,"2002-01-29",3.0999999999999999E-3,null,"2004-02-12",2738.45,2787.95,7.4287839669962885E-2]
[null,"2002-07-28",7.7399999999999997E-2,null,"2004-06-01",6.0700000000000004E-2,null,"2002-01-30",9.7999999999999997E-3,null,"2004-02-13",2724,2773.01,7.393335186571437E-2]
[null,"2002-08-04",7.7399999999999997E-2,null,"2004-07-01",6.1900000000000004E-2,null,"2002-01-31",1.0700000000000001E-2,null,"2004-02-16",2719.02,2763.31,6.6765167137512682E-2]
[null,"2002-08-11",7.7300000000000008E-2,null,"2004-08-01",5.8899999999999994E-2,null,"2002-02-01",1.0700000000000001E-2,null,"2004-02-17",2706.5,2751.13,6.7609243224365345E-2]
[null,"2002-08-18",7.8799999999999995E-2,null,"2004-09-01",5.9699999999999996E-2,null,"2002-02-02",1.2199999999999999E-2,null,"2004-02-18",2689.5,2737,7.2538758157787431E-2]
[null,"2002-08-25",7.8200000000000006E-2,null,"2004-10-01",5.9000000000000004E-2,null,"2002-02-03",1.1200000000000002E-2,null,"2004-02-19",2703.75,2752.3,7.378405513742603E-2]
[null,"2002-09-01",0.08,null,"2004-11-01",5.8200000000000002E-2,null,"2002-02-04",1.1200000000000002E-2,null,"2004-02-20",2692,2740.53,7.4083438208871089E-2]
[null,"2002-09-08",7.9399999999999998E-2,null,"2004-12-01",5.5E-2,null,"2002-02-05",1.09E-2,null,"2004-02-23",2660.25,2705.5,6.979446265334377E-2]
[null,"2002-09-15",7.9600000000000004E-2,null,"2005-01-01",5.4299999999999994E-2,null,"2002-02-06",9.5999999999999992E-3,null,"2004-02-24",2660,2705,6.9405790267917933E-2]
[null,"2002-09-22",7.9600000000000004E-2,null,"2005-02-01",5.2499999999999998E-2,null,"2002-02-07",8.8999999999999999E-3,null,"2004-02-25",2672,2717,6.9086236540021106E-2]
[null,"2002-09-29",7.9299999999999995E-2,null,"2005-03-01",5.0300000000000004E-2,null,"2002-02-08",9.8999999999999991E-3,null,"2004-02-26",2702,2747,6.8300075134410942E-2]
[null,"2002-10-06",7.9100000000000004E-2,null,"2005-04-01",5.0099999999999999E-2,null,"2002-02-09",1.34E-2,null,"2004-02-27",2680.35,2725.35,6.8865610403129773E-2]
[null,"2002-10-13",7.7699999999999991E-2,null,"2005-05-01",5.04E-2,null,"2002-02-10",1.5700000000000002E-2,null,"2004-03-01",2654.4,2699.4,6.9555928842604198E-2]
[null,"2002-10-20",7.8399999999999997E-2,null,"2005-06-01",4.8300000000000003E-2,null,"2002-02-11",1.5700000000000002E-2,null,"2004-03-02",2662.15,2707.15,6.9348319771024736E-2]
[null,"2002-10-27",7.9699999999999993E-2,null,"2005-07-01",4.9100000000000005E-2,null,"2002-02-12",2.0400000000000001E-2,null,"2004-03-03",2666,2711,6.9245644862909961E-2]
[null,"2002-11-03",7.9000000000000001E-2,null,"2005-08-01",4.8799999999999996E-2,null,"2002-02-13",2.7200000000000002E-2,null,"2004-03-04",2683,2729,7.0363896807928539E-2]
[null,"2002-11-10",7.9100000000000004E-2,null,"2005-09-01",5.0199999999999995E-2,null,"2002-02-14",3.2099999999999997E-2,null,"2004-03-05",2670,2715,6.9139291063893715E-2]
[null,"2002-11-17",7.9100000000000004E-2,null,"2005-10-01",5.2699999999999997E-2,null,"2002-02-15",3.2599999999999997E-2,null,"2004-03-08",2679.75,2724.75,6.8881416793540762E-2]
[null,"2002-11-24",7.9299999999999995E-2,null,"2005-11-01",5.0999999999999997E-2,null,"2002-02-16",2.23E-2,null,"2004-03-09",2681.4,2726.4,6.8837966662631533E-2]
[null,"2002-12-01",7.9100000000000004E-2,null,"2005-12-01",4.8499999999999995E-2,null,"2002-02-17",2.23E-2,null,"2004-03-10",2684.4,2729.4,6.8759106655429836E-2]
[null,"2002-12-08",7.85E-2,null,"2006-01-01",4.5599999999999995E-2,null,"2002-02-18",2.23E-2,null,"2004-03-11",2682.75,2727.75,6.8802457293346775E-2]
[null,"2002-12-15",7.7199999999999991E-2,null,"2006-02-01",4.1900000000000007E-2,null,"2002-02-19",2.2499999999999999E-2,null,"2004-03-12",2669.5,2717.5,7.3886815100212777E-2]
[null,"2002-12-22",7.7600000000000002E-2,null,"2006-03-01",4.1100000000000005E-2,null,"2002-02-20",1.6E-2,null,"2004-03-15",2656.7,2701.48,6.9145872276383136E-2]
[null,"2002-12-29",7.7300000000000008E-2,null,"2006-04-01",4.1200000000000001E-2,null,"2002-02-21",1.6E-2,null,"2004-03-16",2647.5,2692.5,6.9741816342326235E-2]
[null,"2003-01-05",7.6999999999999999E-2,null,"2006-05-01",4.0399999999999998E-2,null,"2002-02-22",2.52E-2,null,"2004-03-17",2665.05,2706.55,6.3757836606913809E-2]
[null,"2003-01-12",7.6999999999999999E-2,null,"2006-06-01",3.9399999999999998E-2,null,"2002-02-23",2.4399999999999998E-2,null,"2004-03-18",2664,2708.56,6.8604404948621855E-2]
[null,"2003-01-19",7.6200000000000004E-2,null,"2006-07-01",4.3200000000000002E-2,null,"2002-02-24",2.2200000000000001E-2,null,"2004-03-19",2671,2717.82,7.1981298396014193E-2]
[null,"2003-01-26",7.5999999999999998E-2,null,"2006-08-01",4.7199999999999999E-2,null,"2002-02-25",2.2200000000000001E-2,null,"2004-03-22",2673,2718,6.9059739789911756E-2]
[null,"2003-02-02",7.6499999999999999E-2,null,"2006-09-01",4.58E-2,null,"2002-02-26",2.3300000000000001E-2,null,"2004-03-23",2663.4,2706.4,6.6159933156548778E-2]
[null,"2003-02-09",7.7800000000000008E-2,null,"2006-10-01",4.1900000000000007E-2,null,"2002-02-27",2.5099999999999997E-2,null,"2004-03-24",2672.85,2716.42,6.6815531549611284E-2]
[null,"2003-02-16",7.7499999999999999E-2,null,"2006-11-01",4.3099999999999999E-2,null,"2002-02-28",2.3199999999999998E-2,null,"2004-03-25",2673.5,2720.38,7.2006798060239685E-2]
[null,"2003-02-23",7.690000000000001E-2,null,"2006-12-01",4.4800000000000006E-2,null,"2002-03-01",2.07E-2,null,"2004-03-26",2676.5,2719.5,6.5828334923061727E-2]
[null,"2003-03-02",7.8200000000000006E-2,null,"2007-01-01",4.7100000000000003E-2,null,"2002-03-02",1.8000000000000002E-2,null,"2004-03-29",2681.6,2725.1,6.6482631769331224E-2]
[null,"2003-03-09",7.7699999999999991E-2,null,"2007-02-01",5.2499999999999998E-2,null,"2002-03-03",1.8700000000000001E-2,null,"2004-03-30",2674.5,2721.45,7.2089467925573913E-2]
[null,"2003-03-16",7.8399999999999997E-2,null,"2007-03-01",5.7800000000000004E-2,null,"2002-03-04",1.8700000000000001E-2,null,"2004-03-31",2679.55,2714.55,5.3280200676648848E-2]
[null,"2003-03-23",7.7499999999999999E-2,null,"2007-04-01",6.2600000000000003E-2,null,"2002-03-05",1.55E-2,null,"2004-04-01",2663,2709.69,7.1997490281924037E-2]
[null,"2003-03-30",7.8E-2,null,"2007-05-01",6.2300000000000001E-2,null,"2002-03-06",1.5300000000000001E-2,null,"2004-04-02",2662.75,2703.2,{"$f":"+(((M70/L70)^$O$5)-1)","v":6.2162933373139939E-2}]
[null,"2003-04-06",7.6799999999999993E-2,null,"2007-06-01",6.0299999999999999E-2,null,"2002-03-07",1.3100000000000001E-2,null,"2004-04-05",2668.1,2708.1,6.1329846015227618E-2]
[null,"2003-04-20",7.6799999999999993E-2,null,"2007-07-01",5.7699999999999994E-2,null,"2002-03-08",1.23E-2,null,"2004-04-06",2663.1,2704.72,6.3994422253425665E-2]
[null,"2003-04-27",7.7199999999999991E-2,null,"2007-08-01",5.2199999999999996E-2,null,"2002-03-09",9.3999999999999986E-3,null,"2004-04-07",2656.15,2697.66,6.3992240991175287E-2]
[null,"2003-05-04",7.7100000000000002E-2,null,"2007-09-01",5.0099999999999999E-2,null,"2002-03-10",8.8000000000000005E-3,null,"2004-04-08",2656.5,2686.5,4.5943194818862887E-2]
[null,"2003-05-11",7.7600000000000002E-2,null,"2007-10-01",5.16E-2,null,"2002-03-11",8.8000000000000005E-3,null,"2004-04-09",2656.5,2684,4.2055295688042893E-2]
[null,"2003-05-18",7.7899999999999997E-2,null,"2007-11-01",5.4100000000000002E-2,null,"2002-03-12",2.5999999999999999E-3,null,"2004-04-12",2646.1,2681.1,5.3967063731172216E-2]
[null,"2003-05-25",7.8100000000000003E-2,null,"2007-12-01",5.6900000000000006E-2,null,"2002-03-13",-3.0000000000000001E-3,null,"2004-04-13",2642.5,2682.83,6.2460107322207747E-2]
[null,"2003-06-01",7.8100000000000003E-2,null,"2008-01-01",0.06,null,"2002-03-14",-2.3E-3,null,"2004-04-14",2624.5,2653.81,4.54252770747825E-2]
[null,"2003-06-08",7.7600000000000002E-2,null,"2008-02-01",6.3500000000000001E-2,null,"2002-03-15",-4.3E-3,null,"2004-04-15",2616.5,2648.49,4.9809246612221525E-2]
[null,"2003-06-15",7.7499999999999999E-2,null,"2008-03-01",5.9299999999999999E-2,null,"2002-03-16",-1.1000000000000001E-3,null,"2004-04-16",2622.1,2652.1,4.6556260673343841E-2]
[null,"2003-06-22",7.7699999999999991E-2,null,"2008-04-01",5.7300000000000004E-2,null,"2002-03-17",-1.9E-3,null,"2004-04-19",2622.5,2651.97,4.5712838549806012E-2]
[null,"2003-06-29",7.7800000000000008E-2,null,"2008-05-01",6.3899999999999998E-2,null,"2002-03-18",-1.9E-3,null,"2004-04-20",2627.4,2672.4,7.0289019907987083E-2]
[null,"2003-07-06",7.8100000000000003E-2,null,"2008-06-01",7.1800000000000003E-2,null,"2002-03-19",-2.9999999999999997E-4,null,"2004-04-21",2625,2658.04,5.130521296082402E-2]
[null,"2003-07-13",7.8E-2,null,"2008-07-01",7.5199999999999989E-2,null,"2002-03-20",-3.7000000000000002E-3,null,"2004-04-22",2620.75,2653.71,5.1263210027582939E-2]
[null,"2003-07-20",7.7399999999999997E-2,null,"2008-08-01",7.8700000000000006E-2,null,"2002-03-21",-1.1000000000000001E-3,null,"2004-04-23",2620.5,2654.25,5.2520705016751545E-2]
[null,"2003-07-27",7.8100000000000003E-2,null,"2008-09-01",7.5700000000000003E-2,null,"2002-03-22",-1.8E-3,null,"2004-04-26",2615.6999999999998,2643.7,4.351081530967793E-2]
[null,"2003-08-03",7.8299999999999995E-2,null,"2008-10-01",7.9399999999999998E-2,null,"2002-03-23",-6.8000000000000005E-3,null,"2004-04-27",2626,2657.99,4.9625767468177262E-2]
[null,"2003-08-10",7.8700000000000006E-2,null,"2008-11-01",7.7300000000000008E-2,null,"2002-03-24",-9.300000000000001E-3,null,"2004-04-28",2648,2678,4.6093172555746742E-2]
[null,"2003-08-17",7.85E-2,null,"2008-12-01",7.6700000000000004E-2,null,"2002-03-25",-9.300000000000001E-3,null,"2004-04-29",2653.4,2678.4,3.8223478990679016E-2]
[null,"2003-08-24",7.8700000000000006E-2,null,null,null,null,"2002-03-26",-9.300000000000001E-3,null,"2004-04-30",2657.8,2686.95,4.459790736242919E-2]
[null,"2003-08-31",7.8799999999999995E-2,null,null,null,null,"2002-03-27",-1.4199999999999999E-2,null,"2004-05-03",2679.25,2709.75,4.6318591876310489E-2]
[null,"2003-09-07",7.7600000000000002E-2,null,null,null,null,"2002-03-28",-1.67E-2,null,"2004-05-04",2660.2,2686.92,4.0786828626171223E-2]
[null,"2003-09-14",7.7899999999999997E-2,null,null,null,null,"2002-03-29",-1.8500000000000003E-2,null,"2004-05-05",2670.5,2698.5,4.2603936618583527E-2]
[null,"2003-09-21",7.7800000000000008E-2,null,null,null,null,"2002-03-30",-2.1000000000000001E-2,null,"2004-05-06",2686,2716.69,4.6492941079106398E-2]
[null,"2003-09-28",7.8299999999999995E-2,null,null,null,null,"2002-03-31",-2.1400000000000002E-2,null,"2004-05-07",2716.95,2757.77,6.1464775619279433E-2]
[null,"2003-10-05",7.7699999999999991E-2,null,null,null,null,"2002-04-01",-2.1400000000000002E-2,null,"2004-05-10",2736.1,2777.23,6.1498848252867999E-2]
[null,"2003-10-12",7.6799999999999993E-2,null,null,null,null,"2002-04-02",-1.9900000000000001E-2,null,"2004-05-11",2728.5,2768.21,5.9498387882907178E-2]
[null,"2003-10-19",7.7499999999999999E-2,null,null,null,null,"2002-04-03",-2.0400000000000001E-2,null,"2004-05-12",2734.7,2772.96,5.7147670479487767E-2]
[null,"2003-10-26",7.8399999999999997E-2,null,null,null,null,"2002-04-04",-1.7600000000000001E-2,null,"2004-05-13",2745.25,2789.61,6.6218868788944896E-2]
[null,"2003-11-02",7.8200000000000006E-2,null,null,null,null,"2002-04-05",-2.0099999999999996E-2,null,"2004-05-14",2698.5,2742.8,6.7300894897555752E-2]
[null,"2003-11-09",7.9100000000000004E-2,null,null,null,null,"2002-04-06",-2.35E-2,null,"2004-05-17",2720.8,2766.05,6.8202596935917903E-2]
[null,"2003-11-16",7.9600000000000004E-2,null,null,null,null,"2002-04-07",-2.4E-2,null,"2004-05-18",2735.95,2780.45,6.6664235021941742E-2]
[null,"2003-11-23",7.9500000000000001E-2,null,null,null,null,"2002-04-08",-2.4E-2,null,"2004-05-19",2740,2770,4.4520156101692576E-2]
[null,"2003-11-30",7.85E-2,null,null,null,null,"2002-04-09",-2.7400000000000001E-2,null,"2004-05-20",2768.25,2813.25,6.6625778991660445E-2]
[null,"2003-12-07",7.9399999999999998E-2,null,null,null,null,"2002-04-10",-2.6200000000000001E-2,null,"2004-05-21",2774.7,2819.2,6.5710906226453369E-2]
[null,"2003-12-14",8.0100000000000005E-2,null,null,null,null,"2002-04-11",-2.2499999999999999E-2,null,"2004-05-24",2768,2813,6.6631942828261792E-2]
[null,"2003-12-21",7.9299999999999995E-2,null,null,null,null,"2002-04-12",-2.2599999999999999E-2,null,"2004-05-25",2754.93,2799.93,6.695578381785583E-2]
[null,"2003-12-28",7.8799999999999995E-2,null,null,null,null,"2002-04-13",-2.12E-2,null,"2004-05-26",2767.45,2817.45,7.4250928311594633E-2]
[null,"2004-01-04",7.9199999999999993E-2,null,null,null,null,"2002-04-14",-2.12E-2,null,"2004-05-27",2728.75,2773.04,6.6521320511989224E-2]
[null,"2004-01-11",7.9600000000000004E-2,null,null,null,null,"2002-04-15",-2.12E-2,null,"2004-05-28",2717.75,2759.25,6.2493268509117517E-2]
[null,"2004-01-18",7.9899999999999999E-2,null,null,null,null,"2002-04-16",-2.0400000000000001E-2,null,"2004-05-31",2738.5,2779.79,6.168815480639922E-2]
[null,"2004-01-25",7.9000000000000001E-2,null,null,null,null,"2002-04-17",-2.4799999999999999E-2,null,"2004-06-01",2735.5,2777.5,6.2843678933776514E-2]
[null,"2004-02-01",7.9899999999999999E-2,null,null,null,null,"2002-04-18",-2.52E-2,null,"2004-06-02",2725.3,2760.3,5.236858897918939E-2]
[null,"2004-02-08",8.0100000000000005E-2,null,null,null,null,"2002-04-19",-2.6000000000000002E-2,null,"2004-06-03",2722.7,2757.7,5.2419559734774746E-2]
[null,"2004-02-15",7.9299999999999995E-2,null,null,null,null,"2002-04-20",-2.8399999999999998E-2,null,"2004-06-04",2715.9,2750.9,5.2553338063543009E-2]
[null,"2004-02-22",7.980000000000001E-2,null,null,null,null,"2002-04-21",-2.9500000000000002E-2,null,"2004-06-07",2707.25,2751.66,6.7248696831490706E-2]
[null,"2004-02-29",7.7600000000000002E-2,null,null,null,null,"2002-04-22",-2.9500000000000002E-2,null,"2004-06-08",2710.25,2750.25,6.0354981546223874E-2]
[null,"2004-03-07",7.6999999999999999E-2,null,null,null,null,"2002-04-23",-0.03,null,"2004-06-09",2729.5,2770.71,6.1773529713193165E-2]
[null,"2004-03-14",8.0199999999999994E-2,null,null,null,null,"2002-04-24",-3.0299999999999997E-2,null,"2004-06-10",2734.2,2769.2,5.2194859920167369E-2]
[null,"2004-03-21",7.7100000000000002E-2,null,null,null,null,"2002-04-25",-3.1400000000000004E-2,null,"2004-06-11",2737,2781.89,6.7236386662691716E-2]
[null,"2004-03-28",7.6700000000000004E-2,null,null,null,null,"2002-04-26",-3.32E-2,null,"2004-06-14",2738.5,2773.5,5.2111335653645119E-2]
[null,"2004-04-04",7.8100000000000003E-2,null,null,null,null,"2002-04-27",-3.1800000000000002E-2,null,"2004-06-15",2729.25,2768.75,5.9160310752510492E-2]
[null,"2004-04-11",7.690000000000001E-2,null,null,null,null,"2002-04-28",-3.2300000000000002E-2,null,"2004-06-16",2714.7,2749.7,5.2577016902953133E-2]
[null,"2004-04-18",7.7699999999999991E-2,null,null,null,null,"2002-04-29",-3.2300000000000002E-2,null,"2004-06-17",2711.5,2746.5,5.264026489761342E-2]
[null,"2004-04-25",7.85E-2,null,null,null,null,"2002-04-30",-3.04E-2,null,"2004-06-18",2707.75,2742.75,5.2714577524058726E-2]
[null,"2004-05-02",7.7499999999999999E-2,null,null,null,null,"2002-05-01",-2.7999999999999997E-2,null,"2004-06-21",2709.8,2744.8,5.2673927315083136E-2]
[null,"2004-05-09",7.8899999999999998E-2,null,null,null,null,"2002-05-02",-2.7999999999999997E-2,null,"2004-06-22",2713.75,2754.36,6.1215207898777768E-2]
[null,"2004-05-16",7.8700000000000006E-2,null,null,null,null,"2002-05-03",-2.8300000000000002E-2,null,"2004-06-23",2708.9,2731.4,3.3640047894836433E-2]
[null,"2004-05-23",7.7600000000000002E-2,null,null,null,null,"2002-05-04",-2.7000000000000003E-2,null,"2004-06-24",2698.75,2735.75,5.5978340177476715E-2]
[null,"2004-05-30",7.8E-2,null,null,null,null,"2002-05-05",-2.8900000000000002E-2,null,"2004-06-25",2693.9,2734.37,6.1459042498873684E-2]
[null,"2004-06-06",7.8899999999999998E-2,null,null,null,null,"2002-05-06",-2.8900000000000002E-2,null,"2004-06-28",2699.25,2739.75,6.1380983547740575E-2]
[null,"2004-06-13",7.7300000000000008E-2,null,null,null,null,"2002-05-07",-2.92E-2,null,"2004-06-29",2699.48,2737.39,5.736820916624219E-2]
[null,"2004-06-20",7.8399999999999997E-2,null,null,null,null,"2002-05-08",-3.0899999999999997E-2,null,"2004-06-30",2693.2,2729.2,5.4549638744011864E-2]
[null,"2004-06-27",7.9000000000000001E-2,null,null,null,null,"2002-05-09",-3.15E-2,null,"2004-07-01",2680.2,2713.2,{"$f":"+(((M134/L134)^$O$5)-1)","v":5.0167133162694277E-2}]
[null,"2004-07-04",7.8100000000000003E-2,null,null,null,null,"2002-05-10",-0.03,null,"2004-07-02",2675,2697,3.3305260544021831E-2]
[null,"2004-07-11",7.8899999999999998E-2,null,null,null,null,"2002-05-11",-2.87E-2,null,"2004-07-06",2673.5,2701.5,4.2555379999268839E-2]
[null,"2004-07-18",7.7600000000000002E-2,null,null,null,null,"2002-05-12",-3.2000000000000002E-3,null,"2004-07-07",2677,2699.5,3.4045960734988556E-2]
[null,"2004-07-25",7.9100000000000004E-2,null,null,null,null,"2002-05-13",-3.2000000000000002E-3,null,"2004-07-08",2675,2705.93,4.7058833225486651E-2]
[null,"2004-08-01",7.7899999999999997E-2,null,null,null,null,"2002-05-14",-3.2000000000000002E-3,null,"2004-07-09",2667.3,2712.3,6.9211044018735013E-2]
[null,"2004-08-08",7.8700000000000006E-2,null,null,null,null,"2002-05-15",-3.3099999999999997E-2,null,"2004-07-12",2674,2703.5,4.4864283402665572E-2]
[null,"2004-08-15",7.7300000000000008E-2,null,null,null,null,"2002-05-16",-3.2400000000000005E-2,null,"2004-07-13",2671,2701.9,4.7084023574746059E-2]
[null,"2004-08-22",7.7499999999999999E-2,null,null,null,null,"2002-05-17",-2.69E-2,null,"2004-07-14",2654.5,2684,4.5199341113511871E-2]
[null,"2004-08-29",7.7800000000000008E-2,null,null,null,null,"2002-05-18",-1.9199999999999998E-2,null,"2004-07-15",2641,2670.5,4.543425061874129E-2]
[null,"2004-09-05",7.8E-2,null,null,null,null,"2002-05-19",-6.8999999999999999E-3,null,"2004-07-16",2631.1,2661.85,4.757444584726378E-2]
[null,"2004-09-12",7.8E-2,null,null,null,null,"2002-05-20",-6.8999999999999999E-3,null,"2004-07-19",2632.5,2662.5,4.6369196862319217E-2]
[null,"2004-09-19",7.7699999999999991E-2,null,null,null,null,"2002-05-21",5.9999999999999995E-4,null,"2004-07-20",2635,2665,4.6324453460424353E-2]
[null,"2004-09-26",7.7199999999999991E-2,null,null,null,null,"2002-05-22",2.1000000000000001E-2,null,"2004-07-21",2621.95,2651.95,4.655896974944862E-2]
[null,"2004-10-03",7.7199999999999991E-2,null,null,null,null,"2002-05-23",1.43E-2,null,"2004-07-22",2624.5,2654.5,4.6512958284400163E-2]
[null,"2004-10-10",7.6600000000000001E-2,null,null,null,null,"2002-05-24",1.89E-2,null,"2004-07-23",2627.25,2659.29,4.9680668244194592E-2]
[null,"2004-10-17",7.6100000000000001E-2,null,null,null,null,"2002-05-25",-3.8E-3,null,"2004-07-26",2646.82,2671.82,3.8319846805626279E-2]
[null,"2004-10-24",7.6999999999999999E-2,null,null,null,null,"2002-05-26",-3.8E-3,null,"2004-07-27",2644.65,2674.65,4.6152550736524578E-2]
[null,"2004-10-31",7.7199999999999991E-2,null,null,null,null,"2002-05-27",-3.8E-3,null,"2004-07-28",2624.25,2657.25,5.1256851739857057E-2]
[null,"2004-11-07",7.6799999999999993E-2,null,null,null,null,"2002-05-28",-1.29E-2,null,"2004-07-29",2616.75,2646.75,4.6653079662876795E-2]
[null,"2004-11-14",7.6700000000000004E-2,null,null,null,null,"2002-05-29",-1.1000000000000001E-2,null,"2004-07-30",2611.9,2641.9,4.6741198748932122E-2]
[null,"2004-11-21",7.690000000000001E-2,null,null,null,null,"2002-05-30",-6.3E-3,null,"2004-08-02",2605.1,2635.1,4.686530910228881E-2]
[null,"2004-11-28",7.6799999999999993E-2,null,null,null,null,"2002-05-31",-1.6000000000000001E-3,null,"2004-08-03",2605.73,2635.73,4.6853782951502776E-2]
[null,"2004-12-05",7.6799999999999993E-2,null,null,null,null,"2002-06-01",1.1000000000000001E-3,null,"2004-08-04",2610.5,2644.33,5.2853192286993478E-2]
[null,"2004-12-12",7.7600000000000002E-2,null,null,null,null,"2002-06-02",1.1000000000000001E-3,null,"2004-08-05",2616.75,2646.75,4.6653079662876795E-2]
[null,"2004-12-19",7.7899999999999997E-2,null,null,null,null,"2002-06-03",1.1000000000000001E-3,null,"2004-08-06",2599.85,2629.85,4.6961581312311429E-2]
[null,"2004-12-26",7.7300000000000008E-2,null,null,null,null,"2002-06-04",1.1000000000000001E-3,null,"2004-08-09",2595.6999999999998,2625.7,4.7037962515279697E-2]
[null,"2005-01-02",7.7100000000000002E-2,null,null,null,null,"2002-06-05",1.2E-2,null,"2004-08-10",2601.48,2631.48,4.6931648779307444E-2]
[null,"2005-01-09",7.7300000000000008E-2,null,null,null,null,"2002-06-06",1.23E-2,null,"2004-08-11",2608.65,2638.65,4.6800434097998611E-2]
[null,"2005-01-16",7.6999999999999999E-2,null,null,null,null,"2002-06-07",1.3899999999999999E-2,null,"2004-08-12",2614,2644,4.6703003270198939E-2]
[null,"2005-01-23",7.7899999999999997E-2,null,null,null,null,"2002-06-08",1.4199999999999999E-2,null,"2004-08-13",2612.3000000000002,2642.3,4.6733918604469071E-2]
[null,"2005-01-30",7.6399999999999996E-2,null,null,null,null,"2002-06-09",1.4199999999999999E-2,null,"2004-08-16",2614,2644,4.6703003270198939E-2]
[null,"2005-02-06",7.6399999999999996E-2,null,null,null,null,"2002-06-10",1.4199999999999999E-2,null,"2004-08-17",2609.6999999999998,2641.2,4.9162627683876137E-2]
[null,"2005-02-13",7.4999999999999997E-2,null,null,null,null,"2002-06-11",1.4199999999999999E-2,null,"2004-08-18",2610,2637.5,4.281637917249892E-2]
[null,"2005-02-20",7.3800000000000004E-2,null,null,null,null,"2002-06-12",1.3600000000000001E-2,null,"2004-08-19",2609.0500000000002,2636.55,4.2832215400183893E-2]
[null,"2005-02-27",7.3800000000000004E-2,null,null,null,null,"2002-06-13",1.47E-2,null,"2004-08-20",2596.75,2624.25,4.3038315531243043E-2]
[null,"2005-03-06",7.4200000000000002E-2,null,null,null,null,"2002-06-14",2.3900000000000001E-2,null,"2004-08-23",2595.3000000000002,2622.8,4.3062742635786577E-2]
[null,"2005-03-13",7.3700000000000002E-2,null,null,null,null,"2002-06-15",0.03,null,"2004-08-24",2590.75,2618.25,4.3139573519553442E-2]
[null,"2005-03-20",7.3399999999999993E-2,null,null,null,null,"2002-06-16",0.03,null,"2004-08-25",2568.13,2598.13,4.7551767408280377E-2]
[null,"2005-03-27",7.3599999999999999E-2,null,null,null,null,"2002-06-17",0.03,null,"2004-08-26",2566.5,2596.5,4.7582496305543565E-2]
[null,"2005-04-03",7.4400000000000008E-2,null,null,null,null,"2002-06-18",3.3300000000000003E-2,null,"2004-08-27",2575.8000000000002,2605.8000000000002,4.740770300362751E-2]
[null,"2005-04-10",7.2900000000000006E-2,null,null,null,null,"2002-06-19",3.4799999999999998E-2,null,"2004-08-30",2540.5,2570.5,4.8078074661842995E-2]
[null,"2005-04-17",7.3200000000000001E-2,null,null,null,null,"2002-06-20",3.73E-2,null,"2004-08-31",2538.5,2568.5,4.8116623925927415E-2]
[null,"2005-04-24",7.2499999999999995E-2,null,null,null,null,"2002-06-21",3.7400000000000003E-2,null,"2004-09-01",2542.5,2572.5,4.8039587106439408E-2]
[null,"2005-05-01",7.2599999999999998E-2,null,null,null,null,"2002-06-22",3.6400000000000002E-2,null,"2004-09-02",2561.5,2591.5,4.7677004940110956E-2]
[null,"2005-05-08",7.3200000000000001E-2,null,null,null,null,"2002-06-23",3.6400000000000002E-2,null,"2004-09-03",2556,2586,4.7781398933753216E-2]
[null,"2005-05-15",7.2800000000000004E-2,null,null,null,null,"2002-06-24",3.6400000000000002E-2,null,"2004-09-06",2556.23,2586.23,4.7777024209958219E-2]
[null,"2005-05-22",7.17E-2,null,null,null,null,"2002-06-25",3.6799999999999999E-2,null,"2004-09-07",2543,2573,4.802997484221172E-2]
[null,"2005-05-29",7.17E-2,null,null,null,null,"2002-06-26",3.7999999999999999E-2,null,"2004-09-08",2531,2561,4.8261735799796757E-2]
[null,"2005-06-05",7.1199999999999999E-2,null,null,null,null,"2002-06-27",3.7900000000000003E-2,null,"2004-09-09",2525.5500000000002,2555.5500000000002,4.8367733977641159E-2]
[null,"2005-06-12",7.1800000000000003E-2,null,null,null,null,"2002-06-28",3.95E-2,null,"2004-09-10",2531.4,2561.4,4.8253974411515799E-2]
[null,"2005-06-19",7.2099999999999997E-2,null,null,null,null,"2002-06-29",4.0599999999999997E-2,null,"2004-09-13",2521,2551,4.8456585088690218E-2]
[null,"2005-06-26",7.2099999999999997E-2,null,null,null,null,"2002-06-30",4.0599999999999997E-2,null,"2004-09-14",2525.6,2555.6,4.8366759401458514E-2]
[null,"2005-07-03",7.1800000000000003E-2,null,null,null,null,"2002-07-01",4.0599999999999997E-2,null,"2004-09-15",2533.5,2563.61,4.8393195294953006E-2]
[null,"2005-07-10",7.1099999999999997E-2,null,null,null,null,"2002-07-02",4.0599999999999997E-2,null,"2004-09-16",2524.5,2554.5,4.8388209152266493E-2]
[null,"2005-07-17",7.0699999999999999E-2,null,null,null,null,"2002-07-03",4.8600000000000004E-2,null,"2004-09-17",2543.13,2573.13,4.802747628345494E-2]
[null,"2005-07-24",7.0499999999999993E-2,null,null,null,null,"2002-07-04",5.45E-2,null,"2004-09-20",2541.4,2571.4,4.8060747634327772E-2]
[null,"2005-07-31",7.1399999999999991E-2,null,null,null,null,"2002-07-05",5.3499999999999999E-2,null,"2004-09-21",2562,2588.85,4.2583985165088656E-2]
[null,"2005-08-07",7.1199999999999999E-2,null,null,null,null,"2002-07-06",5.6900000000000006E-2,null,"2004-09-22",2558.63,2588.63,4.7731422656486666E-2]
[null,"2005-08-14",7.0300000000000001E-2,null,null,null,null,"2002-07-07",5.6900000000000006E-2,null,"2004-09-23",2583.27,2613.27,4.7268231641051095E-2]
[null,"2005-08-21",7.0099999999999996E-2,null,null,null,null,"2002-07-08",5.6900000000000006E-2,null,"2004-09-24",2593.75,2624.59,4.8415475566511601E-2]
[null,"2005-08-28",6.9900000000000004E-2,null,null,null,null,"2002-07-09",6.6199999999999995E-2,null,"2004-09-27",2597.8000000000002,2627.8,4.6999280763337703E-2]
[null,"2005-09-04",6.9400000000000003E-2,null,null,null,null,"2002-07-10",6.8000000000000005E-2,null,"2004-09-28",2597.5,2627.5,4.7004802832967929E-2]
[null,"2005-09-11",6.9599999999999995E-2,null,null,null,null,"2002-07-11",7.6299999999999993E-2,null,"2004-09-29",2596.75,2626.75,4.70186136848183E-2]
[null,"2005-09-18",6.8600000000000008E-2,null,null,null,null,"2002-07-12",8.4199999999999997E-2,null,"2004-09-30",2618.9,2647.4,{"$f":"+(((M198/L198)^$O$5)-1)","v":4.4245459253954733E-2}]
[null,"2005-09-25",6.88E-2,null,null,null,null,"2002-07-13",8.1799999999999998E-2,null,"2004-10-01",2630,2659.5,4.562747111101717E-2]
[null,"2005-10-02",6.8199999999999997E-2,null,null,null,null,"2002-07-14",8.1799999999999998E-2,null,"2004-10-04",2617.5,2646.5,4.5059053360976264E-2]
[null,"2005-10-09",6.7599999999999993E-2,null,null,null,null,"2002-07-15",8.1799999999999998E-2,null,"2004-10-05",2600.9,2630.93,4.6990048951613295E-2]
[null,"2005-10-16",6.5199999999999994E-2,null,null,null,null,"2002-07-16",8.1699999999999995E-2,null,"2004-10-06",2597.1799999999998,2626.63,4.6134203215363323E-2]
[null,"2005-10-23",6.5099999999999991E-2,null,null,null,null,"2002-07-17",8.5699999999999998E-2,null,"2004-10-07",2600.02,2629.53,4.617843888200901E-2]
[null,"2005-10-30",6.4500000000000002E-2,null,null,null,null,"2002-07-18",9.8299999999999998E-2,null,"2004-10-08",2590.5,2619.88,4.6143380920584898E-2]
[null,"2005-11-06",6.4600000000000005E-2,null,null,null,null,"2002-07-19",0.1043,null,"2004-10-11",2560.3000000000002,2589.35,4.6163600612113553E-2]
[null,"2005-11-13",6.4500000000000002E-2,null,null,null,null,"2002-07-20",9.9000000000000005E-2,null,"2004-10-12",2555,2582,4.2944825775323325E-2]
[null,"2005-11-20",6.4899999999999999E-2,null,null,null,null,"2002-07-21",9.9000000000000005E-2,null,"2004-10-13",2538.8000000000002,2565.6799999999998,4.3028070618640113E-2]
[null,"2005-11-27",6.4399999999999999E-2,null,null,null,null,"2002-07-22",9.9000000000000005E-2,null,"2004-10-14",2560.6,2587.69,4.2994517225124707E-2]
[null,"2005-12-04",6.3899999999999998E-2,null,null,null,null,"2002-07-23",9.3699999999999992E-2,null,"2004-10-15",2563.25,2589.5,4.159718433278492E-2]
[null,"2005-12-11",6.3299999999999995E-2,null,null,null,null,"2002-07-24",0.10279999999999999,null,"2004-10-18",2562.5,2589.5,4.2817150647089353E-2]
[null,"2005-12-18",6.3899999999999998E-2,null,null,null,null,"2002-07-25",0.1177,null,"2004-10-19",2548.5500000000002,2547.31,-1.9447847730268419E-3]
[null,"2005-12-25",6.3500000000000001E-2,null,null,null,null,"2002-07-26",0.12050000000000001,null,"2004-10-20",2560.0500000000002,2558.19,-2.9030275375571124E-3]
[null,"2006-01-01",6.3099999999999989E-2,null,null,null,null,"2002-07-29",0.12809999999999999,null,"2004-10-21",2556.1,2584.1,4.4541989650695557E-2]
[null,"2006-01-08",6.1900000000000004E-2,null,null,null,null,"2002-07-30",0.12939999999999999,null,"2004-10-22",2558.0700000000002,2585.98,4.4361729689881058E-2]
[null,"2006-01-15",6.2300000000000001E-2,null,null,null,null,"2002-07-31",0.14219999999999999,null,"2004-10-25",2563.9,2592.4699999999998,4.5323294083608801E-2]
[null,"2006-01-22",6.2E-2,null,null,null,null,"2002-08-01",0.14960000000000001,null,"2004-10-26",2581.1999999999998,2611.1999999999998,4.7306798083489809E-2]
[null,"2006-01-29",6.1200000000000004E-2,null,null,null,null,"2002-08-02",0.15039999999999998,null,"2004-10-27",2584.98,2614.98,4.7236419795239959E-2]
[null,"2006-02-05",6.0899999999999996E-2,null,null,null,null,"2002-08-03",0.15130000000000002,null,"2004-10-28",2587.1999999999998,2617.1999999999998,4.7195184019340086E-2]
[null,"2006-02-12",6.0499999999999998E-2,null,null,null,null,"2002-08-04",0.15130000000000002,null,"2004-10-29",2568.5,2596.5,4.4323443758896852E-2]
[null,"2006-02-19",6.0700000000000004E-2,null,null,null,null,"2002-08-05",0.15130000000000002,null,"2004-11-01",2566.5,2594.5,4.4358547946321769E-2]
[null,"2006-02-26",6.0599999999999994E-2,null,null,null,null,"2002-08-06",0.1603,null,"2004-11-02",2567.6,2595.6,4.4339233766097275E-2]
[null,"2006-03-05",5.9800000000000006E-2,null,null,null,null,"2002-08-08",0.16550000000000001,null,"2004-11-03",2559.6,2587.6,4.4480085338828967E-2]
[null,"2006-03-12",5.9800000000000006E-2,null,null,null,null,"2002-08-09",0.15439999999999998,null,"2004-11-04",2551.4,2580.9,4.7057436725070234E-2]
[null,"2006-03-19",5.96E-2,null,null,null,null,"2002-08-10",0.121,null,"2004-11-05",2540,2568,4.4828982787310512E-2]
[null,"2006-03-26",5.9900000000000002E-2,null,null,null,null,"2002-08-11",0.121,null,"2004-11-08",2548,2576,4.4685916773616441E-2]
[null,"2006-04-02",5.9200000000000003E-2,null,null,null,null,"2002-08-12",0.121,null,"2004-11-09",2541.5,2569.5,4.4802088182495092E-2]
[null,"2006-04-09",5.9900000000000002E-2,null,null,null,null,"2002-08-13",0.13449999999999998,null,"2004-11-10",2546,2574,4.4721597613023079E-2]
[null,"2006-04-16",5.9299999999999999E-2,null,null,null,null,"2002-08-14",0.16329999999999997,null,"2004-11-11",2542.1,2570.1,4.4791339372726835E-2]
[null,"2006-04-23",5.8799999999999998E-2,null,null,null,null,"2002-08-15",0.15359999999999999,null,"2004-11-12",2537.75,2565.75,4.4869385283092367E-2]
[null,"2006-04-30",5.8899999999999994E-2,null,null,null,null,"2002-08-16",0.156,null,"2004-11-15",2536.5,2564.5,4.4891862593305687E-2]
[null,"2006-05-07",5.96E-2,null,null,null,null,"2002-08-17",0.16570000000000001,null,"2004-11-16",2528.5,2556.5,4.5036252288341405E-2]
[null,"2006-05-14",5.91E-2,null,null,null,null,"2002-08-18",0.16570000000000001,null,"2004-11-17",2520.8000000000002,2548.8000000000002,4.517610719608256E-2]
[null,"2006-05-21",5.9900000000000002E-2,null,null,null,null,"2002-08-19",0.16570000000000001,null,"2004-11-18",2517.5,2545.5,4.5236311228214809E-2]
[null,"2006-05-28",5.9500000000000004E-2,null,null,null,null,"2002-08-20",0.16570000000000001,null,"2004-11-19",2521.4,2549.4,4.516517821847077E-2]
[null,"2006-06-04",5.9800000000000006E-2,null,null,null,null,"2002-08-21",0.14699999999999999,null,"2004-11-22",2516,2544,4.5263729766875427E-2]
[null,"2006-06-11",6.0700000000000004E-2,null,null,null,null,"2002-08-22",0.14990000000000001,null,"2004-11-23",2505.6,2535.6,4.8759748863314245E-2]
[null,"2006-06-18",6.0100000000000001E-2,null,null,null,null,"2002-08-23",0.16399999999999998,null,"2004-11-24",2505.1999999999998,2535.1999999999998,4.8767673791452193E-2]
[null,"2006-06-25",6.13E-2,null,null,null,null,"2002-08-24",0.16190000000000002,null,"2004-11-25",2495.23,2525.23,4.8966038171225135E-2]
[null,"2006-07-02",6.1399999999999996E-2,null,null,null,null,"2002-08-25",0.16190000000000002,null,"2004-11-26",2476,2506,4.9353233833903776E-2]
[null,"2006-07-09",6.1799999999999994E-2,null,null,null,null,"2002-08-26",0.16190000000000002,null,"2004-11-29",2480.5,2510.5,4.9262078723961933E-2]
[null,"2006-07-16",6.1699999999999998E-2,null,null,null,null,"2002-08-27",0.1671,null,"2004-11-30",2479.75,2509.75,4.9277247855475714E-2]
[null,"2006-07-23",6.4500000000000002E-2,null,null,null,null,"2002-08-28",0.17069999999999999,null,"2004-12-01",2469,2499,4.9495703020524306E-2]
[null,"2006-07-30",6.3500000000000001E-2,null,null,null,null,"2002-08-29",0.17379999999999998,null,"2004-12-02",2492.8000000000002,2522.8000000000002,4.901463054500188E-2]
[null,"2006-08-06",6.7400000000000002E-2,null,null,null,null,"2002-08-30",0.1807,null,"2004-12-03",2469.6,2499.6,4.9483459159579413E-2]
[null,"2006-08-13",6.480000000000001E-2,null,null,null,null,"2002-08-31",0.17480000000000001,null,"2004-12-06",2455.25,2481.0100000000002,4.2632312512340231E-2]
[null,"2006-08-20",6.4500000000000002E-2,null,null,null,null,"2002-09-01",0.17480000000000001,null,"2004-12-07",2458.08,2488.08,4.9719604530218175E-2]
[null,"2006-08-27",6.4600000000000005E-2,null,null,null,null,"2002-09-02",0.17480000000000001,null,"2004-12-08",2455.6,2485.6,4.977073646223884E-2]
[null,"2006-09-03",6.1600000000000002E-2,null,null,null,null,"2002-09-03",0.1666,null,"2004-12-09",2454.5,2484.5,4.9793449626428288E-2]
[null,"2006-09-10",6.2699999999999992E-2,null,null,null,null,"2002-09-04",0.16149999999999998,null,"2004-12-10",2441.25,2471.25,5.0068677502537628E-2]
[null,"2006-09-17",6.5000000000000002E-2,null,null,null,null,"2002-09-05",0.16879999999999998,null,"2004-12-13",2399.1,2429.1,5.096480630097E-2]
[null,"2006-09-24",6.3200000000000006E-2,null,null,null,null,"2002-09-06",0.17379999999999998,null,"2004-12-14",2383.9499999999998,2413.9499999999998,5.129478860007497E-2]
[null,"2006-10-01",6.5299999999999997E-2,null,null,null,null,"2002-09-07",0.17050000000000001,null,"2004-12-15",2385.52,2415.52,5.1260394119951869E-2]
[null,"2006-10-08",6.2899999999999998E-2,null,null,null,null,"2002-09-08",0.17050000000000001,null,"2004-12-16",2362,2392,5.1780532497845311E-2]
[null,"2006-10-15",6.2199999999999998E-2,null,null,null,null,"2002-09-09",0.17050000000000001,null,"2004-12-17",2356.5500000000002,2386.5500000000002,5.1902567366391983E-2]
[null,"2006-10-22",6.2300000000000001E-2,null,null,null,null,"2002-09-10",0.1653,null,"2004-12-20",2311,2335.16,4.2477737826569273E-2]
[null,"2006-10-29",6.4299999999999996E-2,null,null,null,null,"2002-09-11",0.16469999999999999,null,"2004-12-21",2334,2364,5.2413673431554342E-2]
[null,"2006-11-05",6.6799999999999998E-2,null,null,null,null,"2002-09-12",0.1613,null,"2004-12-22",2374,2400.3200000000002,4.5090058876649852E-2]
[null,"2006-11-12",6.4899999999999999E-2,null,null,null,null,"2002-09-13",0.16649999999999998,null,"2004-12-23",2407.48,2437.48,5.0784098312818715E-2]
[null,"2006-11-19",6.7000000000000004E-2,null,null,null,null,"2002-09-14",0.1729,null,"2004-12-24",2385,2415,5.1271780813575196E-2]
[null,"2006-11-26",6.7699999999999996E-2,null,null,null,null,"2002-09-15",0.1729,null,"2004-12-27",2398.8000000000002,2428.8000000000002,5.0971299403276937E-2]
[null,"2006-12-03",6.7000000000000004E-2,null,null,null,null,"2002-09-16",0.1729,null,"2004-12-28",2420,2450,5.051648903923911E-2]
[null,"2006-12-10",6.4699999999999994E-2,null,null,null,null,"2002-09-17",0.17780000000000001,null,"2004-12-29",2397.5,2427.5,{"$f":"+(((M262/L262)^$O$5)-1)","v":5.0999455305447139E-2}]
[null,"2006-12-17",6.5199999999999994E-2,null,null,null,null,"2002-09-18",0.18840000000000001,null,"2004-12-30",2354.75,2384.75,5.1942998897012593E-2]
[null,"2006-12-24",6.83E-2,null,null,null,null,"2002-09-19",0.1913,null,"2004-12-31",2354.75,2384.75,5.1942998897012593E-2]
[null,"2006-12-31",6.8199999999999997E-2,null,null,null,null,"2002-09-20",0.19079999999999997,null,"2005-01-03",2339,2356.4299999999998,3.0142453522641555E-2]
[null,"2007-01-07",6.7599999999999993E-2,null,null,null,null,"2002-09-21",0.2021,null,"2005-01-04",2312.5,2342.5,5.291044168572534E-2]
[null,"2007-01-14",6.6900000000000001E-2,null,null,null,null,"2002-09-22",0.20190000000000002,null,"2005-01-05",2365.5,2395.5,5.1702463572327773E-2]
[null,"2007-01-21",6.7099999999999993E-2,null,null,null,null,"2002-09-23",0.20190000000000002,null,"2005-01-06",2372.75,2402.75,5.1541495753754774E-2]
[null,"2007-01-28",6.8099999999999994E-2,null,null,null,null,"2002-09-24",0.19260000000000002,null,"2005-01-07",2373,2403,5.1535963010860497E-2]
[null,"2007-02-04",6.8199999999999997E-2,null,null,null,null,"2002-09-25",0.2064,null,"2005-01-10",2380.5,2410.5,5.1370531186267776E-2]
[null,"2007-02-11",6.9000000000000006E-2,null,null,null,null,"2002-09-26",0.20420000000000002,null,"2005-01-11",2375.25,2382.75,1.269019667335991E-2]
[null,"2007-02-18",6.6000000000000003E-2,null,null,null,null,"2002-09-27",0.21340000000000001,null,"2005-01-12",2335.5,2343,1.2907222561787224E-2]
[null,"2007-02-25",6.9400000000000003E-2,null,null,null,null,"2002-09-28",0.21440000000000001,null,"2005-01-13",2333.75,2341.25,1.2916947882129381E-2]
[null,"2007-03-04",6.6600000000000006E-2,null,null,null,null,"2002-09-29",0.21260000000000001,null,"2005-01-14",2359.75,2389.75,5.1830844258130115E-2]
[null,"2007-03-11",7.0999999999999994E-2,null,null,null,null,"2002-09-30",0.21260000000000001,null,"2005-01-17",2381.75,2411.75,5.1343062398470529E-2]
[null,"2007-03-18",7.2800000000000004E-2,null,null,null,null,"2002-10-01",0.2223,null,"2005-01-18",2364,2394,5.1735892844836373E-2]
[null,"2007-03-25",7.6600000000000001E-2,null,null,null,null,"2002-10-02",0.2339,null,"2005-01-19",2375,2405,5.1491743784654487E-2]
[null,"2007-04-01",7.5999999999999998E-2,null,null,null,null,"2002-10-03",0.23730000000000001,null,"2005-01-20",2376.75,2406.75,5.1453114150495471E-2]
[null,"2007-04-08",7.4400000000000008E-2,null,null,null,null,"2002-10-04",0.23350000000000001,null,"2005-01-21",2374.75,2404.75,5.1497267038456362E-2]
[null,"2007-04-15",7.3700000000000002E-2,null,null,null,null,"2002-10-05",0.23120000000000002,null,"2005-01-24",2364.75,2394.75,5.1719172807781044E-2]
[null,"2007-04-22",7.3899999999999993E-2,null,null,null,null,"2002-10-06",0.23399999999999999,null,"2005-01-25",2376.25,2388.25,2.0353423991135156E-2]
[null,"2007-04-29",7.4999999999999997E-2,null,null,null,null,"2002-10-07",0.23399999999999999,null,"2005-01-26",2377.25,2389.25,2.0344797466952391E-2]
[null,"2007-05-06",7.4299999999999991E-2,null,null,null,null,"2002-10-08",0.2311,null,"2005-01-27",2368.75,2380.75,2.0418356842911045E-2]
[null,"2007-05-13",7.6200000000000004E-2,null,null,null,null,"2002-10-09",0.22309999999999999,null,"2005-01-28",2373.75,2386.25,2.1230682689283187E-2]
[null,"2007-05-20",7.3599999999999999E-2,null,null,null,null,"2002-10-10",0.22550000000000001,null,"2005-01-31",2365.5,2377,1.9588474135755929E-2]
[null,"2007-05-27",7.6100000000000001E-2,null,null,null,null,"2002-10-11",0.23710000000000001,null,"2005-02-01",2363.27,2374.77,1.9607092780370872E-2]
[null,"2007-06-03",7.7300000000000008E-2,null,null,null,null,"2002-10-12",0.23730000000000001,null,"2005-02-02",2365.5,2377,1.9588474135755929E-2]
[null,"2007-06-10",7.7800000000000008E-2,null,null,null,null,"2002-10-13",0.2361,null,"2005-02-03",2364.25,2375.75,1.9598906238337932E-2]
[null,"2007-06-17",7.5999999999999998E-2,null,null,null,null,"2002-10-14",0.2361,null,"2005-02-04",2362.5,2374,1.9613529862672952E-2]
[null,"2007-06-24",7.980000000000001E-2,null,null,null,null,"2002-10-15",0.2361,null,"2005-02-07",2363.25,2374.75,1.9607259923867471E-2]
[null,"2007-07-01",7.9299999999999995E-2,null,null,null,null,"2002-10-16",0.23250000000000001,null,"2005-02-08",2362.5500000000002,2374.0500000000002,1.9613111742005307E-2]
[null,"2007-07-08",8.3800000000000013E-2,null,null,null,null,"2002-10-17",0.24050000000000002,null,"2005-02-09",2349.3000000000002,2360.8000000000002,1.9724540830782011E-2]
[null,"2007-07-15",8.1600000000000006E-2,null,null,null,null,"2002-10-18",0.24079999999999999,null,"2005-02-10",2343.6,2356.96,2.2998251300117012E-2]
[null,"2007-07-22",8.3499999999999991E-2,null,null,null,null,"2002-10-19",0.2261,null,"2005-02-11",2347,2358.5,1.9744012328702709E-2]
[null,"2007-07-29",8.1900000000000001E-2,null,null,null,null,"2002-10-20",0.22510000000000002,null,"2005-02-14",2335.75,2352.58,2.9134582949312149E-2]
[null,"2007-08-05",8.3800000000000013E-2,null,null,null,null,"2002-10-21",0.22510000000000002,null,"2005-02-15",2329.9,2345.15,2.6439553931465021E-2]
[null,"2007-08-12",8.2299999999999998E-2,null,null,null,null,"2002-10-22",0.2051,null,"2005-02-16",2333,2349.7600000000002,2.9046668384942187E-2]
[null,"2007-08-19",8.7799999999999989E-2,null,null,null,null,"2002-10-23",0.18989999999999999,null,"2005-02-17",2318.3000000000002,2333.5500000000002,2.6573152602637151E-2]
[null,"2007-08-26",8.4399999999999989E-2,null,null,null,null,"2002-10-24",0.18489999999999998,null,"2005-02-18",2319.5,2334.59,2.6277898708157776E-2]
[null,"2007-09-02",8.43E-2,null,null,null,null,"2002-10-25",0.18429999999999999,null,"2005-02-21",2312.75,2328.25,2.7078617861402643E-2]
[null,"2007-09-09",8.5299999999999987E-2,null,null,null,null,"2002-10-26",0.1895,null,"2005-02-22",2312.5,2324,2.0040767200268039E-2]
[null,"2007-09-16",8.9600000000000013E-2,null,null,null,null,"2002-10-27",0.19059999999999999,null,"2005-02-23",2305,2320,2.6285565447451198E-2]
[null,"2007-09-23",8.900000000000001E-2,null,null,null,null,"2002-10-28",0.19059999999999999,null,"2005-02-24",2317.25,2331.5500000000002,2.4913868917817439E-2]
[null,"2007-09-30",8.8800000000000004E-2,null,null,null,null,"2002-10-29",0.1971,null,"2005-02-25",2323.5,2339,2.6952082622887286E-2]
[null,"2007-10-07",8.77E-2,null,null,null,null,"2002-10-30",0.20350000000000001,null,"2005-02-28",2328.5,2342.34,2.3987771907665101E-2]
[null,"2007-10-14",8.4199999999999997E-2,null,null,null,null,"2002-10-31",0.20069999999999999,null,"2005-03-01",2325,2340.8200000000002,2.7496257639456179E-2]
[null,"2007-10-21",8.3100000000000007E-2,null,null,null,null,"2002-11-01",0.20329999999999998,null,"2005-03-02",2327.3000000000002,2343.3000000000002,2.7784566834466728E-2]
[null,"2007-10-28",8.6899999999999991E-2,null,null,null,null,"2002-11-02",0.2029,null,"2005-03-03",2341.5,2356.5700000000002,2.5993785261598568E-2]
[null,"2007-11-04",8.8399999999999992E-2,null,null,null,null,"2002-11-03",0.20309999999999997,null,"2005-03-04",2333.1999999999998,2348.23,2.6017238139065091E-2]
[null,"2007-11-11",8.6899999999999991E-2,null,null,null,null,"2002-11-04",0.20309999999999997,null,"2005-03-07",2319.5,2336.25,2.9199935043531244E-2]
[null,"2007-11-18",8.6500000000000007E-2,null,null,null,null,"2002-11-05",0.20309999999999997,null,"2005-03-08",2329,2343.36,2.4891982339178886E-2]
[null,"2007-11-25",8.8300000000000003E-2,null,null,null,null,"2002-11-06",0.2014,null,"2005-03-09",2340.25,2355.7199999999998,2.6704961541350603E-2]
[null,"2007-12-02",8.5600000000000009E-2,null,null,null,null,"2002-11-07",0.1961,null,"2005-03-10",2338.3000000000002,2355.5500000000002,2.9836760700547416E-2]
[null,"2007-12-09",8.6500000000000007E-2,null,null,null,null,"2002-11-08",0.18920000000000001,null,"2005-03-11",2338.75,2354.2600000000002,2.6792039974931514E-2]
[null,"2007-12-16",8.6899999999999991E-2,null,null,null,null,"2002-11-09",0.1893,null,"2005-03-14",2353.8000000000002,2371.85,3.1028442142785551E-2]
[null,"2007-12-23",8.900000000000001E-2,null,null,null,null,"2002-11-10",0.19109999999999999,null,"2005-03-15",2385,2404.54,3.3176431621964264E-2]
[null,"2007-12-30",9.01E-2,null,null,null,null,"2002-11-11",0.19109999999999999,null,"2005-03-16",2384,2409.75,4.3909744312525811E-2]
[null,"2008-01-06",9.1499999999999998E-2,null,null,null,null,"2002-11-12",0.19109999999999999,null,"2005-03-17",2376,2399.0100000000002,3.9303734622811115E-2]
[null,"2008-01-13",8.9499999999999996E-2,null,null,null,null,"2002-11-13",0.18379999999999999,null,"2005-03-18",2367.25,2389.75,3.8564276817609322E-2]
[null,"2008-01-20",9.0500000000000011E-2,null,null,null,null,"2002-11-14",0.18129999999999999,null,"2005-03-21",2370.1,2393.35,3.9820018690512216E-2]
[null,"2008-01-27",8.9700000000000002E-2,null,null,null,null,"2002-11-15",0.18289999999999998,null,"2005-03-22",2367,2388.33,3.6535793792122462E-2]
[null,"2008-02-03",9.2600000000000002E-2,null,null,null,null,"2002-11-16",0.16969999999999999,null,"2005-03-23",2385,2403.75,3.1819320113560146E-2]
[null,"2008-02-10",9.2100000000000015E-2,null,null,null,null,"2002-11-17",0.16829999999999998,null,"2005-03-24",2385,2400,2.5395561757371343E-2]
[null,"2008-02-17",8.539999999999999E-2,null,null,null,null,"2002-11-18",0.16829999999999998,null,"2005-03-25",2385,2400,2.5395561757371343E-2]
[null,"2008-02-24",9.2799999999999994E-2,null,null,null,null,"2002-11-19",0.158,null,"2005-03-28",2401.5500000000002,2425.9299999999998,4.1229654896042467E-2]
[null,"2008-03-02",9.3200000000000005E-2,null,null,null,null,"2002-11-20",0.161,null,"2005-03-29",2400.5,2425.5,{"$f":"+(((M326/L326)^$O$5)-1)","v":4.2313288465347654E-2}]
[null,"2008-03-09",9.6300000000000011E-2,null,null,null,null,"2002-11-21",0.1542,null,"2005-03-30",2367,2395.42,4.8898956573425467E-2]
[null,"2008-03-16",9.2100000000000015E-2,null,null,null,null,"2002-11-22",0.14960000000000001,null,"2005-03-31",2374,2397.88,4.0847067748231547E-2]
[null,"2008-03-23",9.74E-2,null,null,null,null,"2002-11-23",0.1595,null,"2005-04-01",2371,2396.58,4.3858199467041725E-2]
[null,"2008-03-30",9.5299999999999996E-2,null,null,null,null,"2002-11-24",0.16010000000000002,null,"2005-04-04",2374,2398.88,4.2584433009794198E-2]
[null,"2008-04-06",9.820000000000001E-2,null,null,null,null,"2002-11-25",0.16010000000000002,null,"2005-04-05",2372.75,2395.63,3.9132777018388243E-2]
[null,"2008-04-13",9.74E-2,null,null,null,null,"2002-11-26",0.1729,null,"2005-04-06",2361.5,2386.2800000000002,4.2638615758339826E-2]
[null,"2008-04-20",9.8000000000000004E-2,null,null,null,null,"2002-11-27",0.18230000000000002,null,"2005-04-07",2356,2378,3.787788147394533E-2]
[null,"2008-04-27",9.6099999999999991E-2,null,null,null,null,"2002-11-28",0.191,null,"2005-04-08",2346.23,2365.73,3.366158057537505E-2]
[null,"2008-05-04",9.7500000000000003E-2,null,null,null,null,"2002-11-29",0.19359999999999999,null,"2005-04-11",2333,2353.83,3.6194826636117172E-2]
[null,"2008-05-11",9.8299999999999998E-2,null,null,null,null,"2002-11-30",0.20600000000000002,null,"2005-04-12",2340.5,2360.75,3.5059728359554176E-2]
[null,"2008-05-18",9.2499999999999999E-2,null,null,null,null,"2002-12-01",0.20879999999999999,null,"2005-04-13",2334.4499999999998,2355.1999999999998,3.6031272157274863E-2]
[null,"2008-05-25",9.7299999999999998E-2,null,null,null,null,"2002-12-02",0.20879999999999999,null,"2005-04-14",2354.5,2375.5700000000002,3.627864700037442E-2]
[null,"2008-06-01",9.4899999999999998E-2,null,null,null,null,"2002-12-03",0.22120000000000001,null,"2005-04-15",2362,2383.11,3.6231483254105079E-2]
[null,"2008-06-08",9.8100000000000007E-2,null,null,null,null,"2002-12-04",0.22649999999999998,null,"2005-04-18",2365,2385,3.4258153258885704E-2]
[null,"2008-06-15",9.2100000000000015E-2,null,null,null,null,"2002-12-05",0.21249999999999999,null,"2005-04-19",2349,2370.5500000000002,3.7204548699199202E-2]
[null,"2008-06-22",9.8000000000000004E-2,null,null,null,null,"2002-12-06",0.20440000000000003,null,"2005-04-20",2343.4,2364.3200000000002,3.6189820718095067E-2]
[null,"2008-06-29",9.9199999999999997E-2,null,null,null,null,"2002-12-07",0.20199999999999999,null,"2005-04-21",2335,2355.88,3.6251379118646065E-2]
[null,"2008-07-06",9.8000000000000004E-2,null,null,null,null,"2002-12-08",0.20399999999999999,null,"2005-04-22",2345.25,2365.25,3.455033597089141E-2]
[null,"2008-07-13",9.2499999999999999E-2,null,null,null,null,"2002-12-09",0.20399999999999999,null,"2005-04-25",2337,2358.63,3.7538982368164664E-2]
[null,"2008-07-20",9.6500000000000002E-2,null,null,null,null,"2002-12-10",0.21809999999999999,null,"2005-04-26",2340.8000000000002,2364.1799999999998,4.055471417718004E-2]
[null,"2008-07-27",9.6300000000000011E-2,null,null,null,null,"2002-12-11",0.22010000000000002,null,"2005-04-27",2338.1,2360.85,3.9492236501387001E-2]
[null,"2008-08-03",9.6099999999999991E-2,null,null,null,null,"2002-12-12",0.21440000000000001,null,"2005-04-28",2348.1,2370.69,3.9041076591007862E-2]
[null,"2008-08-10",9.7299999999999998E-2,null,null,null,null,"2002-12-13",0.2107,null,"2005-04-29",2348.4,2369.15,3.5814406288260603E-2]
[null,"2008-08-17",9.8900000000000002E-2,null,null,null,null,"2002-12-14",0.21460000000000001,null,"2005-05-02",2349.25,2370.42,3.6535710659164611E-2]
[null,"2008-08-24",9.8100000000000007E-2,null,null,null,null,"2002-12-15",0.21109999999999998,null,"2005-05-03",2345,2366.75,3.7619571908761751E-2]
[null,"2008-08-31",9.8900000000000002E-2,null,null,null,null,"2002-12-16",0.21109999999999998,null,"2005-05-04",2336.5,2357.19,3.5893763786410737E-2]
[null,"2008-09-07",0.10210000000000001,null,null,null,null,"2002-12-17",0.2109,null,"2005-05-05",2342.5,2363.25,3.5905807986190252E-2]
[null,"2008-09-14",9.8699999999999996E-2,null,null,null,null,"2002-12-18",0.21420000000000003,null,"2005-05-06",2339,2360,3.6399332596017686E-2]
[null,"2008-09-21",0.10099999999999999,null,null,null,null,"2002-12-19",0.22190000000000001,null,"2005-05-09",2337,2359.5,3.907064857640985E-2]
[null,"2008-09-28",0.10050000000000001,null,null,null,null,"2002-12-20",0.22170000000000001,null,"2005-05-10",2339,2360.25,3.6838554641069665E-2]
[null,"2008-10-05",9.6099999999999991E-2,null,null,null,null,"2002-12-21",0.22010000000000002,null,"2005-05-11",2338.5,2360.25,3.7725594312017163E-2]
[null,"2008-10-12",9.3200000000000005E-2,null,null,null,null,"2002-12-22",0.22210000000000002,null,"2005-05-12",2348.1,2369.34,3.6676351143345665E-2]
[null,"2008-10-19",9.849999999999999E-2,null,null,null,null,"2002-12-23",0.22210000000000002,null,"2005-05-13",2347.6,2369.35,3.7577329600777976E-2]
[null,"2008-10-26",0.1003,null,null,null,null,"2002-12-24",0.22699999999999998,null,"2005-05-16",2343,2365,3.809100018526923E-2]
[null,"2008-11-02",0.10199999999999999,null,null,null,null,"2002-12-25",0.2291,null,"2005-05-17",2341.1,2363.6,3.9001238804489136E-2]
[null,"2008-11-09",0.1007,null,null,null,null,"2002-12-26",0.2291,null,"2005-05-18",2340,2352.69,2.1869405102758588E-2]
[null,"2008-11-16",0.1016,null,null,null,null,"2002-12-27",0.2379,null,"2005-05-19",2335,2356.14,3.6708906604592695E-2]
[null,"2008-11-23",0.1002,null,null,null,null,"2002-12-28",0.24030000000000001,null,"2005-05-20",2336,2358.38,3.8876157151703783E-2]
[null,"2008-11-30",9.9600000000000008E-2,null,null,null,null,"2002-12-29",0.24579999999999999,null,"2005-05-23",2324.6999999999998,2346.6999999999998,3.8395101872991333E-2]
[null,"2008-12-07",0.1027,null,null,null,null,"2002-12-30",0.24579999999999999,null,"2005-05-24",2330,2352.13,3.8536107015645582E-2]
[null,"2008-12-14",0.10199999999999999,null,null,null,null,"2002-12-31",0.25040000000000001,null,"2005-05-25",2330.6999999999998,2352.9499999999998,3.873625373657652E-2]
[null,"2008-12-21",0.10189999999999999,null,null,null,null,"2003-01-01",0.25040000000000001,null,"2005-05-26",2329.9499999999998,2351.3200000000002,3.7195315175889698E-2]
[null,"2008-12-28",0.1033,null,null,null,null,"2003-01-02",0.25040000000000001,null,"2005-05-27",2325.6999999999998,2346.96,3.7069781596889229E-2]
[null,"2009-01-04",9.820000000000001E-2,null,null,null,null,"2003-01-03",0.24260000000000001,null,"2005-05-30",2337.5,2360.5,3.9943011787774818E-2]
[null,null,null,null,null,null,null,"2003-01-04",0.2409,null,"2005-05-31",2338,2359.5,3.7294080230922066E-2]
[null,null,null,null,null,null,null,"2003-01-05",0.23780000000000001,null,"2005-06-01",2338.5,2359.5,3.6407219894516674E-2]
[null,null,null,null,null,null,null,"2003-01-06",0.23780000000000001,null,"2005-06-02",2336,2358.63,3.931673134156255E-2]
[null,null,null,null,null,null,null,"2003-01-07",0.23780000000000001,null,"2005-06-03",2335,2356.5,3.7342656299761856E-2]
[null,null,null,null,null,null,null,"2003-01-08",0.25540000000000002,null,"2005-06-06",2335,2358,3.9986408145770147E-2]
[null,null,null,null,null,null,null,"2003-01-09",0.25869999999999999,null,"2005-06-07",2330.5,2352.63,3.8527721664254555E-2]
[null,null,null,null,null,null,null,"2003-01-10",0.26390000000000002,null,"2005-06-08",2357,2379.19,3.8193183469872105E-2]
[null,null,null,null,null,null,null,"2003-01-11",0.2571,null,"2005-06-09",2357.5,2373.5,2.7425022512540753E-2]
[null,null,null,null,null,null,null,"2003-01-12",0.26090000000000002,null,"2005-06-10",2340.61,2362.71,3.8306213555751256E-2]
[null,null,null,null,null,null,null,"2003-01-13",0.26090000000000002,null,"2005-06-13",2343,2366,3.9847870535326013E-2]
[null,null,null,null,null,null,null,"2003-01-14",0.26119999999999999,null,"2005-06-14",2330.15,2352.77,3.9399203093992696E-2]
[null,null,null,null,null,null,null,"2003-01-15",0.26369999999999999,null,"2005-06-15",2332.1,2355.1,4.0036866190854559E-2]
[null,null,null,null,null,null,null,"2003-01-16",0.27390000000000003,null,"2005-06-16",2324.5,2346.75,3.884105370872537E-2]
[null,null,null,null,null,null,null,"2003-01-17",0.29239999999999999,null,"2005-06-17",2323,2344.5,3.7538232490422097E-2]
[null,null,null,null,null,null,null,"2003-01-18",0.2908,null,"2005-06-20",2313.4,2335.65,3.9030102614082685E-2]
[null,null,null,null,null,null,null,"2003-01-19",0.28809999999999997,null,"2005-06-21",2314.27,2335.65,3.7468579399074331E-2]
[null,null,null,null,null,null,null,"2003-01-20",0.28809999999999997,null,"2005-06-22",2319.6999999999998,2340.4499999999998,3.6263449510681722E-2]
[null,null,null,null,null,null,null,"2003-01-21",0.28910000000000002,null,"2005-06-23",2319.9499999999998,2342.1,3.874091011925973E-2]
[null,null,null,null,null,null,null,"2003-01-22",0.29859999999999998,null,"2005-06-24",2323,2344,3.6653432854121704E-2]
[null,null,null,null,null,null,null,"2003-01-23",0.31140000000000001,null,"2005-06-27",2324.9,2346.9,{"$f":"+(((M390/L390)^$O$5)-1)","v":3.8391752118928535E-2}]
[null,null,null,null,null,null,null,"2003-01-24",0.30670000000000003,null,"2005-06-28",2330.65,2352.15,3.7413316771883087E-2]
[null,null,null,null,null,null,null,"2003-01-25",0.31040000000000001,null,"2005-06-29",2327,2348.25,3.7031123991554393E-2]
[null,null,null,null,null,null,null,"2003-01-26",0.30409999999999998,null,"2005-06-30",2327.25,2349.42,3.8653024217075727E-2]
[null,null,null,null,null,null,null,"2003-01-27",0.30409999999999998,null,"2005-07-01",2327.3000000000002,2349.09,3.7980384329753258E-2]
[null,null,null,null,null,null,null,"2003-01-28",0.31459999999999999,null,"2005-07-04",2339.6,2358.1,3.2006475553684632E-2]
[null,null,null,null,null,null,null,"2003-01-29",0.31670000000000004,null,"2005-07-05",2339.6,2361.92,3.8709930850057805E-2]
[null,null,null,null,null,null,null,"2003-01-30",0.30420000000000003,null,"2005-07-06",2335.77,2353.27,3.0307185695399808E-2]
[null,null,null,null,null,null,null,"2003-01-31",0.29210000000000003,null,"2005-07-07",2332.5,2352.5,3.4741621979220039E-2]
[null,null,null,null,null,null,null,"2003-02-01",0.29760000000000003,null,"2005-07-08",2330.5,2348,3.0376490839858938E-2]
[null,null,null,null,null,null,null,"2003-02-03",0.29680000000000001,null,"2005-07-11",2323.8000000000002,2340.8000000000002,2.9585092291291026E-2]
[null,null,null,null,null,null,null,"2003-02-04",0.3044,null,"2005-07-12",2327.9,2343.9,2.7777331810783235E-2]
[null,null,null,null,null,null,null,"2003-02-05",0.30890000000000001,null,"2005-07-13",2328,2345.2399999999998,2.9952669075252514E-2]
[null,null,null,null,null,null,null,"2003-02-06",0.31040000000000001,null,"2005-07-14",2331,2345.14,2.4485941419356561E-2]
[null,null,null,null,null,null,null,"2003-02-07",0.31409999999999999,null,"2005-07-15",2333,2347.15,2.4482218888740137E-2]
[null,null,null,null,null,null,null,"2003-02-08",0.307,null,"2005-07-18",2316.6,2330.66,2.4498867226636412E-2]
[null,null,null,null,null,null,null,"2003-02-09",0.29980000000000001,null,"2005-07-19",2312.25,2329.15,2.9557677618564648E-2]
[null,null,null,null,null,null,null,"2003-02-10",0.29980000000000001,null,"2005-07-20",2312.3000000000002,2327.9699999999998,2.7384006579141307E-2]
[null,null,null,null,null,null,null,"2003-02-11",0.30630000000000002,null,"2005-07-21",2314,2328.75,2.5741798452280751E-2]
[null,null,null,null,null,null,null,"2003-02-12",0.2979,null,"2005-07-22",2314.5,2331,2.8822263222381128E-2]
[null,null,null,null,null,null,null,"2003-02-13",0.2928,null,"2005-07-25",2314.5,2329,2.5295883385860085E-2]
[null,null,null,null,null,null,null,"2003-02-14",0.28170000000000001,null,"2005-07-26",2317,2331.4699999999998,2.5215565128699824E-2]
[null,null,null,null,null,null,null,"2003-02-15",0.27800000000000002,null,"2005-07-27",2312.5,2325.23,2.2201948868354693E-2]
[null,null,null,null,null,null,null,"2003-02-16",0.29109999999999997,null,"2005-07-28",2313.25,2323.75,1.8280266993952576E-2]
[null,null,null,null,null,null,null,"2003-02-17",0.29109999999999997,null,"2005-07-29",2308,2323,2.6251066053839756E-2]
[null,null,null,null,null,null,null,"2003-02-18",0.2823,null,"2005-08-01",2309,2321.44,2.172523940390847E-2]
[null,null,null,null,null,null,null,"2003-02-19",0.27989999999999998,null,"2005-08-02",2307.5,2321.4899999999998,2.4472795131380565E-2]
[null,null,null,null,null,null,null,"2003-02-20",0.2878,null,"2005-08-03",2307.5,2317.88,1.8115276231527089E-2]
[null,null,null,null,null,null,null,"2003-02-21",0.28699999999999998,null,"2005-08-04",2309,2319.25,1.7875191269299373E-2]
[null,null,null,null,null,null,null,"2003-02-22",0.27300000000000002,null,"2005-08-05",2306.6799999999998,2317.9299999999998,1.9651741294510305E-2]
[null,null,null,null,null,null,null,"2003-02-23",0.27390000000000003,null,"2005-08-08",2308.9499999999998,2320.4499999999998,2.0071809795208617E-2]
[null,null,null,null,null,null,null,"2003-02-24",0.27390000000000003,null,"2005-08-09",2301.27,2316.27,2.6328586355105044E-2]
[null,null,null,null,null,null,null,"2003-02-25",0.27789999999999998,null,"2005-08-10",2302.5,2306.75,7.4037465148737436E-3]
[null,null,null,null,null,null,null,"2003-02-26",0.2777,null,"2005-08-11",2304.5,2315,1.8350149703018515E-2]
[null,null,null,null,null,null,null,"2003-02-27",0.27529999999999999,null,"2005-08-12",2307,2310,5.2117153536530569E-3]
[null,null,null,null,null,null,null,"2003-02-28",0.27989999999999998,null,"2005-08-15",2307,2310,5.2117153536530569E-3]
[null,null,null,null,null,null,null,"2003-03-01",0.28239999999999998,null,"2005-08-16",2294.6999999999998,2305.7399999999998,1.9383670957163979E-2]
[null,null,null,null,null,null,null,"2003-03-02",0.28249999999999997,null,"2005-08-17",2306.6,2317.69,1.9370912668483786E-2]
[null,null,null,null,null,null,null,"2003-03-03",0.28249999999999997,null,"2005-08-18",2308.85,2318.35,1.6560268680492429E-2]
[null,null,null,null,null,null,null,"2003-03-04",0.28339999999999999,null,"2005-08-19",2308.5,2319.6,1.9372433041472181E-2]
[null,null,null,null,null,null,null,"2003-03-05",0.2883,null,"2005-08-22",2303.5,2310.5,1.221093580669419E-2]
[null,null,null,null,null,null,null,"2003-03-06",0.29089999999999999,null,"2005-08-23",2303.75,2310.25,1.1333801457631409E-2]
[null,null,null,null,null,null,null,"2003-03-07",0.29260000000000003,null,"2005-08-24",2308,2315.75,1.3499346408928137E-2]
[null,null,null,null,null,null,null,"2003-03-08",0.29260000000000003,null,"2005-08-25",2307.1999999999998,2314.6999999999998,1.3066313485838199E-2]
[null,null,null,null,null,null,null,"2003-03-09",0.29600000000000004,null,"2005-08-26",2306,2313.25,1.2635320759021962E-2]
[null,null,null,null,null,null,null,"2003-03-10",0.29600000000000004,null,"2005-08-29",2305,2309.25,7.3956942188757591E-3]
[null,null,null,null,null,null,null,"2003-03-11",0.29600000000000004,null,"2005-08-30",2304,2312,1.3961394446195374E-2]
[null,null,null,null,null,null,null,"2003-03-12",0.30519999999999997,null,"2005-08-31",2302,2309,1.2218928815829644E-2]
[null,null,null,null,null,null,null,"2003-03-13",0.30530000000000002,null,"2005-09-01",2297.5,2306,1.4881022485213391E-2]
[null,null,null,null,null,null,null,"2003-03-14",0.30329999999999996,null,"2005-09-02",2297.5700000000002,2306.06,1.4862963067115542E-2]
[null,null,null,null,null,null,null,"2003-03-15",0.30219999999999997,null,"2005-09-05",2294.5,2302.98,1.4865332643852147E-2]
[null,null,null,null,null,null,null,"2003-03-17",0.29859999999999998,null,"2005-09-06",2285.3000000000002,2292.0500000000002,1.1867089208901449E-2]
[null,null,null,null,null,null,null,"2003-03-18",0.29749999999999999,null,"2005-09-07",2277.8000000000002,2284.8000000000002,1.234934434633872E-2]
[null,null,null,null,null,null,null,"2003-03-19",0.29510000000000003,null,"2005-09-08",2301.75,2308.5700000000002,1.190463087522442E-2]
[null,null,null,null,null,null,null,"2003-03-20",0.29949999999999999,null,"2005-09-09",2307.6999999999998,2312.4499999999998,8.2587610362401254E-3]
[null,null,null,null,null,null,null,"2003-03-21",0.29609999999999997,null,"2005-09-12",2306.1799999999998,2313.23,1.2284199403331586E-2]
[null,null,null,null,null,null,null,"2003-03-22",0.29649999999999999,null,"2005-09-13",2293.5,2299.89,1.1191200764938847E-2]
[null,null,null,null,null,null,null,"2003-03-25",0.29969999999999997,null,"2005-09-14",2295.9,2302.3000000000002,1.1197021671423002E-2]
[null,null,null,null,null,null,null,"2003-03-26",0.30109999999999998,null,"2005-09-15",2298.5,2302.75,7.4166667234791817E-3]
[null,null,null,null,null,null,null,"2003-03-27",0.30890000000000001,null,"2005-09-16",2300.9,2305.9,8.7206251365887777E-3]
[null,null,null,null,null,null,null,"2003-03-28",0.3085,null,"2005-09-19",2294,2300.1,1.0678943372451233E-2]
[null,null,null,null,null,null,null,"2003-03-29",0.30820000000000003,null,"2005-09-20",2296.25,2298.63,4.1523401446648123E-3]
[null,null,null,null,null,null,null,"2003-03-30",0.30820000000000003,null,"2005-09-21",2291.5,2295,6.1235469051248437E-3]
[null,null,null,null,null,null,null,"2003-03-31",0.30820000000000003,null,"2005-09-22",2290.25,2296.36,1.0714104027364169E-2]
[null,null,null,null,null,null,null,"2003-04-01",0.30820000000000003,null,"2005-09-23",2289,2296.5,{"$f":"+(((M454/L454)^$O$5)-1)","v":1.3170714999592326E-2}]
[null,null,null,null,null,null,null,"2003-04-02",0.30649999999999999,null,"2005-09-26",2289.3000000000002,2293.5500000000002,7.4465550234119604E-3]
[null,null,null,null,null,null,null,"2003-04-03",0.30980000000000002,null,"2005-09-27",2290.3000000000002,2294.6,7.5311093422711917E-3]
[null,null,null,null,null,null,null,"2003-04-04",0.30120000000000002,null,"2005-09-28",2291,2296.13,8.9869163789597639E-3]
[null,null,null,null,null,null,null,"2003-04-05",0.29849999999999999,null,"2005-09-29",2288.6999999999998,2293.9499999999998,9.2071340671098234E-3]
[null,null,null,null,null,null,null,"2003-04-06",0.30210000000000004,null,"2005-09-30",2287.4,2293.4899999999998,1.0692252034788297E-2]
[null,null,null,null,null,null,null,"2003-04-07",0.30210000000000004,null,"2005-10-03",2289,2295.1,1.07023632333616E-2]
[null,null,null,null,null,null,null,"2003-04-08",0.30020000000000002,null,"2005-10-04",2290,2293.73,6.5312194815896341E-3]
[null,null,null,null,null,null,null,"2003-04-09",0.30299999999999999,null,"2005-10-05",2287.6999999999998,2291.4299999999998,6.5378018715427366E-3]
[null,null,null,null,null,null,null,"2003-04-10",0.2954,null,"2005-10-06",2310,2314.25,7.3796420585499067E-3]
[null,null,null,null,null,null,null,"2003-04-11",0.28960000000000002,null,"2005-10-07",2292,2298.11,1.0705890841211207E-2]
[null,null,null,null,null,null,null,"2003-04-12",0.29239999999999999,null,"2005-10-10",2302.1999999999998,2308.34,1.0710810360766043E-2]
[null,null,null,null,null,null,null,"2003-04-13",0.29059999999999997,null,"2005-10-11",2296.1999999999998,2302.3200000000002,1.0703790105708766E-2]
[null,null,null,null,null,null,null,"2003-04-14",0.29059999999999997,null,"2005-10-12",2301.69,2307.81,1.0678157603419391E-2]
[null,null,null,null,null,null,null,"2003-04-15",0.2944,null,"2005-10-13",2296,2304.5,1.489079836133711E-2]
[null,null,null,null,null,null,null,"2003-04-16",0.28789999999999999,null,"2005-10-14",2296,2304.88,1.5560364694113149E-2]
[null,null,null,null,null,null,null,"2003-04-17",0.28970000000000001,null,"2005-10-17",2296,2305.38,1.6441877720671183E-2]
[null,null,null,null,null,null,null,"2003-04-18",0.29049999999999998,null,"2005-10-18",2281.5,2291.25,1.7203906645480549E-2]
[null,null,null,null,null,null,null,"2003-04-19",0.29309999999999997,null,"2005-10-19",2282.5,2291.4699999999998,1.5812513460796485E-2]
[null,null,null,null,null,null,null,"2003-04-20",0.29059999999999997,null,"2005-10-20",2290,2300.25,1.8024495745032842E-2]
[null,null,null,null,null,null,null,"2003-04-21",0.29059999999999997,null,"2005-10-21",2290,2301.25,1.9795935449461455E-2]
[null,null,null,null,null,null,null,"2003-04-22",0.29149999999999998,null,"2005-10-24",2284.4,2294.4,1.7625380130194657E-2]
[null,null,null,null,null,null,null,"2003-04-23",0.2903,null,"2005-10-25",2287,2297.63,1.8722068114944701E-2]
[null,null,null,null,null,null,null,"2003-04-24",0.28600000000000003,null,"2005-10-26",2294,2301.75,1.3582148522266468E-2]
[null,null,null,null,null,null,null,"2003-04-25",0.28360000000000002,null,"2005-10-27",2290,2300.25,1.8024495745032842E-2]
[null,null,null,null,null,null,null,"2003-04-26",0.28470000000000001,null,"2005-10-28",2290,2300.25,1.8024495745032842E-2]
[null,null,null,null,null,null,null,"2003-04-27",0.28270000000000001,null,"2005-10-31",2285,2295,1.762072166250328E-2]
[null,null,null,null,null,null,null,"2003-04-28",0.28270000000000001,null,"2005-11-01",2286,2296.5,1.8499675057450871E-2]
[null,null,null,null,null,null,null,"2003-04-29",0.27699999999999997,null,"2005-11-02",2284,2294,1.7628487143952265E-2]
[null,null,null,null,null,null,null,"2003-04-30",0.26919999999999999,null,"2005-11-03",2282.5,2292,1.6752639137506353E-2]
[null,null,null,null,null,null,null,"2003-05-01",0.2606,null,"2005-11-04",2281.9,2291.4,1.6757071544625468E-2]
[null,null,null,null,null,null,null,"2003-05-02",0.2606,null,"2005-11-07",2287,2296.5,1.6719470675971682E-2]
[null,null,null,null,null,null,null,"2003-05-03",0.25719999999999998,null,"2005-11-08",2281.8000000000002,2291.3000000000002,1.6757810507179949E-2]
[null,null,null,null,null,null,null,"2003-05-04",0.2535,null,"2005-11-09",2280.1,2289.6,1.6770382849552901E-2]
[null,null,null,null,null,null,null,"2003-05-05",0.2535,null,"2005-11-10",2288.1999999999998,2297.6999999999998,1.6710647922605348E-2]
[null,null,null,null,null,null,null,"2003-05-06",0.25019999999999998,null,"2005-11-11",2281.5,2290.21,1.5358325388257876E-2]
[null,null,null,null,null,null,null,"2003-05-07",0.25,null,"2005-11-14",2285.5,2295,1.6730512227143057E-2]
[null,null,null,null,null,null,null,"2003-05-08",0.25340000000000001,null,"2005-11-15",2279.1999999999998,2289.27,1.7790336884042635E-2]
[null,null,null,null,null,null,null,"2003-05-09",0.24660000000000001,null,"2005-11-16",2277,2286.9299999999998,1.7558447382630016E-2]
[null,null,null,null,null,null,null,"2003-05-10",0.24059999999999998,null,"2005-11-17",2278,2287.65,1.7052663643546406E-2]
[null,null,null,null,null,null,null,"2003-05-12",0.23910000000000001,null,"2005-11-18",2277.6,2287.2800000000002,1.7109038133186205E-2]
[null,null,null,null,null,null,null,"2003-05-13",0.2364,null,"2005-11-21",2276.8000000000002,2287.5500000000002,1.9020335116462617E-2]
[null,null,null,null,null,null,null,"2003-05-14",0.22760000000000002,null,"2005-11-22",2278.6,2288.38,1.7279286586975307E-2]
[null,null,null,null,null,null,null,"2003-05-15",0.2303,null,"2005-11-23",2279,2288.14,1.6138888174720645E-2]
[null,null,null,null,null,null,null,"2003-05-16",0.2296,null,"2005-11-24",2276.96,2285.34,1.4802852148170231E-2]
[null,null,null,null,null,null,null,"2003-05-17",0.217,null,"2005-11-25",2272.6,2276.86,7.5191288611167195E-3]
[null,null,null,null,null,null,null,"2003-05-18",0.20739999999999997,null,"2005-11-28",2273.5,2283.27,1.7300476128020881E-2]
[null,null,null,null,null,null,null,"2003-05-19",0.20739999999999997,null,"2005-11-29",2273.8000000000002,2275.3000000000002,2.6413667909261918E-3]
[null,null,null,null,null,null,null,"2003-05-20",0.2324,null,"2005-11-30",2273.3000000000002,2283.1999999999998,1.7533732041952854E-2]
[null,null,null,null,null,null,null,"2003-05-21",0.23809999999999998,null,"2005-12-01",2273.6999999999998,2283.4699999999998,1.7298944535908189E-2]
[null,null,null,null,null,null,null,"2003-05-22",0.2324,null,"2005-12-02",2274.4499999999998,2280.8000000000002,1.1214389805167091E-2]
[null,null,null,null,null,null,null,"2003-05-23",0.23670000000000002,null,"2005-12-05",2274.3000000000002,2277.8000000000002,6.1699647387976064E-3]
[null,null,null,null,null,null,null,"2003-05-24",0.2266,null,"2005-12-06",2274.6999999999998,2284.35,1.7077559952510812E-2]
[null,null,null,null,null,null,null,"2003-05-25",0.23050000000000001,null,"2005-12-07",2274.35,2281.9499999999998,1.3433604038108227E-2]
[null,null,null,null,null,null,null,"2003-05-26",0.23050000000000001,null,"2005-12-08",2274.6999999999998,2282,1.2898784263660534E-2]
[null,null,null,null,null,null,null,"2003-05-27",0.23050000000000001,null,"2005-12-09",2274.6999999999998,2280.77,1.0716735915460074E-2]
[null,null,null,null,null,null,null,"2003-05-28",0.2339,null,"2005-12-12",2275.4499999999998,2283.4499999999998,1.4137490922803364E-2]
[null,null,null,null,null,null,null,"2003-05-29",0.2422,null,"2005-12-13",2275.54,2283.54,1.4136928823230033E-2]
[null,null,null,null,null,null,null,"2003-05-30",0.23250000000000001,null,"2005-12-14",2276.8000000000002,2283.3000000000002,1.1468531508496582E-2]
[null,null,null,null,null,null,null,"2003-05-31",0.2293,null,"2005-12-15",2277.25,2284.75,1.3239007901388433E-2]
[null,null,null,null,null,null,null,"2003-06-01",0.22899999999999998,null,"2005-12-16",2279.54,2287.04,1.3225642543685412E-2]
[null,null,null,null,null,null,null,"2003-06-02",0.22899999999999998,null,"2005-12-19",2288.1,2295.6,1.317592101894749E-2]
[null,null,null,null,null,null,null,"2003-06-03",0.22899999999999998,null,"2005-12-20",2287,2294.4899999999998,1.3164626839977434E-2]
[null,null,null,null,null,null,null,"2003-06-04",0.22589999999999999,null,"2005-12-21",2286.04,2293.5100000000002,1.3134842697285487E-2]
[null,null,null,null,null,null,null,"2003-06-05",0.22589999999999999,null,"2005-12-22",2283.6,2291.1,{"$f":"+(((M518/L518)^$O$5)-1)","v":1.3202012971013088E-2}]
[null,null,null,null,null,null,null,"2003-06-06",0.21789999999999998,null,"2005-12-23",2282,2287.13,9.0224794312065981E-3]
[null,null,null,null,null,null,null,"2003-06-07",0.21109999999999998,null,"2005-12-26",2280.15,2285.2800000000002,9.0298245165034707E-3]
[null,null,null,null,null,null,null,"2003-06-08",0.21059999999999998,null,"2005-12-27",2283.35,2290.85,1.3203465554185723E-2]
[null,null,null,null,null,null,null,"2003-06-09",0.21059999999999998,null,"2005-12-28",2283,2288.4299999999998,9.5477936159891197E-3]
[null,null,null,null,null,null,null,"2003-06-10",0.20649999999999999,null,"2005-12-29",2286.15,2293.65,1.3187214858228602E-2]
[null,null,null,null,null,null,null,"2003-06-11",0.20269999999999999,null,"2005-12-30",2286.5,2292.5,1.0537779530534586E-2]
[null,null,null,null,null,null,null,"2003-06-12",0.20550000000000002,null,"2006-01-02",2282,2286.63,8.1404205652129136E-3]
[null,null,null,null,null,null,null,"2003-06-13",0.2064,null,"2006-01-03",2281.6,2286.16,8.0183882017172969E-3]
[null,null,null,null,null,null,null,"2003-06-14",0.19699999999999998,null,"2006-01-04",2282.09,2288.09,1.0558223422070245E-2]
[null,null,null,null,null,null,null,"2003-06-15",0.191,null,"2006-01-05",2278,2284,1.0577254883296971E-2]
[null,null,null,null,null,null,null,"2003-06-16",0.191,null,"2006-01-06",2278.15,2284.15,1.0576555696060641E-2]
[null,null,null,null,null,null,null,"2003-06-17",0.18969999999999998,null,"2006-01-09",2278,2284,1.0577254883296971E-2]
[null,null,null,null,null,null,null,"2003-06-18",0.18870000000000001,null,"2006-01-10",2276.4499999999998,2282.4499999999998,1.0584485234765406E-2]
[null,null,null,null,null,null,null,"2003-06-19",0.18719999999999998,null,"2006-01-11",2273.6,2279.6,1.0597805581865627E-2]
[null,null,null,null,null,null,null,"2003-06-20",0.18109999999999998,null,"2006-01-12",2276,2282,1.0586586220920013E-2]
[null,null,null,null,null,null,null,"2003-06-21",0.18179999999999999,null,"2006-01-13",2271,2277,1.0609986755142575E-2]
[null,null,null,null,null,null,null,"2003-06-22",0.18539999999999998,null,"2006-01-16",2274,2279.11,9.0189096896282628E-3]
[null,null,null,null,null,null,null,"2003-06-23",0.18539999999999998,null,"2006-01-17",2270.5,2276.5,1.0612332499459365E-2]
[null,null,null,null,null,null,null,"2003-06-24",0.18539999999999998,null,"2006-01-18",2271.1,2277.1,1.0609517730713058E-2]
[null,null,null,null,null,null,null,"2003-06-25",0.1812,null,"2006-01-19",2270.1999999999998,2276.1999999999998,1.0613740443983444E-2]
[null,null,null,null,null,null,null,"2003-06-26",0.17629999999999998,null,"2006-01-20",2270,2276,1.0614679281230277E-2]
[null,null,null,null,null,null,null,"2003-06-27",0.17559999999999998,null,"2006-01-23",2257.5,2263.5,1.0673688022291294E-2]
[null,null,null,null,null,null,null,"2003-06-28",0.17449999999999999,null,"2006-01-24",2274.9,2279.9,8.8206222834110726E-3]
[null,null,null,null,null,null,null,"2003-06-29",0.17449999999999999,null,"2006-01-25",2269.3000000000002,2274.3000000000002,8.8424610339787879E-3]
[null,null,null,null,null,null,null,"2003-06-30",0.17449999999999999,null,"2006-01-26",2272.6799999999998,2274.1799999999998,2.6426697721166903E-3]
[null,null,null,null,null,null,null,"2003-07-01",0.17449999999999999,null,"2006-01-27",2267.6999999999998,2269.1999999999998,2.6484789848941759E-3]
[null,null,null,null,null,null,null,"2003-07-02",0.17460000000000001,null,"2006-01-30",2266.65,2268.15,2.649707080588426E-3]
[null,null,null,null,null,null,null,"2003-07-03",0.16670000000000001,null,"2006-01-31",2267.5,2270,4.4174422036118433E-3]
[null,null,null,null,null,null,null,"2003-07-04",0.16070000000000001,null,"2006-02-01",2268.79,2270.5700000000002,3.1419318118439676E-3]
[null,null,null,null,null,null,null,"2003-07-05",0.16020000000000001,null,"2006-02-02",2264.75,2267.5,4.865901996983224E-3]
[null,null,null,null,null,null,null,"2003-07-06",0.15640000000000001,null,"2006-02-03",2260.8000000000002,2262.3000000000002,2.656570231452271E-3]
[null,null,null,null,null,null,null,"2003-07-07",0.15640000000000001,null,"2006-02-06",2260.11,2261.86,3.100793471485952E-3]
[null,null,null,null,null,null,null,"2003-07-08",0.1588,null,"2006-02-07",2257.52,2259.81,4.0637279455750797E-3]
[null,null,null,null,null,null,null,"2003-07-09",0.1552,null,"2006-02-08",2258,2260.25,3.9917896849543943E-3]
[null,null,null,null,null,null,null,"2003-07-10",0.15620000000000001,null,"2006-02-09",2255.4,2258.65,5.7764149294905476E-3]
[null,null,null,null,null,null,null,"2003-07-11",0.15029999999999999,null,"2006-02-10",2254.6,2256.71,3.7487161526825741E-3]
[null,null,null,null,null,null,null,"2003-07-12",0.13970000000000002,null,"2006-02-13",2251.75,2255.9699999999998,7.5174914950020266E-3]
[null,null,null,null,null,null,null,"2003-07-13",0.13639999999999999,null,"2006-02-14",2252.4,2254.25,3.2894343522742453E-3]
[null,null,null,null,null,null,null,"2003-07-14",0.13639999999999999,null,"2006-02-15",2254,2255.5,2.6645927284445481E-3]
[null,null,null,null,null,null,null,"2003-07-15",0.1424,null,"2006-02-16",2253.85,2256.02,3.8567534063667086E-3]
[null,null,null,null,null,null,null,"2003-07-16",0.1484,null,"2006-02-17",2252.8000000000002,2254.21,2.5059025303559856E-3]
[null,null,null,null,null,null,null,"2003-07-17",0.1555,null,"2006-02-20",2253.63,2254.75,1.9893863612405749E-3]
[null,null,null,null,null,null,null,"2003-07-18",0.14219999999999999,null,"2006-02-21",2250.5,2250.9,7.1114268936756098E-4]
[null,null,null,null,null,null,null,"2003-07-19",0.1348,null,"2006-02-22",2248,2249.27,2.2617021863091669E-3]
[null,null,null,null,null,null,null,"2003-07-20",0.13880000000000001,null,"2006-02-23",2248.9499999999998,2251.11,3.8473311459870096E-3]
[null,null,null,null,null,null,null,"2003-07-21",0.13880000000000001,null,"2006-02-24",2245.9699999999998,2244.84,-2.0109751989354496E-3]
[null,null,null,null,null,null,null,"2003-07-22",0.13789999999999999,null,"2006-02-27",2247.6999999999998,2247.4499999999998,-4.4482501008102915E-4]
[null,null,null,null,null,null,null,"2003-07-23",0.14349999999999999,null,"2006-02-28",2246.15,2246.15,0]
[null,null,null,null,null,null,null,"2003-07-24",0.13539999999999999,null,"2006-03-01",2249.15,2251.31,3.846988539000451E-3]
[null,null,null,null,null,null,null,"2003-07-25",0.12240000000000001,null,"2006-03-02",2251.81,2253.98,3.8602524351611933E-3]
[null,null,null,null,null,null,null,"2003-07-26",0.11939999999999999,null,"2006-03-03",2254.77,2256.77,3.5527572199554047E-3]
[null,null,null,null,null,null,null,"2003-07-27",0.1125,null,"2006-03-06",2256.4,2256.4,0]
[null,null,null,null,null,null,null,"2003-07-28",0.1125,null,"2006-03-07",2256.35,2256.35,0]
[null,null,null,null,null,null,null,"2003-07-29",0.1105,null,"2006-03-08",2254.66,2254.66,0]
[null,null,null,null,null,null,null,"2003-07-30",0.1052,null,"2006-03-09",2262.35,2263.85,2.6547483300616292E-3]
[null,null,null,null,null,null,null,"2003-07-31",9.7299999999999998E-2,null,"2006-03-10",2256.0500000000002,2260.0100000000002,7.0396286798828367E-3]
[null,null,null,null,null,null,null,"2003-08-01",9.2300000000000007E-2,null,"2006-03-13",2265.5,2264.75,-1.3235535605367055E-3]
[null,null,null,null,null,null,null,"2003-08-02",9.3399999999999997E-2,null,"2006-03-14",2259.8000000000002,2261.64,3.2609053874463889E-3]
[null,null,null,null,null,null,null,"2003-08-03",9.2300000000000007E-2,null,"2006-03-15",2258.16,2260.16,3.5474166572728727E-3]
[null,null,null,null,null,null,null,"2003-08-04",9.2300000000000007E-2,null,"2006-03-16",2259,2260.59,2.8183788810871579E-3]
[null,null,null,null,null,null,null,"2003-08-05",9.5199999999999993E-2,null,"2006-03-17",2257.6999999999998,2259.1999999999998,2.6602215465492129E-3]
[null,null,null,null,null,null,null,"2003-08-06",8.9099999999999999E-2,null,"2006-03-20",2258,2260,3.5476683581836532E-3]
[null,null,null,null,null,null,null,"2003-08-07",8.1000000000000003E-2,null,"2006-03-21",2260.58,2262.6999999999998,3.7565299320621026E-3]
[null,null,null,null,null,null,null,"2003-08-08",8.1000000000000003E-2,null,"2006-03-22",2264.1,2265.52,{"$f":"+(((M582/L582)^$O$5)-1)","v":2.5110842342843664E-3}]
[null,null,null,null,null,null,null,"2003-08-09",8.5299999999999987E-2,null,"2006-03-23",2266.6999999999998,2268.1999999999998,2.6496485740155062E-3]
[null,null,null,null,null,null,null,"2003-08-10",0.1193,null,"2006-03-24",2267.3000000000002,2268.3000000000002,1.7653804514661253E-3]
[null,null,null,null,null,null,null,"2003-08-11",0.1193,null,"2006-03-27",2260.5,2261.75,2.2137353867106579E-3]
[null,null,null,null,null,null,null,"2003-08-12",0.1186,null,"2006-03-28",2277.5,2279.4899999999998,3.4996438347860703E-3]
[null,null,null,null,null,null,null,"2003-08-13",0.1051,null,"2006-03-29",2291,2292.5,2.6215168903553909E-3]
[null,null,null,null,null,null,null,"2003-08-14",0.08,null,"2006-03-30",2297.35,2298.9299999999998,2.7538350054203686E-3]
[null,null,null,null,null,null,null,"2003-08-15",8.6899999999999991E-2,null,"2006-03-31",2290.85,2291.85,1.747220410526662E-3]
[null,null,null,null,null,null,null,"2003-08-16",8.0299999999999996E-2,null,"2006-04-03",2295.5,2297.2199999999998,3.0005386877898221E-3]
[null,null,null,null,null,null,null,"2003-08-17",7.4200000000000002E-2,null,"2006-04-04",2289.5,2290.79,2.255672713643353E-3]
[null,null,null,null,null,null,null,"2003-08-18",7.4200000000000002E-2,null,"2006-04-05",2294.85,2296.14,2.2504096142816898E-3]
[null,null,null,null,null,null,null,"2003-08-19",7.4200000000000002E-2,null,"2006-04-06",2324.85,2325.6,1.2910303971445103E-3]
[null,null,null,null,null,null,null,"2003-08-20",7.7199999999999991E-2,null,"2006-04-07",2365,2367.19,3.7091649931746407E-3]
[null,null,null,null,null,null,null,"2003-08-21",9.1799999999999993E-2,null,"2006-04-10",2345,2346.5500000000002,2.6465457700370898E-3]
[null,null,null,null,null,null,null,"2003-08-22",8.6599999999999996E-2,null,"2006-04-11",2333.9,2336.1,3.7758475142695147E-3]
[null,null,null,null,null,null,null,"2003-08-23",7.0999999999999994E-2,null,"2006-04-12",2340.1999999999998,2341.6999999999998,2.566349544129487E-3]
[null,null,null,null,null,null,null,"2003-08-24",7.4900000000000008E-2,null,"2006-04-13",2340.1999999999998,2342.1999999999998,3.4228960678883702E-3]
[null,null,null,null,null,null,null,"2003-08-25",7.4900000000000008E-2,null,"2006-04-17",2353.4,2358.4,8.5254643904193461E-3]
[null,null,null,null,null,null,null,"2003-08-26",7.5800000000000006E-2,null,"2006-04-18",2344.25,2350.19,1.0174025550575783E-2]
[null,null,null,null,null,null,null,"2003-08-27",7.3700000000000002E-2,null,"2006-04-19",2338.3000000000002,2343.3000000000002,8.5806956609939533E-3]
[null,null,null,null,null,null,null,"2003-08-28",6.6900000000000001E-2,null,"2006-04-20",2338.35,2344.15,9.9585006935190012E-3]
[null,null,null,null,null,null,null,"2003-08-29",5.8600000000000006E-2,null,"2006-04-21",2337.5,2341.59,7.0173213037874049E-3]
[null,null,null,null,null,null,null,"2003-08-30",4.4400000000000002E-2,null,"2006-04-24",2333.3000000000002,2337.62,7.4264127953629355E-3]
[null,null,null,null,null,null,null,"2003-08-31",4.7899999999999998E-2,null,"2006-04-25",2353,2357.12,7.0222414726710536E-3]
[null,null,null,null,null,null,null,"2003-09-01",4.7899999999999998E-2,null,"2006-04-26",2377.6,2382.21,7.778305922790496E-3]
[null,null,null,null,null,null,null,"2003-09-02",4.7899999999999998E-2,null,"2006-04-27",2382,2386.92,8.2875975243401623E-3]
[null,null,null,null,null,null,null,"2003-09-03",6.0299999999999999E-2,null,"2006-04-28",2378.65,2382.4,6.3210262532820138E-3]
[null,null,null,null,null,null,null,"2003-09-04",5.57E-2,null,"2006-05-02",2376.6999999999998,2381.15,7.5104363256375262E-3]
[null,null,null,null,null,null,null,"2003-09-05",4.5400000000000003E-2,null,"2006-05-03",2378.5,2383.2600000000002,8.0291075538982959E-3]
[null,null,null,null,null,null,null,"2003-09-06",3.8900000000000004E-2,null,"2006-05-04",2379,2383.7600000000002,8.0274149946442108E-3]
[null,null,null,null,null,null,null,"2003-09-07",3.9900000000000005E-2,null,"2006-05-05",2367.5,2372.2399999999998,8.0325305603594632E-3]
[null,null,null,null,null,null,null,"2003-09-08",3.9900000000000005E-2,null,"2006-05-08",2333.5,2338.17,8.0292054324688777E-3]
[null,null,null,null,null,null,null,"2003-09-09",4.0800000000000003E-2,null,"2006-05-09",2341,2346,8.5707673927641892E-3]
[null,null,null,null,null,null,null,"2003-09-10",4.3099999999999999E-2,null,"2006-05-10",2334.5500000000002,2335.86,2.2464338647556481E-3]
[null,null,null,null,null,null,null,"2003-09-11",4.3499999999999997E-2,null,"2006-05-11",2358.25,2362.25,6.8019735837154816E-3]
[null,null,null,null,null,null,null,"2003-09-12",4.0800000000000003E-2,null,"2006-05-12",2384,2387.5,5.8854281557418897E-3]
[null,null,null,null,null,null,null,"2003-09-13",3.44E-2,null,"2006-05-15",2429,2430.6999999999998,2.8024463036757652E-3]
[null,null,null,null,null,null,null,"2003-09-14",3.0499999999999999E-2,null,"2006-05-16",2414,2417.62,6.0118490375722367E-3]
[null,null,null,null,null,null,null,"2003-09-15",3.0499999999999999E-2,null,"2006-05-17",2455.5,2459.4699999999998,6.4828153917153575E-3]
[null,null,null,null,null,null,null,"2003-09-16",3.04E-2,null,"2006-05-18",2444.9499999999998,2449.5300000000002,7.5140764420680295E-3]
[null,null,null,null,null,null,null,"2003-09-17",2.35E-2,null,"2006-05-19",2461.0500000000002,2466.7399999999998,9.2802072853006567E-3]
[null,null,null,null,null,null,null,"2003-09-18",1.43E-2,null,"2006-05-22",2500,2505,8.0240320159998824E-3]
[null,null,null,null,null,null,null,"2003-09-19",1.72E-2,null,"2006-05-23",2493.5,2500.36,1.1050108397546721E-2]
[null,null,null,null,null,null,null,"2003-09-20",1.9900000000000001E-2,null,"2006-05-24",2539.85,2547.7399999999998,1.2483952078805594E-2]
[null,null,null,null,null,null,null,"2003-09-21",1.0500000000000001E-2,null,"2006-05-25",2500.75,2508.5700000000002,1.2567041029522441E-2]
[null,null,null,null,null,null,null,"2003-09-22",1.0500000000000001E-2,null,"2006-05-26",2460,2468.0100000000002,1.3088141471085057E-2]
[null,null,null,null,null,null,null,"2003-09-23",1.5700000000000002E-2,null,"2006-05-29",2462.5,2466,5.697411576806477E-3]
[null,null,null,null,null,null,null,"2003-09-24",2.6200000000000001E-2,null,"2006-05-30",2496.5,2503.5,1.1262962211527894E-2]
[null,null,null,null,null,null,null,"2003-09-25",2.2000000000000002E-2,null,"2006-05-31",2492.0500000000002,2501.8000000000002,1.5741849239051087E-2]
[null,null,null,null,null,null,null,"2003-09-26",2.46E-2,null,"2006-06-01",2470.5,2480.75,1.6699399877961207E-2]
[null,null,null,null,null,null,null,"2003-09-27",1.9099999999999999E-2,null,"2006-06-02",2449.3000000000002,2458.0500000000002,1.4366553982550601E-2]
[null,null,null,null,null,null,null,"2003-09-28",1.8100000000000002E-2,null,"2006-06-05",2434.1999999999998,2442.9499999999998,1.4456153841701846E-2]
[null,null,null,null,null,null,null,"2003-09-29",1.8100000000000002E-2,null,"2006-06-06",2472.65,2476.15,5.6739745835152622E-3]
[null,null,null,null,null,null,null,"2003-09-30",2.1700000000000001E-2,null,"2006-06-07",2484.75,2494.75,1.6195642023179468E-2]
[null,null,null,null,null,null,null,"2003-10-01",1.32E-2,null,"2006-06-08",2517.9,2528.4,1.6785198013170133E-2]
[null,null,null,null,null,null,null,"2003-10-02",7.6E-3,null,"2006-06-09",2515.3000000000002,2525.3000000000002,1.5997762891305278E-2]
[null,null,null,null,null,null,null,"2003-10-03",5.7999999999999996E-3,null,"2006-06-12",2551,2561.5,1.6566061293301182E-2]
[null,null,null,null,null,null,null,"2003-10-04",0,null,"2006-06-13",2573.8200000000002,2583.62,1.5317486835387584E-2]
[null,null,null,null,null,null,null,"2003-10-05",1.9E-3,null,"2006-06-14",2581.5500000000002,2592.4299999999998,1.6964962073160894E-2]
[null,null,null,null,null,null,null,"2003-10-06",1.9E-3,null,"2006-06-15",2570,2578,1.2509621267135618E-2]
[null,null,null,null,null,null,null,"2003-10-07",-1.2999999999999999E-3,null,"2006-06-16",2560.3000000000002,2568.5500000000002,1.2951546971171624E-2]
[null,null,null,null,null,null,null,"2003-10-08",-2.9999999999999997E-4,null,"2006-06-19",2558.0700000000002,2561.5700000000002,5.4841184238416663E-3]
[null,null,null,null,null,null,null,"2003-10-09",1.2800000000000001E-2,null,"2006-06-20",2567.75,2579.75,1.8824858693663904E-2]
[null,null,null,null,null,null,null,"2003-10-10",8.5000000000000006E-3,null,"2006-06-21",2567.5,2571,5.4639349928571335E-3]
[null,null,null,null,null,null,null,"2003-10-11",-5.9999999999999995E-4,null,"2006-06-22",2579.5,2583,{"$f":"+(((M646/L646)^$O$5)-1)","v":5.4384646937686298E-3}]
[null,null,null,null,null,null,null,"2003-10-12",2.7000000000000001E-3,null,"2006-06-23",2609.25,2621.8,1.9378496320603844E-2]
[null,null,null,null,null,null,null,"2003-10-13",2.7000000000000001E-3,null,"2006-06-26",2607.88,2611.38,5.379162015636707E-3]
[null,null,null,null,null,null,null,"2003-10-14",2.7000000000000001E-3,null,"2006-06-27",2629.5,2633,5.334845747926753E-3]
[null,null,null,null,null,null,null,"2003-10-15",1.5E-3,null,"2006-06-28",2644,2654,1.5214637527403152E-2]
[null,null,null,null,null,null,null,"2003-10-16",7.3000000000000001E-3,null,"2006-06-29",2635.5,2651,2.3733296416194039E-2]
[null,null,null,null,null,null,null,"2003-10-17",3.7000000000000002E-3,null,"2006-06-30",2573.8000000000002,2591.3000000000002,2.747578155108088E-2]
[null,null,null,null,null,null,null,"2003-10-18",3.9000000000000003E-3,null,"2006-07-03",2573.8000000000002,2591.3000000000002,2.747578155108088E-2]
[null,null,null,null,null,null,null,"2003-10-20",1.01E-2,null,"2006-07-04",2500.5,2514.5,2.25843086797477E-2]
[null,null,null,null,null,null,null,"2003-10-21",9.8999999999999991E-3,null,"2006-07-05",2576.85,2592.27,2.4151912733680003E-2]
[null,null,null,null,null,null,null,"2003-10-22",2.6099999999999998E-2,null,"2006-07-06",2545.9,2551.65,9.0647852580378885E-3]
[null,null,null,null,null,null,null,"2003-10-23",4.0300000000000002E-2,null,"2006-07-07",2513.0500000000002,2526.5500000000002,2.166160205724732E-2]
[null,null,null,null,null,null,null,"2003-10-24",4.6699999999999998E-2,null,"2006-07-10",2484.75,2484.75,0]
[null,null,null,null,null,null,null,"2003-10-25",4.0300000000000002E-2,null,"2006-07-11",2501.1,2518.6,2.828279945640233E-2]
[null,null,null,null,null,null,null,"2003-10-26",3.7100000000000001E-2,null,"2006-07-12",2512.75,2530.25,2.8150302143775674E-2]
[null,null,null,null,null,null,null,"2003-10-27",3.7100000000000001E-2,null,"2006-07-13",2542.1,2559.6,2.7821938800286494E-2]
[null,null,null,null,null,null,null,"2003-10-28",4.6100000000000002E-2,null,"2006-07-14",2542.1,2559.6,2.7821938800286494E-2]
[null,null,null,null,null,null,null,"2003-10-29",3.9199999999999999E-2,null,"2006-07-17",2542.15,2559.65,2.7821385943600729E-2]
[null,null,null,null,null,null,null,"2003-10-30",3.1800000000000002E-2,null,"2006-07-18",2542,2556.69,2.3316805144124375E-2]
[null,null,null,null,null,null,null,"2003-10-31",3.9800000000000002E-2,null,"2006-07-19",2540.9,2555.33,2.2910606419709767E-2]
[null,null,null,null,null,null,null,"2003-11-01",3.5799999999999998E-2,null,"2006-07-20",2541.9499999999998,2555.4499999999998,2.1413366380857113E-2]
[null,null,null,null,null,null,null,"2003-11-02",3.5799999999999998E-2,null,"2006-07-21",2468.25,2481.4,2.1481554729900765E-2]
[null,null,null,null,null,null,null,"2003-11-03",3.5799999999999998E-2,null,"2006-07-24",2447,2459.54,2.0656680459015586E-2]
[null,null,null,null,null,null,null,"2003-11-04",3.5799999999999998E-2,null,"2006-07-25",2463.4499999999998,2475.9499999999998,2.0451745659109344E-2]
[null,null,null,null,null,null,null,"2003-11-05",3.27E-2,null,"2006-07-26",2460.4,2473.04,2.0708402992987374E-2]
[null,null,null,null,null,null,null,"2003-11-06",2.9500000000000002E-2,null,"2006-07-27",2446.35,2458.88,2.0645607620464856E-2]
[null,null,null,null,null,null,null,"2003-11-07",3.3399999999999999E-2,null,"2006-07-28",2426,2437.21,1.8611604217776634E-2]
[null,null,null,null,null,null,null,"2003-11-08",3.6799999999999999E-2,null,"2006-07-31",2428.0500000000002,2439.27,1.8612485182390781E-2]
[null,null,null,null,null,null,null,"2003-11-09",3.6400000000000002E-2,null,"2006-08-01",2431.4499999999998,2442.38,1.8102648054256543E-2]
[null,null,null,null,null,null,null,"2003-11-10",3.6400000000000002E-2,null,"2006-08-02",2422.6,2432.9,1.7115287831809933E-2]
[null,null,null,null,null,null,null,"2003-11-11",3.5200000000000002E-2,null,"2006-08-03",2410.25,2420.5,1.711950276582952E-2]
[null,null,null,null,null,null,null,"2003-11-12",3.5200000000000002E-2,null,"2006-08-04",2390.5,2403.5,2.193085922517124E-2]
[null,null,null,null,null,null,null,"2003-11-13",4.3499999999999997E-2,null,"2006-08-07",2390.5,2408,2.9605700036265725E-2]
[null,null,null,null,null,null,null,"2003-11-14",4.87E-2,null,"2006-08-08",2377.1,2390.1,2.2055499368457188E-2]
[null,null,null,null,null,null,null,"2003-11-15",4.3499999999999997E-2,null,"2006-08-09",2363.25,2376.25,2.218582283498427E-2]
[null,null,null,null,null,null,null,"2003-11-16",5.1299999999999998E-2,null,"2006-08-10",2373.25,2385.5,2.0807201941539955E-2]
[null,null,null,null,null,null,null,"2003-11-17",5.1299999999999998E-2,null,"2006-08-11",2375.75,2388.75,2.2068134995396615E-2]
[null,null,null,null,null,null,null,"2003-11-18",5.1299999999999998E-2,null,"2006-08-14",2378.1999999999998,2390.1999999999998,2.0336609039215636E-2]
[null,null,null,null,null,null,null,"2003-11-19",5.67E-2,null,"2006-08-15",2360.5,2372.5,2.0490263173480461E-2]
[null,null,null,null,null,null,null,"2003-11-20",5.3499999999999999E-2,null,"2006-08-16",2363.9,2376.9,2.2179672137842665E-2]
[null,null,null,null,null,null,null,"2003-11-21",5.9699999999999996E-2,null,"2006-08-17",2368.8000000000002,2380.8000000000002,2.0417922585491022E-2]
[null,null,null,null,null,null,null,"2003-11-22",6.3799999999999996E-2,null,"2006-08-18",2369.5,2381.5,2.0411844920487754E-2]
[null,null,null,null,null,null,null,"2003-11-23",5.5500000000000001E-2,null,"2006-08-21",2369.5,2380,1.7843426237605708E-2]
[null,null,null,null,null,null,null,"2003-11-24",5.5500000000000001E-2,null,"2006-08-22",2366.15,2379.02,2.1935017365402487E-2]
[null,null,null,null,null,null,null,"2003-11-25",5.6100000000000004E-2,null,"2006-08-23",2379.5,2393.5,2.3742871551655664E-2]
[null,null,null,null,null,null,null,"2003-11-26",4.4999999999999998E-2,null,"2006-08-24",2408.6,2424.6,2.6837392557316653E-2]
[null,null,null,null,null,null,null,"2003-11-27",3.7900000000000003E-2,null,"2006-08-25",2423.9,2441.4,2.91933376662874E-2]
[null,null,null,null,null,null,null,"2003-11-28",3.0499999999999999E-2,null,"2006-08-28",2398.9,2415.9,2.8649069274637728E-2]
[null,null,null,null,null,null,null,"2003-11-29",2.8199999999999999E-2,null,"2006-08-29",2400.5,2418,2.9481021681408093E-2]
[null,null,null,null,null,null,null,"2003-11-30",1.8600000000000002E-2,null,"2006-08-30",2397.9,2413.9,2.6958344665081624E-2]
[null,null,null,null,null,null,null,"2003-12-01",1.8600000000000002E-2,null,"2006-08-31",2397,2414.75,2.9950998151954789E-2]
[null,null,null,null,null,null,null,"2003-12-02",1.61E-2,null,"2006-09-01",2398.6,2415.34,2.8209891204876492E-2]
[null,null,null,null,null,null,null,"2003-12-03",1.5E-3,null,"2006-09-04",2383.5,2400.87,2.9470614916926152E-2]
[null,null,null,null,null,null,null,"2003-12-04",-3.9000000000000003E-3,null,"2006-09-05",2377.9,2395.77,3.0400692394587869E-2]
[null,null,null,null,null,null,null,"2003-12-05",3.0999999999999999E-3,null,"2006-09-06",2379.6999999999998,2396.37,2.8316143365884949E-2]
[null,null,null,null,null,null,null,"2003-12-06",7.0999999999999995E-3,null,"2006-09-07",2384.73,2401.42,2.8290047572273602E-2]
[null,null,null,null,null,null,null,"2003-12-07",9.3999999999999986E-3,null,"2006-09-08",2386.3000000000002,2403,2.8288356518266777E-2]
[null,null,null,null,null,null,null,"2003-12-09",9.3999999999999986E-3,null,"2006-09-11",2415,2432,2.8456061245017761E-2]
[null,null,null,null,null,null,null,"2003-12-10",2.8000000000000004E-3,null,"2006-09-12",2402.5500000000002,2420.6799999999998,3.0527983796965863E-2]
[null,null,null,null,null,null,null,"2003-12-11",-2.9999999999999997E-4,null,"2006-09-13",2394.1999999999998,2409.1999999999998,2.5297060177188913E-2]
[null,null,null,null,null,null,null,"2003-12-12",2.5999999999999999E-3,null,"2006-09-14",2394.0500000000002,2409.0500000000002,2.5298660053487909E-2]
[null,null,null,null,null,null,null,"2003-12-13",6.9999999999999993E-3,null,"2006-09-15",2394.25,2412.06,3.0088271475767092E-2]
[null,null,null,null,null,null,null,"2003-12-14",1.7000000000000001E-3,null,"2006-09-18",2396.4,2414.15,2.9958580363116161E-2]
[null,null,null,null,null,null,null,"2003-12-15",1.7000000000000001E-3,null,"2006-09-19",2400.5,2417.5,2.8629771269692794E-2]
[null,null,null,null,null,null,null,"2003-12-16",-2.9999999999999997E-4,null,"2006-09-20",2399.3000000000002,2416.3000000000002,{"$f":"+(((M710/L710)^$O$5)-1)","v":2.8644242334981307E-2}]
[null,null,null,null,null,null,null,"2003-12-17",-5.1999999999999998E-3,null,"2006-09-21",2412.4499999999998,2429.9499999999998,2.9333401301633311E-2]
[null,null,null,null,null,null,null,"2003-12-18",-3.7000000000000002E-3,null,"2006-09-22",2415.9,2433.84,3.0035712539549619E-2]
[null,null,null,null,null,null,null,"2003-12-19",-6.0999999999999995E-3,null,"2006-09-25",2420.9,2438.84,2.9972989669194261E-2]
[null,null,null,null,null,null,null,"2003-12-20",-4.0999999999999995E-3,null,"2006-09-26",2406.4,2422.9,2.7710240652518259E-2]
[null,null,null,null,null,null,null,"2003-12-21",-2.8000000000000004E-3,null,"2006-09-27",2397.5,2415.44,3.0268810646981947E-2]
[null,null,null,null,null,null,null,"2003-12-22",-2.8000000000000004E-3,null,"2006-09-28",2393.5,2411.44,3.031996367818679E-2]
[null,null,null,null,null,null,null,"2003-12-23",-2E-3,null,"2006-09-29",2398.13,2416.0700000000002,3.0260769772459284E-2]
[null,null,null,null,null,null,null,"2003-12-24",-6.9999999999999993E-3,null,"2006-10-02",2392.5,2410,2.9580680077637478E-2]
[null,null,null,null,null,null,null,"2003-12-25",-9.5999999999999992E-3,null,"2006-10-03",2397.1999999999998,2415.14,3.0272641136866563E-2]
[null,null,null,null,null,null,null,"2003-12-26",-9.5999999999999992E-3,null,"2006-10-04",2397.75,2417.17,3.2792756423274172E-2]
[null,null,null,null,null,null,null,"2003-12-27",-1.7000000000000001E-2,null,"2006-10-05",2393.9499999999998,2413.1,3.2383314016442455E-2]
[null,null,null,null,null,null,null,"2003-12-28",-2.07E-2,null,"2006-10-06",2395.5,2410.5,2.5283203053801939E-2]
[null,null,null,null,null,null,null,"2003-12-29",-2.07E-2,null,"2006-10-09",2390,2408.56,3.1426474094481849E-2]
[null,null,null,null,null,null,null,"2003-12-30",-2.5699999999999997E-2,null,"2006-10-10",2387.9,2406.46,3.1454433397567039E-2]
[null,null,null,null,null,null,null,"2003-12-31",-3.0200000000000001E-2,null,"2006-10-11",2385.9,2403.8000000000002,3.0349049197676781E-2]
[null,null,null,null,null,null,null,"2004-01-01",-3.0200000000000001E-2,null,"2006-10-12",2359.5,2375.5,2.7401539859134738E-2]
[null,null,null,null,null,null,null,"2004-01-02",-3.0200000000000001E-2,null,"2006-10-13",2360.5,2375.5,2.5661656185177462E-2]
[null,null,null,null,null,null,null,"2004-01-03",-2.35E-2,null,"2006-10-16",2360.5,2376.5,2.7389813605382951E-2]
[null,null,null,null,null,null,null,"2004-01-04",-2.2400000000000003E-2,null,"2006-10-17",2359.9499999999998,2399.9499999999998,6.9541322197322675E-2]
[null,null,null,null,null,null,null,"2004-01-05",-2.2400000000000003E-2,null,"2006-10-18",2348.5,2365.5,2.9270561274008067E-2]
[null,null,null,null,null,null,null,"2004-01-06",-2.2000000000000002E-2,null,"2006-10-19",2339.75,2356.75,2.938121642037328E-2]
[null,null,null,null,null,null,null,"2004-01-07",-2.6699999999999998E-2,null,"2006-10-20",2340,2356.84,2.9098563020364621E-2]
[null,null,null,null,null,null,null,"2004-01-08",-4.2699999999999995E-2,null,"2006-10-23",2340.35,2357.8000000000002,3.0159825061263801E-2]
[null,null,null,null,null,null,null,"2004-01-09",-5.2400000000000002E-2,null,"2006-10-24",2340.6999999999998,2356.9499999999998,2.805999019750316E-2]
[null,null,null,null,null,null,null,"2004-01-10",-5.5099999999999996E-2,null,"2006-10-25",2340.1,2356.73,2.8730590731077754E-2]
[null,null,null,null,null,null,null,"2004-01-11",-5.21E-2,null,"2006-10-26",2322.85,2338.6999999999998,2.7574691936053108E-2]
[null,null,null,null,null,null,null,"2004-01-12",-5.21E-2,null,"2006-10-27",2312.5500000000002,2327.88,2.6781016092697785E-2]
[null,null,null,null,null,null,null,"2004-01-13",-5.21E-2,null,"2006-10-30",2316.15,2333.65,3.0566822567268392E-2]
[null,null,null,null,null,null,null,"2004-01-14",-4.9599999999999998E-2,null,"2006-10-31",2306.5,2322.37,2.7807577231572678E-2]
[null,null,null,null,null,null,null,"2004-01-15",-5.3699999999999998E-2,null,"2006-11-01",2305.1,2321.5100000000002,2.8781514471752478E-2]
[null,null,null,null,null,null,null,"2004-01-16",-6.25E-2,null,"2006-11-02",2296.8000000000002,2315.8000000000002,3.3502378443401426E-2]
[null,null,null,null,null,null,null,"2004-01-17",-6.8099999999999994E-2,null,"2006-11-03",2300.65,2316.9,2.8553631621708986E-2]
[null,null,null,null,null,null,null,"2004-01-18",-6.6699999999999995E-2,null,"2006-11-06",2298,2314,2.8142521875117898E-2]
[null,null,null,null,null,null,null,"2004-01-19",-6.6699999999999995E-2,null,"2006-11-07",2286.5,2304.96,3.2687094135799954E-2]
[null,null,null,null,null,null,null,"2004-01-20",-6.6699999999999995E-2,null,"2006-11-08",2278.5500000000002,2294.69,2.8636284726708761E-2]
[null,null,null,null,null,null,null,"2004-01-21",-6.6699999999999995E-2,null,"2006-11-09",2274.63,2290.71,2.8578390483189997E-2]
[null,null,null,null,null,null,null,"2004-01-22",-6.5799999999999997E-2,null,"2006-11-10",2280.85,2295.35,2.56726356734025E-2]
[null,null,null,null,null,null,null,"2004-01-23",-6.93E-2,null,"2006-11-13",2280,2320,7.2043854486183001E-2]
[null,null,null,null,null,null,null,"2004-01-24",-6.1200000000000004E-2,null,"2006-11-14",2278.4,2292.9,2.5700505122436823E-2]
[null,null,null,null,null,null,null,"2004-01-25",-6.0499999999999998E-2,null,"2006-11-15",2275.83,2290.33,2.5729804703191306E-2]
[null,null,null,null,null,null,null,"2004-01-26",-6.0499999999999998E-2,null,"2006-11-16",2278.1,2292.0300000000002,2.4684235515139985E-2]
[null,null,null,null,null,null,null,"2004-01-27",-5.4000000000000006E-2,null,"2006-11-17",2286.1,2302.1,2.8290550302358719E-2]
[null,null,null,null,null,null,null,"2004-01-28",-7.1900000000000006E-2,null,"2006-11-20",2282.0500000000002,2296.7199999999998,2.5962734949337651E-2]
[null,null,null,null,null,null,null,"2004-01-29",-8.2299999999999998E-2,null,"2006-11-21",2285.5,2300.25,2.6065900879620241E-2]
[null,null,null,null,null,null,null,"2004-01-30",-7.1199999999999999E-2,null,"2006-11-22",2284.6999999999998,2302.1999999999998,3.0992418226337692E-2]
[null,null,null,null,null,null,null,"2004-01-31",-6.2899999999999998E-2,null,"2006-11-23",2293,2307.9699999999998,2.637110863796388E-2]
[null,null,null,null,null,null,null,"2004-02-01",-6.7299999999999999E-2,null,"2006-11-24",2300,2315.4499999999998,2.7141519773807854E-2]
[null,null,null,null,null,null,null,"2004-02-02",-6.7299999999999999E-2,null,"2006-11-27",2326.5,2340,2.3413642912833321E-2]
[null,null,null,null,null,null,null,"2004-02-03",-6.8699999999999997E-2,null,"2006-11-28",2310,2326.16,2.8277692309947033E-2]
[null,null,null,null,null,null,null,"2004-02-04",-7.0999999999999994E-2,null,"2006-11-29",2302.4,2318.41,2.8105918179723632E-2]
[null,null,null,null,null,null,null,"2004-02-05",-7.2800000000000004E-2,null,"2006-11-30",2306.5,2320,2.3618446816417782E-2]
[null,null,null,null,null,null,null,"2004-02-06",-7.17E-2,null,"2006-12-01",2294.9499999999998,2311.48,2.9123862103580977E-2]
[null,null,null,null,null,null,null,"2004-02-07",-6.9599999999999995E-2,null,"2006-12-04",2291.0500000000002,2307.1799999999998,2.8460565035135055E-2]
[null,null,null,null,null,null,null,"2004-02-08",-6.6699999999999995E-2,null,"2006-12-05",2277.65,2293.77,2.861184487228452E-2]
[null,null,null,null,null,null,null,"2004-02-09",-6.6699999999999995E-2,null,"2006-12-06",2281.75,2298.1,2.8971756201739529E-2]
[null,null,null,null,null,null,null,"2004-02-10",-7.2099999999999997E-2,null,"2006-12-07",2279.25,2295.73,2.9236985519578207E-2]
[null,null,null,null,null,null,null,"2004-02-11",-7.8600000000000003E-2,null,"2006-12-08",2281.5,2295,2.3879545661981139E-2]
[null,null,null,null,null,null,null,"2004-02-12",-7.6399999999999996E-2,null,"2006-12-11",2274.5,2290,2.7538645787426264E-2]
[null,null,null,null,null,null,null,"2004-02-13",-7.5800000000000006E-2,null,"2006-12-12",2272.48,2288.1,2.7778966541006866E-2]
[null,null,null,null,null,null,null,"2004-02-14",-7.9500000000000001E-2,null,"2006-12-13",2275.1999999999998,2291.1999999999998,2.84275123510771E-2]
[null,null,null,null,null,null,null,"2004-02-15",-7.8E-2,null,"2006-12-14",2270.5700000000002,2286.5700000000002,2.8486091901139377E-2]
[null,null,null,null,null,null,null,"2004-02-16",-7.8E-2,null,"2006-12-15",2259.77,2275.77,2.862367820321432E-2]
[null,null,null,null,null,null,null,"2004-02-17",-7.8E-2,null,"2006-12-18",2254.6,2270.6,2.8690012734676085E-2]
[null,null,null,null,null,null,null,"2004-02-18",-7.4800000000000005E-2,null,"2006-12-19",2254,2270,{"$f":"+(((M774/L774)^$O$5)-1)","v":2.8697731048351161E-2}]
[null,null,null,null,null,null,null,"2004-02-19",-7.9199999999999993E-2,null,"2006-12-20",2234.75,2250.75,2.8947583283356559E-2]
[null,null,null,null,null,null,null,"2004-02-20",-8.2899999999999988E-2,null,"2006-12-21",2230.8000000000002,2246.8000000000002,2.8999390543652526E-2]
[null,null,null,null,null,null,null,"2004-02-21",-8.1000000000000003E-2,null,"2006-12-22",2231.1,2247.1,2.8995449309194843E-2]
[null,null,null,null,null,null,null,"2004-02-22",-8.1500000000000003E-2,null,"2006-12-26",2226.8000000000002,2242.8000000000002,2.9052042897121266E-2]
[null,null,null,null,null,null,null,"2004-02-23",-8.1500000000000003E-2,null,"2006-12-27",2226.5,2242.5,2.9055999531745869E-2]
[null,null,null,null,null,null,null,"2004-02-24",-9.3200000000000005E-2,null,"2006-12-28",2242,2258,2.8852974079085048E-2]
[null,null,null,null,null,null,null,"2004-02-25",-0.1007,null,"2006-12-29",2240,2256,2.8879011349437489E-2]
[null,null,null,null,null,null,null,"2004-02-26",-9.74E-2,null,"2007-01-02",2229.92,2245.92,2.901095768110884E-2]
[null,null,null,null,null,null,null,"2004-02-27",-8.929999999999999E-2,null,"2007-01-03",2213.1999999999998,2229.1999999999998,2.9232499829379144E-2]
[null,null,null,null,null,null,null,"2004-02-28",-9.2699999999999991E-2,null,"2007-01-04",2216.75,2232.75,2.9185179410644579E-2]
[null,null,null,null,null,null,null,"2004-02-29",-9.3200000000000005E-2,null,"2007-01-05",2235,2251,2.8944310570294229E-2]
[null,null,null,null,null,null,null,"2004-03-01",-9.3200000000000005E-2,null,"2007-01-08",2235,2251,2.8944310570294229E-2]
[null,null,null,null,null,null,null,"2004-03-02",-9.98E-2,null,"2007-01-09",2237.1999999999998,2253.1999999999998,2.8915542570572272E-2]
[null,null,null,null,null,null,null,"2004-03-03",-0.1012,null,"2007-01-10",2247.25,2262.94,2.8221309423320795E-2]
[null,null,null,null,null,null,null,"2004-03-04",-9.8299999999999998E-2,null,"2007-01-11",2225.17,2241.17,2.9073553598851776E-2]
[null,null,null,null,null,null,null,"2004-03-05",-9.6000000000000002E-2,null,"2007-01-12",2218.4,2234.4,2.9163237521577567E-2]
[null,null,null,null,null,null,null,"2004-03-06",-9.69E-2,null,"2007-01-15",2218.13,2235.13,3.1010689839491734E-2]
[null,null,null,null,null,null,null,"2004-03-07",-9.6799999999999997E-2,null,"2007-01-16",2222.85,2238.85,2.9104225046366672E-2]
[null,null,null,null,null,null,null,"2004-03-08",-9.6799999999999997E-2,null,"2007-01-17",2225.5,2241.5,2.9069196100389272E-2]
[null,null,null,null,null,null,null,"2004-03-09",-9.6000000000000002E-2,null,"2007-01-18",2226.75,2242.75,2.905270226139689E-2]
[null,null,null,null,null,null,null,"2004-03-10",-9.5399999999999985E-2,null,"2007-01-19",2232.1999999999998,2248.1999999999998,2.8981007276497328E-2]
[null,null,null,null,null,null,null,"2004-03-11",-9.3699999999999992E-2,null,"2007-01-22",2244.9,2260.4,2.7905511582016373E-2]
[null,null,null,null,null,null,null,"2004-03-12",-9.4200000000000006E-2,null,"2007-01-23",2249.66,2263.66,2.512598249852549E-2]
[null,null,null,null,null,null,null,"2004-03-13",-9.8000000000000004E-2,null,"2007-01-24",2255.19,2269.19,2.5063797420136869E-2]
[null,null,null,null,null,null,null,"2004-03-14",-9.7799999999999998E-2,null,"2007-01-25",2251.02,2265.02,2.5110660649031447E-2]
[null,null,null,null,null,null,null,"2004-03-15",-9.7799999999999998E-2,null,"2007-01-26",2260.1,2274.1,2.5008841666621651E-2]
[null,null,null,null,null,null,null,"2004-03-16",-0.10050000000000001,null,"2007-01-29",2264.35,2278.35,2.4961467244365432E-2]
[null,null,null,null,null,null,null,"2004-03-17",-0.10400000000000001,null,"2007-01-30",2255.17,2270.17,2.6872157470101188E-2]
[null,null,null,null,null,null,null,"2004-03-18",-0.10339999999999999,null,"2007-01-31",2253.6,2270.1,2.96096843868634E-2]
[null,null,null,null,null,null,null,"2004-03-19",-9.6999999999999989E-2,null,"2007-02-01",2247.5,2264,2.9690932737136633E-2]
[null,null,null,null,null,null,null,"2004-03-20",-9.6500000000000002E-2,null,"2007-02-02",2242.75,2259.25,2.9754509322849065E-2]
[null,null,null,null,null,null,null,"2004-03-21",-9.6999999999999989E-2,null,"2007-02-05",2231.5,2248,2.9906176974992871E-2]
[null,null,null,null,null,null,null,"2004-03-22",-9.6999999999999989E-2,null,"2007-02-06",2233.5,2250,2.9879100941118342E-2]
[null,null,null,null,null,null,null,"2004-03-23",-9.6999999999999989E-2,null,"2007-02-07",2237.1999999999998,2251.6999999999998,2.6178399278672604E-2]
[null,null,null,null,null,null,null,"2004-03-24",-9.8599999999999993E-2,null,"2007-02-08",2238.19,2252.69,2.616670760399864E-2]
[null,null,null,null,null,null,null,"2004-03-25",-9.8699999999999996E-2,null,"2007-02-09",2227.8200000000002,2242.3200000000002,2.6289695581311223E-2]
[null,null,null,null,null,null,null,"2004-03-26",-9.4800000000000009E-2,null,"2007-02-12",2228.1999999999998,2243.1999999999998,2.7200697373157112E-2]
[null,null,null,null,null,null,null,"2004-03-27",-9.6300000000000011E-2,null,"2007-02-13",2221.3000000000002,2236.8000000000002,2.8205090902648999E-2]
[null,null,null,null,null,null,null,"2004-03-28",-9.6199999999999994E-2,null,"2007-02-14",2219.1,2234.6,2.8233345854268732E-2]
[null,null,null,null,null,null,null,"2004-03-29",-9.6199999999999994E-2,null,"2007-02-15",2218.1,2233.6,2.824620773548614E-2]
[null,null,null,null,null,null,null,"2004-03-30",-9.5100000000000004E-2,null,"2007-02-16",2222.9499999999998,2238.4499999999998,2.8183936771895235E-2]
[null,null,null,null,null,null,null,"2004-03-31",-9.4700000000000006E-2,null,"2007-02-19",2220.6,2236.6,2.9134032936555032E-2]
[null,null,null,null,null,null,null,"2004-04-01",-9.3399999999999997E-2,null,"2007-02-20",2219.6999999999998,2235.1999999999998,2.8225634346045858E-2]
[null,null,null,null,null,null,null,"2004-04-02",-9.6600000000000005E-2,null,"2007-02-21",2219.16,2234.66,2.8232574513846309E-2]
[null,null,null,null,null,null,null,"2004-04-03",-9.64E-2,null,"2007-02-22",2215.0500000000002,2233.5500000000002,3.3828689993218308E-2]
[null,null,null,null,null,null,null,"2004-04-04",-9.5100000000000004E-2,null,"2007-02-23",2217.9,2233.4,2.8248781518008803E-2]
[null,null,null,null,null,null,null,"2004-04-05",-9.5100000000000004E-2,null,"2007-02-26",2206.98,2222.48,2.8390025512727846E-2]
[null,null,null,null,null,null,null,"2004-04-06",-9.4899999999999998E-2,null,"2007-02-27",2224.6,2240.1,2.8162814347140408E-2]
[null,null,null,null,null,null,null,"2004-04-07",-9.4899999999999998E-2,null,"2007-02-28",2231.9499999999998,2247.4499999999998,2.8069106877671057E-2]
[null,null,null,null,null,null,null,"2004-04-08",-9.5000000000000001E-2,null,"2007-03-01",2244.1,2259.6,2.7915562574757136E-2]
[null,null,null,null,null,null,null,"2004-04-09",-8.9499999999999996E-2,null,"2007-03-02",2236.1,2252.15,2.9021297615985153E-2]
[null,null,null,null,null,null,null,"2004-04-10",-8.6800000000000002E-2,null,"2007-03-05",2242.5500000000002,2258.0500000000002,2.7935056990183948E-2]
[null,null,null,null,null,null,null,"2004-04-11",-9.0299999999999991E-2,null,"2007-03-06",2222.79,2240.29,3.1865813326352743E-2]
[null,null,null,null,null,null,null,"2004-04-12",-9.0299999999999991E-2,null,"2007-03-07",2219.15,2236.65,3.191869925024049E-2]
[null,null,null,null,null,null,null,"2004-04-13",-9.3800000000000008E-2,null,"2007-03-08",2214.4,2231.9,3.198797703039058E-2]
[null,null,null,null,null,null,null,"2004-04-14",-9.8599999999999993E-2,null,"2007-03-09",2209.9,2227.4,3.2053886563990108E-2]
[null,null,null,null,null,null,null,"2004-04-15",-9.8599999999999993E-2,null,"2007-03-12",2204.2600000000002,2221.36,3.139378522487668E-2]
[null,null,null,null,null,null,null,"2004-04-16",-0.1023,null,"2007-03-13",2208.48,2225.98,3.2074741091896897E-2]
[null,null,null,null,null,null,null,"2004-04-17",-0.10210000000000001,null,"2007-03-14",2212.44,2229.94,3.201665094847006E-2]
[null,null,null,null,null,null,null,"2004-04-18",-0.10210000000000001,null,"2007-03-15",2194.6999999999998,2212.1999999999998,3.227853638135425E-2]
[null,null,null,null,null,null,null,"2004-04-19",-0.10210000000000001,null,"2007-03-16",2204.9499999999998,2222.4499999999998,3.2126701444570083E-2]
[null,null,null,null,null,null,null,"2004-04-20",-0.1048,null,"2007-03-19",2203.13,2220.63,3.215355702576761E-2]
[null,null,null,null,null,null,null,"2004-04-21",-0.1024,null,"2007-03-20",2183.02,2200.52,3.245331296659093E-2]
[null,null,null,null,null,null,null,"2004-04-22",-9.8699999999999996E-2,null,"2007-03-21",2169.5,2186,{"$f":"+(((M838/L838)^$O$5)-1)","v":3.0770575405461242E-2}]
[null,null,null,null,null,null,null,"2004-04-23",-0.10060000000000001,null,"2007-03-22",2169,2185.5,3.0777749504640406E-2]
[null,null,null,null,null,null,null,"2004-04-24",-9.820000000000001E-2,null,"2007-03-23",2176.75,2190.33,2.5189132136101078E-2]
[null,null,null,null,null,null,null,"2004-04-25",-9.9600000000000008E-2,null,"2007-03-26",2172.73,2188.23,2.8842337519434658E-2]
[null,null,null,null,null,null,null,"2004-04-26",-9.9600000000000008E-2,null,"2007-03-27",2171.19,2184.69,2.5104081998325256E-2]
[null,null,null,null,null,null,null,"2004-04-27",-0.1026,null,"2007-03-28",2167.54,2181.04,2.5146750208368873E-2]
[null,null,null,null,null,null,null,"2004-04-28",-9.6199999999999994E-2,null,"2007-03-29",2150.35,2161.35,2.0619328161724848E-2]
[null,null,null,null,null,null,null,"2004-04-29",-8.72E-2,null,"2007-03-30",2203.6999999999998,2213.6999999999998,1.8275216214999279E-2]
[null,null,null,null,null,null,null,"2004-04-30",-7.7199999999999991E-2,null,"2007-04-02",2187.4499999999998,2197.4499999999998,1.8411908338842098E-2]
[null,null,null,null,null,null,null,"2004-05-01",-7.4299999999999991E-2,null,"2007-04-03",2168.63,2176.13,1.3905547435375532E-2]
[null,null,null,null,null,null,null,"2004-05-02",-7.3499999999999996E-2,null,"2007-04-04",2169.83,2179.83,1.8562454167341036E-2]
[null,null,null,null,null,null,null,"2004-05-03",-7.3499999999999996E-2,null,"2007-04-05",2170.5,2180.5,1.8556684654830846E-2]
[null,null,null,null,null,null,null,"2004-05-04",-6.8000000000000005E-2,null,"2007-04-09",2163.02,2173.02,1.8621300718506317E-2]
[null,null,null,null,null,null,null,"2004-05-05",-6.7699999999999996E-2,null,"2007-04-10",2157.9499999999998,2167.9499999999998,1.8665354444507676E-2]
[null,null,null,null,null,null,null,"2004-05-06",-6.9500000000000006E-2,null,"2007-04-11",2154.1999999999998,2164.1999999999998,1.8698072896095486E-2]
[null,null,null,null,null,null,null,"2004-05-07",-6.1200000000000004E-2,null,"2007-04-12",2151.46,2162.46,2.0608608542550755E-2]
[null,null,null,null,null,null,null,"2004-05-08",-4.9299999999999997E-2,null,"2007-04-13",2136.3000000000002,2147.3000000000002,2.0755983705120107E-2]
[null,null,null,null,null,null,null,"2004-05-09",-4.6500000000000007E-2,null,"2007-04-16",2139.13,2150.13,2.0728312585680975E-2]
[null,null,null,null,null,null,null,"2004-05-10",-4.6500000000000007E-2,null,"2007-04-17",2143.3000000000002,2154.8000000000002,2.1635585110450384E-2]
[null,null,null,null,null,null,null,"2004-05-11",-3.8100000000000002E-2,null,"2007-04-18",2147.9499999999998,2159.9499999999998,2.2534856138579196E-2]
[null,null,null,null,null,null,null,"2004-05-12",-3.6799999999999999E-2,null,"2007-04-19",2134.02,2145.52,2.1730429465162793E-2]
[null,null,null,null,null,null,null,"2004-05-13",-3.0099999999999998E-2,null,"2007-04-20",2115.5,2127,2.1922216883420775E-2]
[null,null,null,null,null,null,null,"2004-05-14",-2.8199999999999999E-2,null,"2007-04-23",2116.25,2127.75,2.1914384368574513E-2]
[null,null,null,null,null,null,null,"2004-05-15",-3.8199999999999998E-2,null,"2007-04-24",2122,2131,1.707336356707656E-2]
[null,null,null,null,null,null,null,"2004-05-16",-3.4300000000000004E-2,null,"2007-04-25",2113.4,2120.9,1.4270877935542048E-2]
[null,null,null,null,null,null,null,"2004-05-17",-3.4300000000000004E-2,null,"2007-04-26",2111.15,2118.65,1.4286168407842359E-2]
[null,null,null,null,null,null,null,"2004-05-18",-3.6600000000000001E-2,null,"2007-04-27",2110.85,2118.85,1.5246169699348888E-2]
[null,null,null,null,null,null,null,"2004-05-19",-5.1900000000000002E-2,null,"2007-04-30",2100.29,2107.29,1.3398288785687607E-2]
[null,null,null,null,null,null,null,"2004-05-20",-5.9200000000000003E-2,null,"2007-05-02",2080.8000000000002,2085.8000000000002,9.6463875474070981E-3]
[null,null,null,null,null,null,null,"2004-05-21",-5.2400000000000002E-2,null,"2007-05-03",2076.3000000000002,2081.3000000000002,9.6673698150573362E-3]
[null,null,null,null,null,null,null,"2004-05-22",-4.7899999999999998E-2,null,"2007-05-04",2067.15,2072.15,9.7103165015597348E-3]
[null,null,null,null,null,null,null,"2004-05-23",-3.5400000000000001E-2,null,"2007-05-07",2074.4,2078.4,7.7354116670569351E-3]
[null,null,null,null,null,null,null,"2004-05-24",-3.5400000000000001E-2,null,"2007-05-08",2072.1,2076.6,8.7151783727263954E-3]
[null,null,null,null,null,null,null,"2004-05-25",-3.5400000000000001E-2,null,"2007-05-09",2048.15,2054.65,1.2754940948604521E-2]
[null,null,null,null,null,null,null,"2004-05-26",-3.78E-2,null,"2007-05-10",2040.4,2053.4,2.5729795923492782E-2]
[null,null,null,null,null,null,null,"2004-05-27",-3.3399999999999999E-2,null,"2007-05-11",2026.5,2036,1.8883812263240873E-2]
[null,null,null,null,null,null,null,"2004-05-28",-4.4900000000000002E-2,null,"2007-05-14",2007.5,2015,1.5027914655750596E-2]
[null,null,null,null,null,null,null,"2004-05-29",-4.5899999999999996E-2,null,"2007-05-15",1994.6,2007.6,2.6326373767802114E-2]
[null,null,null,null,null,null,null,"2004-05-30",-4.4999999999999998E-2,null,"2007-05-16",1988.25,2000.75,2.5385891897548696E-2]
[null,null,null,null,null,null,null,"2004-05-31",-4.4999999999999998E-2,null,"2007-05-17",1987.95,2000.45,2.5389758957708786E-2]
[null,null,null,null,null,null,null,"2004-06-01",-4.4999999999999998E-2,null,"2007-05-18",1985.75,1998.25,2.5418153436318702E-2]
[null,null,null,null,null,null,null,"2004-06-02",-4.0999999999999995E-2,null,"2007-05-21",1979.9,1992.4,2.5493966812148772E-2]
[null,null,null,null,null,null,null,"2004-06-03",-4.1599999999999998E-2,null,"2007-05-22",1953.7,1966.7,2.688300219970996E-2]
[null,null,null,null,null,null,null,"2004-06-04",-4.4600000000000001E-2,null,"2007-05-23",1966.7,1979.7,2.6703544142409275E-2]
[null,null,null,null,null,null,null,"2004-06-05",-4.36E-2,null,"2007-05-24",1963.55,1978.55,3.0908832670987874E-2]
[null,null,null,null,null,null,null,"2004-06-06",-3.9900000000000005E-2,null,"2007-05-25",1932.15,1947.15,3.1416984567631534E-2]
[null,null,null,null,null,null,null,"2004-06-07",-3.9900000000000005E-2,null,"2007-05-28",1935.35,1961.16,5.4420982942292584E-2]
[null,null,null,null,null,null,null,"2004-06-08",-4.2699999999999995E-2,null,"2007-05-29",1925.5,1937.5,2.5162597677500953E-2]
[null,null,null,null,null,null,null,"2004-06-09",-3.9900000000000005E-2,null,"2007-05-30",1925.65,1937.15,2.410288042312847E-2]
[null,null,null,null,null,null,null,"2004-06-10",-3.2099999999999997E-2,null,"2007-05-31",1896.97,1906.47,2.0182928278480672E-2]
[null,null,null,null,null,null,null,"2004-06-11",-3.15E-2,null,"2007-06-01",1890.05,1899.05,1.9183594777748114E-2]
[null,null,null,null,null,null,null,"2004-06-12",-3.4300000000000004E-2,null,"2007-06-04",1875.7,1884.2,1.8250153396016211E-2]
[null,null,null,null,null,null,null,"2004-06-13",-3.0699999999999998E-2,null,"2007-06-05",1877.5,1884,1.3920283288278545E-2]
[null,null,null,null,null,null,null,"2004-06-14",-3.0699999999999998E-2,null,"2007-06-06",1883.1,1890.6,1.6026606180306713E-2]
[null,null,null,null,null,null,null,"2004-06-15",-3.0699999999999998E-2,null,"2007-06-07",1909.5,1919.5,2.1113022704122963E-2]
[null,null,null,null,null,null,null,"2004-06-16",-2.9600000000000001E-2,null,"2007-06-08",1927.9,1939.9,2.5130981162680976E-2]
[null,null,null,null,null,null,null,"2004-06-17",-3.6400000000000002E-2,null,"2007-06-11",1919.82,1931.82,2.5237741284901416E-2]
[null,null,null,null,null,null,null,"2004-06-18",-4.1100000000000005E-2,null,"2007-06-12",1931.6,1944.1,2.613763005780223E-2]
[null,null,null,null,null,null,null,"2004-06-19",-4.1200000000000001E-2,null,"2007-06-13",1961.85,1974.35,2.5730763482288088E-2]
[null,null,null,null,null,null,null,"2004-06-20",-4.0800000000000003E-2,null,"2007-06-14",1955.5,1969.5,2.8946180601431726E-2]
[null,null,null,null,null,null,null,"2004-06-21",-4.0800000000000003E-2,null,"2007-06-15",1919.6,1931.6,2.524066080566234E-2]
[null,null,null,null,null,null,null,"2004-06-22",-4.0800000000000003E-2,null,"2007-06-18",1913,1925,2.5328561598173538E-2]
[null,null,null,null,null,null,null,"2004-06-23",-4.1399999999999999E-2,null,"2007-06-19",1891.9,1904.4,2.6691537551684519E-2]
[null,null,null,null,null,null,null,"2004-06-24",-3.5400000000000001E-2,null,"2007-06-20",1913.55,1926.05,2.63865925480955E-2]
[null,null,null,null,null,null,null,"2004-06-25",-3.7200000000000004E-2,null,"2007-06-21",1937.25,1949.75,{"$f":"+(((M902/L902)^$O$5)-1)","v":2.6060662522344735E-2}]
[null,null,null,null,null,null,null,"2004-06-26",-4.0999999999999995E-2,null,"2007-06-22",1950.7,1964.2,2.7971066173392511E-2]
[null,null,null,null,null,null,null,"2004-06-27",-4.2699999999999995E-2,null,"2007-06-25",1951.9,1965.4,2.7953691771087419E-2]
[null,null,null,null,null,null,null,"2004-06-28",-4.2699999999999995E-2,null,"2007-06-26",1967.95,1981.45,2.7723366897541624E-2]
[null,null,null,null,null,null,null,"2004-06-29",-4.3400000000000001E-2,null,"2007-06-27",1982.75,1996.25,2.7514318183741393E-2]
[null,null,null,null,null,null,null,"2004-06-30",-4.1799999999999997E-2,null,"2007-06-28",1969.2,1982.7,2.770558802397316E-2]
[null,null,null,null,null,null,null,"2004-07-01",-4.3799999999999999E-2,null,"2007-06-29",1973,1986.5,2.7651679996679279E-2]
[null,null,null,null,null,null,null,"2004-07-02",-4.6300000000000001E-2,null,"2007-07-02",1975.5,1989,2.761632844352313E-2]
[null,null,null,null,null,null,null,"2004-07-03",-5.0099999999999999E-2,null,"2007-07-03",1964.8,1978.3,2.7768271017878821E-2]
[null,null,null,null,null,null,null,"2004-07-04",-5.0099999999999999E-2,null,"2007-07-04",1960.2,1975.98,3.2591721051863809E-2]
[null,null,null,null,null,null,null,"2004-07-05",-5.0099999999999999E-2,null,"2007-07-05",1974.55,1988.05,2.7629751381090362E-2]
[null,null,null,null,null,null,null,"2004-07-06",-5.0099999999999999E-2,null,"2007-07-06",1965.5,1980.5,3.0877817002606944E-2]
[null,null,null,null,null,null,null,"2004-07-07",-5.2400000000000002E-2,null,"2007-07-09",1944.05,1959.05,3.1222450829652804E-2]
[null,null,null,null,null,null,null,"2004-07-08",-5.7699999999999994E-2,null,"2007-07-10",1953.8,1968.8,3.1064850286974366E-2]
[null,null,null,null,null,null,null,"2004-07-09",-5.9500000000000004E-2,null,"2007-07-11",1965.6,1981.1,3.1917596061061815E-2]
[null,null,null,null,null,null,null,"2004-07-10",-6.5299999999999997E-2,null,"2007-07-12",1951.8,1968.3,3.4246155582962068E-2]
[null,null,null,null,null,null,null,"2004-07-11",-6.5799999999999997E-2,null,"2007-07-13",1956.13,1969.63,2.7892618759476351E-2]
[null,null,null,null,null,null,null,"2004-07-12",-6.5799999999999997E-2,null,"2007-07-16",1941.5,1957,3.2318530372502208E-2]
[null,null,null,null,null,null,null,"2004-07-13",-6.54E-2,null,"2007-07-17",1928.6,1945.6,3.5727674449343994E-2]
[null,null,null,null,null,null,null,"2004-07-14",-6.88E-2,null,"2007-07-18",1929.6,1946.6,3.5708914541723535E-2]
[null,null,null,null,null,null,null,"2004-07-15",-7.5399999999999995E-2,null,"2007-07-19",1919.6,1936.6,3.5897404754115181E-2]
[null,null,null,null,null,null,null,"2004-07-16",-8.5099999999999995E-2,null,"2007-07-20",1924.6,1941.6,3.5802911588909359E-2]
[null,null,null,null,null,null,null,"2004-07-17",-8.8599999999999998E-2,null,"2007-07-23",1912.4,1932.4,4.2493066378903155E-2]
[null,null,null,null,null,null,null,"2004-07-18",-8.7599999999999997E-2,null,"2007-07-24",1915.1,1938.6,4.9994462077873836E-2]
[null,null,null,null,null,null,null,"2004-07-19",-8.7599999999999997E-2,null,"2007-07-25",1938.75,1966.75,5.9032753528699855E-2]
[null,null,null,null,null,null,null,"2004-07-20",-8.6099999999999996E-2,null,"2007-07-26",1984.1,2017.1,6.8207170961673613E-2]
[null,null,null,null,null,null,null,"2004-07-21",-8.539999999999999E-2,null,"2007-07-27",1992.95,2020.95,5.7393564997856972E-2]
[null,null,null,null,null,null,null,"2004-07-22",-8.5299999999999987E-2,null,"2007-07-30",1972.57,1990.07,3.5961739030903939E-2]
[null,null,null,null,null,null,null,"2004-07-23",-9.1199999999999989E-2,null,"2007-07-31",1958.25,1974.25,3.3084976405499011E-2]
[null,null,null,null,null,null,null,"2004-07-24",-8.9700000000000002E-2,null,"2007-08-01",1970.9,1988.4,3.5992615678336337E-2]
[null,null,null,null,null,null,null,"2004-07-25",-0.09,null,"2007-08-02",1967.4,1983.9,3.3971198324972196E-2]
[null,null,null,null,null,null,null,"2004-07-26",-0.09,null,"2007-08-03",1961.57,1979.07,3.6166098328685337E-2]
[null,null,null,null,null,null,null,"2004-07-27",-8.72E-2,null,"2007-08-06",1974.7,1989.67,3.0670159577619538E-2]
[null,null,null,null,null,null,null,"2004-07-28",-8.4399999999999989E-2,null,"2007-08-07",1974.35,1997.85,4.8467409913442783E-2]
[null,null,null,null,null,null,null,"2004-07-29",-8.3100000000000007E-2,null,"2007-08-08",1974.35,1991.85,3.592888685823703E-2]
[null,null,null,null,null,null,null,"2004-07-30",-9.06E-2,null,"2007-08-09",1954.75,1970.1,3.1782593281771021E-2]
[null,null,null,null,null,null,null,"2004-07-31",-9.2799999999999994E-2,null,"2007-08-10",2001.05,2021.55,4.1612511722007639E-2]
[null,null,null,null,null,null,null,"2004-08-01",-9.5100000000000004E-2,null,"2007-08-13",2003.17,2025.42,4.5175321115607625E-2]
[null,null,null,null,null,null,null,"2004-08-02",-9.5100000000000004E-2,null,"2007-08-14",2019.52,2042.02,4.5315358542394879E-2]
[null,null,null,null,null,null,null,"2004-08-03",-9.4700000000000006E-2,null,"2007-08-15",2049,2073,4.7681740226150682E-2]
[null,null,null,null,null,null,null,"2004-08-04",-9.9700000000000011E-2,null,"2007-08-16",2157.4499999999998,2181.4499999999998,4.5244990171346533E-2]
[null,null,null,null,null,null,null,"2004-08-05",-0.1007,null,"2007-08-17",2124.38,2149.88,4.888545199708294E-2]
[null,null,null,null,null,null,null,"2004-08-06",-9.6099999999999991E-2,null,"2007-08-20",2107.6,2144.6,7.209296696516132E-2]
[null,null,null,null,null,null,null,"2004-08-07",-9.8400000000000001E-2,null,"2007-08-21",2158.6,2186.6799999999998,5.3057875031466084E-2]
[null,null,null,null,null,null,null,"2004-08-08",-9.4700000000000006E-2,null,"2007-08-22",2136.17,2161.17,4.7640971831585555E-2]
[null,null,null,null,null,null,null,"2004-08-09",-9.4700000000000006E-2,null,"2007-08-23",2150.25,2174.25,4.5399022401398259E-2]
[null,null,null,null,null,null,null,"2004-08-10",-9.6500000000000002E-2,null,"2007-08-24",2116.0700000000002,2142.5700000000002,5.1041727042030471E-2]
[null,null,null,null,null,null,null,"2004-08-11",-9.5500000000000002E-2,null,"2007-08-27",2115.13,2148.6999999999998,6.5012916316774083E-2]
[null,null,null,null,null,null,null,"2004-08-12",-9.1199999999999989E-2,null,"2007-08-28",2150.38,2177.88,5.2143406997689601E-2]
[null,null,null,null,null,null,null,"2004-08-13",-8.9099999999999999E-2,null,"2007-08-29",2165.25,2190.25,4.6990080196154249E-2]
[null,null,null,null,null,null,null,"2004-08-14",-8.900000000000001E-2,null,"2007-08-30",2173.52,2200.52,5.0622548362105002E-2]
[null,null,null,null,null,null,null,"2004-08-15",-8.7899999999999992E-2,null,"2007-08-31",2161.38,2184.38,4.3249660805923185E-2]
[null,null,null,null,null,null,null,"2004-08-16",-8.7899999999999992E-2,null,"2007-09-03",2160.25,2188.25,5.2862586582973492E-2]
[null,null,null,null,null,null,null,"2004-08-17",-8.7899999999999992E-2,null,"2007-09-04",2161.13,2182.63,4.0391780785259623E-2]
[null,null,null,null,null,null,null,"2004-08-18",-8.8200000000000001E-2,null,"2007-09-05",2172.85,2195.35,4.2068071442185051E-2]
[null,null,null,null,null,null,null,"2004-08-19",-9.0399999999999994E-2,null,"2007-09-06",2165.9,2195.1799999999998,5.5180954462719534E-2]
[null,null,null,null,null,null,null,"2004-08-20",-8.8800000000000004E-2,null,"2007-09-07",2189.65,2216.88,5.0678717604180967E-2]
[null,null,null,null,null,null,null,"2004-08-21",-8.6599999999999996E-2,null,"2007-09-10",2202.5,2227.5,4.618185296484123E-2]
[null,null,null,null,null,null,null,"2004-08-22",-8.2599999999999993E-2,null,"2007-09-11",2189.75,2213.75,4.4566651881348562E-2]
[null,null,null,null,null,null,null,"2004-08-23",-8.2599999999999993E-2,null,"2007-09-12",2182,2207,4.6623176689176704E-2]
[null,null,null,null,null,null,null,"2004-08-24",-8.6400000000000005E-2,null,"2007-09-13",2156.6,2179.7199999999998,4.357684130737649E-2]
[null,null,null,null,null,null,null,"2004-08-25",-8.9499999999999996E-2,null,"2007-09-14",2124.5700000000002,2145.5700000000002,4.0127487257709538E-2]
[null,null,null,null,null,null,null,"2004-08-26",-9.6000000000000002E-2,null,"2007-09-17",2140.15,2163.15,4.368559577782527E-2]
[null,null,null,null,null,null,null,"2004-08-27",-9.9000000000000005E-2,null,"2007-09-18",2136.25,2156,3.7496697926648226E-2]
[null,null,null,null,null,null,null,"2004-08-28",-9.5500000000000002E-2,null,"2007-09-19",2056.8000000000002,2075.3000000000002,{"$f":"+(((M966/L966)^$O$5)-1)","v":3.6466547927337611E-2}]
[null,null,null,null,null,null,null,"2004-08-29",-9.1199999999999989E-2,null,"2007-09-20",2040.8,2058.8000000000002,3.5749794744010854E-2]
[null,null,null,null,null,null,null,"2004-08-30",-9.1199999999999989E-2,null,"2007-09-21",2026.42,2042.42,3.1958816414372926E-2]
[null,null,null,null,null,null,null,"2004-08-31",-9.9399999999999988E-2,null,"2007-09-24",2026.25,2047.25,4.2104827420009316E-2]
[null,null,null,null,null,null,null,"2004-09-01",-0.10460000000000001,null,"2007-09-25",2036.7,2056.6999999999998,3.98615947425911E-2]
[null,null,null,null,null,null,null,"2004-09-02",-0.1065,null,"2007-09-26",2018.13,2043.42,5.1075723863768907E-2]
[null,null,null,null,null,null,null,"2004-09-03",-9.6799999999999997E-2,null,"2007-09-27",2018.5,2034.9,3.2897609126559368E-2]
[null,null,null,null,null,null,null,"2004-09-04",-8.9399999999999993E-2,null,"2007-09-28",2029.75,2052.25,4.5083177500307325E-2]
[null,null,null,null,null,null,null,"2004-09-05",-9.06E-2,null,"2007-10-01",2010.75,2030.25,3.9359445400043658E-2]
[null,null,null,null,null,null,null,"2004-09-06",-9.06E-2,null,"2007-10-02",2017.1,2035.6,3.719413252142223E-2]
[null,null,null,null,null,null,null,"2004-09-07",-9.06E-2,null,"2007-10-03",2017.93,2035.89,3.6078947220828272E-2]
[null,null,null,null,null,null,null,"2004-09-08",-9.5700000000000007E-2,null,"2007-10-04",2017.77,2035.69,3.6000416887946862E-2]
[null,null,null,null,null,null,null,"2004-09-09",-9.4800000000000009E-2,null,"2007-10-05",1994.5,2012.11,3.5787618518499986E-2]
[null,null,null,null,null,null,null,"2004-09-10",-0.107,null,"2007-10-08",1982.57,2000.21,3.6067989654829269E-2]
[null,null,null,null,null,null,null,"2004-09-11",-0.1041,null,"2007-10-12",1979.55,1996.9,3.5522083122172532E-2]
[null,null,null,null,null,null,null,"2004-09-12",-0.10249999999999999,null,"2007-10-16",1999.15,2017.17,3.6545754460796553E-2]
[null,null,null,null,null,null,null,"2004-09-13",-0.10249999999999999,null,"2007-10-17",2006.05,2023.05,3.4330788859348038E-2]
[null,null,null,null,null,null,null,"2004-09-14",-0.1061,null,"2007-10-18",2012.05,2031.1,3.8413078315140181E-2]
[null,null,null,null,null,null,null,"2004-09-15",-0.1072,null,"2007-10-19",2001.77,2020.97,3.892156663596591E-2]
[null,null,null,null,null,null,null,"2004-09-16",-0.1018,null,"2007-10-22",2018.52,2039.42,4.206418193873418E-2]
[null,null,null,null,null,null,null,"2004-09-17",-0.1065,null,"2007-10-23",2009.35,2029.95,4.1643237311832282E-2]
[null,null,null,null,null,null,null,"2004-09-18",-0.11130000000000001,null,"2007-10-24",2028.7,2049.85,4.2358259842512735E-2]
[null,null,null,null,null,null,null,"2004-09-19",-0.11470000000000001,null,"2007-10-25",2022.02,2042.92,4.1990244378869113E-2]
[null,null,null,null,null,null,null,"2004-09-20",-0.11470000000000001,null,"2007-10-26",2002.9,2020.75,3.6127698381275053E-2]
[null,null,null,null,null,null,null,"2004-09-21",-0.1042,null,"2007-10-29",1996.1,2021.1,5.1046740456245354E-2]
[null,null,null,null,null,null,null,"2004-09-22",-0.1043,null,"2007-10-30",1997.2,2017.35,4.0971359998094981E-2]
[null,null,null,null,null,null,null,"2004-09-23",-0.1067,null,"2007-10-31",1991.55,2011.6,4.088236481758778E-2]
[null,null,null,null,null,null,null,"2004-09-24",-0.106,null,"2007-11-01",2004.75,2025.35,4.1740260076985392E-2]
[null,null,null,null,null,null,null,"2004-09-25",-9.3699999999999992E-2,null,"2007-11-02",2014.85,2035.4,4.142548711328442E-2]
[null,null,null,null,null,null,null,"2004-09-26",-9.6199999999999994E-2,null,"2007-11-05",2011.63,2033.13,4.3441677997666295E-2]
[null,null,null,null,null,null,null,"2004-09-27",-9.6199999999999994E-2,null,"2007-11-06",2012.52,2033.52,4.2396567255934769E-2]
[null,null,null,null,null,null,null,"2004-09-28",-9.6799999999999997E-2,null,"2007-11-07",2018.65,2041.9,4.6872453085376353E-2]
[null,null,null,null,null,null,null,"2004-09-29",-0.1014,null,"2007-11-08",2032.8,2058,5.051648903923911E-2]
[null,null,null,null,null,null,null,"2004-09-30",-0.10150000000000001,null,"2007-11-09",2049,2074.3000000000002,5.0312262120539186E-2]
[null,null,null,null,null,null,null,"2004-10-01",-0.10289999999999999,null,"2007-11-12",2048.0500000000002,2069.5500000000002,4.2657023690058748E-2]
[null,null,null,null,null,null,null,"2004-10-02",-9.4399999999999998E-2,null,"2007-11-13",2049.3000000000002,2074.34,4.97783403928862E-2]
[null,null,null,null,null,null,null,"2004-10-03",-8.7100000000000011E-2,null,"2007-11-14",2033.88,2057.2800000000002,4.6820727753396296E-2]
[null,null,null,null,null,null,null,"2004-10-04",-8.7100000000000011E-2,null,"2007-11-15",2042.6,2066.25,4.7124102062535034E-2]
[null,null,null,null,null,null,null,"2004-10-05",-8.7499999999999994E-2,null,"2007-11-16",2040.6,2069.17,5.7190284330976837E-2]
[null,null,null,null,null,null,null,"2004-10-06",-8.4600000000000009E-2,null,"2007-11-19",2056.6999999999998,2082.6999999999998,5.1533409837748234E-2]
[null,null,null,null,null,null,null,"2004-10-07",-9.2600000000000002E-2,null,"2007-11-20",2052.65,2077.5500000000002,4.9412720891350626E-2]
[null,null,null,null,null,null,null,"2004-10-08",-9.9000000000000005E-2,null,"2007-11-21",2079.1,2105.6,5.1966655506539672E-2]
[null,null,null,null,null,null,null,"2004-10-09",-0.1024,null,"2007-11-22",2080.38,2112.4699999999998,6.3142599492050033E-2]
[null,null,null,null,null,null,null,"2004-10-10",-9.9399999999999988E-2,null,"2007-11-23",2085.63,2114.23,5.5990140434461821E-2]
[null,null,null,null,null,null,null,"2004-10-11",-9.9399999999999988E-2,null,"2007-11-26",2088.98,2116.6799999999998,5.4104571809137081E-2]
[null,null,null,null,null,null,null,"2004-10-12",-9.9399999999999988E-2,null,"2007-11-27",2088.15,2112.65,4.7763935876967034E-2]
[null,null,null,null,null,null,null,"2004-10-13",-0.10830000000000001,null,"2007-11-28",2067.9499999999998,2093.9499999999998,5.124778370195715E-2]
[null,null,null,null,null,null,null,"2004-10-14",-0.109,null,"2007-11-29",2057.36,2082.86,5.0507485591493317E-2]
[null,null,null,null,null,null,null,"2004-10-15",-0.113,null,"2007-11-30",2046.35,2073.85,5.4847555307935503E-2]
[null,null,null,null,null,null,null,"2004-10-16",-0.10640000000000001,null,"2007-12-03",2050.65,2077.15,5.2701569370263268E-2]
[null,null,null,null,null,null,null,"2004-10-17",-0.1056,null,"2007-12-04",2057,2082.2199999999998,4.9951619317338158E-2]
[null,null,null,null,null,null,null,"2004-10-18",-0.1056,null,"2007-12-05",2034.6,2061.6,5.4147690286262762E-2]
[null,null,null,null,null,null,null,"2004-10-19",-0.1056,null,"2007-12-06",2019.35,2044.85,5.147615510725867E-2]
[null,null,null,null,null,null,null,"2004-10-20",-0.1076,null,"2007-12-07",2016.7,2043.2,5.3606221613798466E-2]
[null,null,null,null,null,null,null,"2004-10-21",-0.10580000000000001,null,"2007-12-10",2008.99,2034.99,5.2780949801538357E-2]
[null,null,null,null,null,null,null,"2004-10-22",-0.10970000000000001,null,"2007-12-11",2004.8,2029.15,4.9475718734885987E-2]
[null,null,null,null,null,null,null,"2004-10-23",-0.11119999999999999,null,"2007-12-12",2002.27,2025.27,4.674563125165121E-2]
[null,null,null,null,null,null,null,"2004-10-24",-0.1067,null,"2007-12-13",2014,2038.5,4.9554507874499665E-2]
[null,null,null,null,null,null,null,"2004-10-25",-0.1067,null,"2007-12-14",2011.02,2034.52,4.7568171804563297E-2]
[null,null,null,null,null,null,null,"2004-10-26",-0.1014,null,"2007-12-17",2007.97,2032.47,4.9706039737395846E-2]
[null,null,null,null,null,null,null,"2004-10-27",-0.1042,null,"2007-12-18",2014,2041.8,5.6367260965012544E-2]
[null,null,null,null,null,null,null,"2004-10-28",-0.1041,null,"2007-12-19",2008,2035.45,5.5812794214102901E-2]
[null,null,null,null,null,null,null,"2004-10-29",-9.9100000000000008E-2,null,"2007-12-20",2001.75,2028.7,5.4950222571435337E-2]
[null,null,null,null,null,null,null,"2004-10-30",-0.10710000000000001,null,"2007-12-21",1992.55,2021.74,5.9898559760358294E-2]
[null,null,null,null,null,null,null,"2004-10-31",-0.1052,null,"2007-12-24",1988.45,2015.1,{"$f":"+(((M1030/L1030)^$O$5)-1)","v":5.4697003034333003E-2}]
[null,null,null,null,null,null,null,"2004-11-01",-0.1052,null,"2007-12-26",1989.7,2016.5,5.4975819661127412E-2]
[null,null,null,null,null,null,null,"2004-11-02",-0.1052,null,"2007-12-27",2006.65,2031.15,4.9739334589884443E-2]
[null,null,null,null,null,null,null,"2004-11-03",-0.10769999999999999,null,"2007-12-28",2013.05,2040,5.4635586723116081E-2]
[null,null,null,null,null,null,null,"2004-11-04",-0.1074,null,"2007-12-31",2017.25,2040.75,4.7418702068096508E-2]
[null,null,null,null,null,null,null,"2004-11-05",-0.10710000000000001,null,"2008-01-02",2016.61,2044.11,5.5672930639645735E-2]
[null,null,null,null,null,null,null,"2004-11-06",-0.10730000000000001,null,"2008-01-03",2013.3,2041.2,5.6594302492135595E-2]
[null,null,null,null,null,null,null,"2004-11-07",-0.1041,null,"2008-01-04",2013.5,2041.66,5.7126950870142856E-2]
[null,null,null,null,null,null,null,"2004-11-08",-0.1041,null,"2008-01-07",2011.5,2040,5.7890024878454627E-2]
[null,null,null,null,null,null,null,"2004-11-09",-0.1052,null,"2008-01-08",2001.57,2030.07,5.8183342950849148E-2]
[null,null,null,null,null,null,null,"2004-11-10",-0.105,null,"2008-01-09",2006.55,2036.36,6.0762812427299639E-2]
[null,null,null,null,null,null,null,"2004-11-11",-0.1056,null,"2008-01-10",2002.9,2028.9,5.2944553233902125E-2]
[null,null,null,null,null,null,null,"2004-11-12",-0.10730000000000001,null,"2008-01-11",1975.07,2002.17,5.6024099415193707E-2]
[null,null,null,null,null,null,null,"2004-11-13",-0.1082,null,"2008-01-14",1949.55,1976.3,5.6024443006585489E-2]
[null,null,null,null,null,null,null,"2004-11-14",-0.1057,null,"2008-01-15",1952.9,1978.4,5.326194160227038E-2]
[null,null,null,null,null,null,null,"2004-11-15",-0.1057,null,"2008-01-16",1957.8,1987.3,6.1647725079675864E-2]
[null,null,null,null,null,null,null,"2004-11-16",-0.1057,null,"2008-01-17",1957.7,1987.2,6.1650945061063389E-2]
[null,null,null,null,null,null,null,"2004-11-17",-0.1079,null,"2008-01-18",1979.05,2007.05,5.7805207815516457E-2]
[null,null,null,null,null,null,null,"2004-11-18",-0.109,null,"2008-01-21",1995.88,2027,6.3842386027129994E-2]
[null,null,null,null,null,null,null,"2004-11-19",-0.1101,null,"2008-01-22",1994.9,2018.4,4.7959330415002555E-2]
[null,null,null,null,null,null,null,"2004-11-20",-0.1106,null,"2008-01-23",1996.55,2020.05,4.7918997228918681E-2]
[null,null,null,null,null,null,null,"2004-11-21",-0.11230000000000001,null,"2008-01-24",1972.6,2007.6,7.2883664559855843E-2]
[null,null,null,null,null,null,null,"2004-11-22",-0.11230000000000001,null,"2008-01-25",1969.4,2002.98,6.9967821994412871E-2]
[null,null,null,null,null,null,null,"2004-11-23",-0.1109,null,"2008-01-28",1967.55,2003.8,7.5757490308759223E-2]
[null,null,null,null,null,null,null,"2004-11-24",-0.1157,null,"2008-01-29",1947.6,1982.6,7.3844368351090983E-2]
[null,null,null,null,null,null,null,"2004-11-25",-0.1188,null,"2008-01-30",1935.2,1968.2,6.9974650076921829E-2]
[null,null,null,null,null,null,null,"2004-11-26",-0.11869999999999999,null,"2008-01-31",1932.55,1968.05,7.5527589140193641E-2]
[null,null,null,null,null,null,null,"2004-11-27",-0.12480000000000001,null,"2008-02-01",1922.05,1956.55,7.3754702280779183E-2]
[null,null,null,null,null,null,null,"2004-11-28",-0.124,null,"2008-02-04",1918.2,1952.7,7.3906716114676252E-2]
[null,null,null,null,null,null,null,"2004-11-29",-0.124,null,"2008-02-05",1929.3,1957.3,5.9328184299176412E-2]
[null,null,null,null,null,null,null,"2004-11-30",-0.12590000000000001,null,"2008-02-06",1923.5,1955.72,6.8705256880448262E-2]
[null,null,null,null,null,null,null,"2004-12-01",-0.12369999999999999,null,"2008-02-07",1929.5,1964.5,7.4555870061633112E-2]
[null,null,null,null,null,null,null,"2004-12-02",-0.1225,null,"2008-02-08",1920.13,1958.13,8.1542406448672722E-2]
[null,null,null,null,null,null,null,"2004-12-03",-0.11840000000000001,null,"2008-02-11",1911.8,1952.8,8.8582219800159789E-2]
[null,null,null,null,null,null,null,"2004-12-04",-0.1208,null,"2008-02-12",1899.5,1938.03,8.3639408093909573E-2]
[null,null,null,null,null,null,null,"2004-12-05",-0.1186,null,"2008-02-13",1898.85,1937.3,8.3489927152048837E-2]
[null,null,null,null,null,null,null,"2004-12-06",-0.1186,null,"2008-02-14",1898.5,1926.5,6.0311929107767392E-2]
[null,null,null,null,null,null,null,"2004-12-07",-0.1217,null,"2008-02-15",1904.9,1932.9,6.010483934136257E-2]
[null,null,null,null,null,null,null,"2004-12-08",-0.1258,null,"2008-02-18",1892,1920,6.0523720063035746E-2]
[null,null,null,null,null,null,null,"2004-12-09",-0.13019999999999998,null,"2008-02-19",1897.9,1933.4,7.6945073298116728E-2]
[null,null,null,null,null,null,null,"2004-12-10",-0.12480000000000001,null,"2008-02-20",1912.6,1951.05,8.2871668888332417E-2]
[null,null,null,null,null,null,null,"2004-12-11",-0.13089999999999999,null,"2008-02-21",1895.3,1932.55,8.096368917802077E-2]
[null,null,null,null,null,null,null,"2004-12-12",-0.1323,null,"2008-02-22",1894.1,1929.22,7.6255554669443226E-2]
[null,null,null,null,null,null,null,"2004-12-13",-0.1323,null,"2008-02-25",1888.73,1924.73,7.8449337209676617E-2]
[null,null,null,null,null,null,null,"2004-12-14",-0.14099999999999999,null,"2008-02-26",1875.8,1899.3,5.1061544871117581E-2]
[null,null,null,null,null,null,null,"2004-12-15",-0.15039999999999998,null,"2008-02-27",1851.1,1886.22,7.8077193150629665E-2]
[null,null,null,null,null,null,null,"2004-12-16",-0.1492,null,"2008-02-28",1842.7,1866.2,5.1996262798632564E-2]
[null,null,null,null,null,null,null,"2004-12-17",-0.15359999999999999,null,"2008-02-29",1838.55,1872.24,7.5336278607219143E-2]
[null,null,null,null,null,null,null,"2004-12-18",-0.15710000000000002,null,"2008-03-03",1844,1867.5,5.195890678563031E-2]
[null,null,null,null,null,null,null,"2004-12-19",-0.15869999999999998,null,"2008-03-04",1850.53,1882.53,7.0984296711308348E-2]
[null,null,null,null,null,null,null,"2004-12-20",-0.15869999999999998,null,"2008-03-05",1859.8,1896.3,8.0844474478852346E-2]
[null,null,null,null,null,null,null,"2004-12-21",-0.17,null,"2008-03-06",1886.6,1924.1,8.1910256605029153E-2]
[null,null,null,null,null,null,null,"2004-12-22",-0.17550000000000002,null,"2008-03-07",1900.15,1941.65,9.0265436723566017E-2]
[null,null,null,null,null,null,null,"2004-12-23",-0.15160000000000001,null,"2008-03-10",1869.7,1910.7,9.0642211385070892E-2]
[null,null,null,null,null,null,null,"2004-12-24",-0.14029999999999998,null,"2008-03-11",1868,1906,8.3887225080165218E-2]
[null,null,null,null,null,null,null,"2004-12-25",-0.15049999999999999,null,"2008-03-12",1849.6,1889.1,8.8199507773849772E-2]
[null,null,null,null,null,null,null,"2004-12-26",-0.15,null,"2008-03-13",1857.85,1897.35,8.7795403467546551E-2]
[null,null,null,null,null,null,null,"2004-12-27",-0.15,null,"2008-03-14",1851.15,1888.1,8.2264774987360179E-2]
[null,null,null,null,null,null,null,"2004-12-28",-0.14660000000000001,null,"2008-03-17",1853.2,1890.5,8.2972829100183665E-2]
[null,null,null,null,null,null,null,"2004-12-29",-0.13140000000000002,null,"2008-03-18",1818.2,1856.65,8.7310429906111819E-2]
[null,null,null,null,null,null,null,"2004-12-30",-0.1318,null,"2008-03-19",1821.28,1858.18,8.353826109636131E-2]
[null,null,null,null,null,null,null,"2004-12-31",-0.13980000000000001,null,"2008-03-20",1823.4,1864.4,9.3021174016121533E-2]
[null,null,null,null,null,null,null,"2005-01-01",-0.13980000000000001,null,"2008-03-24",1823.4,1862.4,8.8338643852443166E-2]
[null,null,null,null,null,null,null,"2005-01-02",-0.13970000000000002,null,"2008-03-25",1831.8,1869.05,8.3855684322956536E-2]
[null,null,null,null,null,null,null,"2005-01-03",-0.13970000000000002,null,"2008-03-26",1818,1846,{"$f":"+(((M1094/L1094)^$O$5)-1)","v":6.3044074957718133E-2}]
[null,null,null,null,null,null,null,"2005-01-04",-0.15810000000000002,null,"2008-03-27",1806.45,1847.45,9.3923599817636649E-2]
[null,null,null,null,null,null,null,"2005-01-05",-0.1668,null,"2008-03-28",1828,1869,9.2779250035724958E-2]
[null,null,null,null,null,null,null,"2005-01-06",-0.15229999999999999,null,"2008-03-31",1831.3,1872.3,9.2606469156617521E-2]
[null,null,null,null,null,null,null,"2005-01-07",-0.13489999999999999,null,"2008-04-01",1831,1859,6.2586225768083814E-2]
[null,null,null,null,null,null,null,"2005-01-08",-0.1426,null,"2008-04-02",1826.05,1864.55,8.7039876366345581E-2]
[null,null,null,null,null,null,null,"2005-01-09",-0.14369999999999999,null,"2008-04-03",1825.35,1853.35,6.2784394660985843E-2]
[null,null,null,null,null,null,null,"2005-01-10",-0.14369999999999999,null,"2008-04-04",1815.7,1854.45,8.8138405605627357E-2]
[null,null,null,null,null,null,null,"2005-01-11",-0.14369999999999999,null,"2008-04-07",1813.5,1851.75,8.7074162607734262E-2]
[null,null,null,null,null,null,null,"2005-01-12",-0.1356,null,"2008-04-08",1809.9,1845.4,8.0796040447456585E-2]
[null,null,null,null,null,null,null,"2005-01-13",-0.14610000000000001,null,"2008-04-09",1797.8,1832.25,7.8880682567142646E-2]
[null,null,null,null,null,null,null,"2005-01-14",-0.14800000000000002,null,"2008-04-10",1788.4,1822.9,7.9425652800416024E-2]
[null,null,null,null,null,null,null,"2005-01-15",-0.1368,null,"2008-04-11",1795.1,1829.85,7.9710621679132787E-2]
[null,null,null,null,null,null,null,"2005-01-16",-0.13830000000000001,null,"2008-04-14",1787.04,1821.04,7.8303083597975442E-2]
[null,null,null,null,null,null,null,"2005-01-17",-0.13830000000000001,null,"2008-04-15",1800.3,1834.4,7.7945095660524766E-2]
[null,null,null,null,null,null,null,"2005-01-18",-0.13830000000000001,null,"2008-04-16",1797,1830.95,7.7739077596112205E-2]
[null,null,null,null,null,null,null,"2005-01-19",-0.1308,null,"2008-04-17",1791.95,1825.9,7.7964364759611549E-2]
[null,null,null,null,null,null,null,"2005-01-20",-0.13439999999999999,null,"2008-04-18",1784.25,1817.95,7.7717452857417824E-2]
[null,null,null,null,null,null,null,"2005-01-21",-0.13109999999999999,null,"2008-04-21",1779.45,1813,7.7576368280453112E-2]
[null,null,null,null,null,null,null,"2005-01-22",-0.13449999999999998,null,"2008-04-22",1775.77,1809.22,7.7503429654506961E-2]
[null,null,null,null,null,null,null,"2005-01-23",-0.1361,null,"2008-04-23",1763.65,1797.85,7.9851925116217526E-2]
[null,null,null,null,null,null,null,"2005-01-24",-0.1361,null,"2008-04-24",1764.66,1798.56,7.9084751848617074E-2]
[null,null,null,null,null,null,null,"2005-01-25",-0.13720000000000002,null,"2008-04-25",1775.82,1809.77,7.869276927453539E-2]
[null,null,null,null,null,null,null,"2005-01-26",-0.1434,null,"2008-04-28",1768.22,1802.72,8.0358551622304653E-2]
[null,null,null,null,null,null,null,"2005-01-27",-0.13350000000000001,null,"2008-04-29",1780.85,1815.35,7.9772134943498108E-2]
[null,null,null,null,null,null,null,"2005-01-28",-0.12820000000000001,null,"2008-04-30",1768.67,1807.67,9.1162330050016616E-2]
[null,null,null,null,null,null,null,"2005-01-29",-0.13600000000000001,null,"2008-05-01",1760.91,1788.91,6.5136648921031215E-2]
[null,null,null,null,null,null,null,"2005-01-30",-0.1366,null,"2008-05-02",1759.6,1794.1,8.0763755049451547E-2]
[null,null,null,null,null,null,null,"2005-01-31",-0.1366,null,"2008-05-05",1755.92,1790.82,8.1904287573369317E-2]
[null,null,null,null,null,null,null,"2005-02-01",-0.1381,null,"2008-05-06",1768.55,1796.55,6.4848599619039993E-2]
[null,null,null,null,null,null,null,"2005-02-02",-0.13880000000000001,null,"2008-05-07",1790.5,1820.95,6.9780759573705442E-2]
[null,null,null,null,null,null,null,"2005-02-03",-0.13949999999999999,null,"2008-05-08",1786.65,1814.65,6.4176238159796117E-2]
[null,null,null,null,null,null,null,"2005-02-04",-0.14019999999999999,null,"2008-05-09",1782.2,1821.2,9.0447620691872954E-2]
[null,null,null,null,null,null,null,"2005-02-05",-0.14080000000000001,null,"2008-05-12",1779.83,1812.83,7.6252633908351353E-2]
[null,null,null,null,null,null,null,"2005-02-06",-0.14330000000000001,null,"2008-05-13",1781.15,1818.15,8.5717555609363227E-2]
[null,null,null,null,null,null,null,"2005-02-07",-0.14330000000000001,null,"2008-05-14",1788.35,1823.15,8.0138710908203015E-2]
[null,null,null,null,null,null,null,"2005-02-08",-0.1419,null,"2008-05-15",1792.13,1827.18,8.0556031449330989E-2]
[null,null,null,null,null,null,null,"2005-02-09",-0.13750000000000001,null,"2008-05-16",1784.2,1820.72,8.4422478089894115E-2]
[null,null,null,null,null,null,null,"2005-02-10",-0.13780000000000001,null,"2008-05-19",1780.9,1808.9,6.4388318041130654E-2]
[null,null,null,null,null,null,null,"2005-02-11",-0.14319999999999999,null,"2008-05-20",1788,1822.5,7.9443933979854053E-2]
[null,null,null,null,null,null,null,"2005-02-12",-0.1431,null,"2008-05-21",1777.45,1811.55,7.8975864912882221E-2]
[null,null,null,null,null,null,null,"2005-02-13",-0.1389,null,"2008-05-22",1779.25,1814.25,8.1037175427535635E-2]
[null,null,null,null,null,null,null,"2005-02-14",-0.1389,null,"2008-05-23",1777.93,1814.93,8.5877627136658141E-2]
[null,null,null,null,null,null,null,"2005-02-15",-0.14169999999999999,null,"2008-05-27",1772.2,1808.2,8.3764524132955431E-2]
[null,null,null,null,null,null,null,"2005-02-16",-0.14449999999999999,null,"2008-05-28",1767.72,1802.72,8.1581388958026357E-2]
[null,null,null,null,null,null,null,"2005-02-17",-0.14119999999999999,null,"2008-05-29",1754.25,1789.25,8.2226496604784538E-2]
[null,null,null,null,null,null,null,"2005-02-18",-0.13720000000000002,null,"2008-05-30",1746.95,1781.95,8.2580388654857728E-2]
[null,null,null,null,null,null,null,"2005-02-19",-0.13949999999999999,null,"2008-06-02",1746.85,1781.85,8.2585257632668663E-2]
[null,null,null,null,null,null,null,"2005-02-20",-0.14150000000000001,null,"2008-06-03",1726.65,1760.65,8.1122416514470164E-2]
[null,null,null,null,null,null,null,"2005-02-21",-0.14150000000000001,null,"2008-06-04",1726.38,1762.88,8.7290061657775864E-2]
[null,null,null,null,null,null,null,"2005-02-22",-0.14150000000000001,null,"2008-06-05",1704.2,1737.7,8.0978262044017812E-2]
[null,null,null,null,null,null,null,"2005-02-23",-0.1328,null,"2008-06-06",1698.55,1731.5,7.9882842131307585E-2]
[null,null,null,null,null,null,null,"2005-02-24",-0.1295,null,"2008-06-09",1686.4,1718.9,7.9344473579730845E-2]
[null,null,null,null,null,null,null,"2005-02-25",-0.13350000000000001,null,"2008-06-10",1697.65,1730.15,7.8803625174201031E-2]
[null,null,null,null,null,null,null,"2005-02-26",-0.13500000000000001,null,"2008-06-11",1699.05,1731.55,7.8736834814046697E-2]
[null,null,null,null,null,null,null,"2005-02-27",-0.13369999999999999,null,"2008-06-12",1702.9,1735.4,7.8553743490396899E-2]
[null,null,null,null,null,null,null,"2005-02-28",-0.13369999999999999,null,"2008-06-13",1706.7,1739.2,7.837386269707336E-2]
[null,null,null,null,null,null,null,"2005-03-01",-0.1321,null,"2008-06-16",1679.7,1712.2,7.9670119036592713E-2]
[null,null,null,null,null,null,null,"2005-03-02",-0.12509999999999999,null,"2008-06-17",1655.03,1687.53,8.0892558986115803E-2]
[null,null,null,null,null,null,null,"2005-03-03",-0.12279999999999999,null,"2008-06-18",1661.1,1693.6,8.0588315391295406E-2]
[null,null,null,null,null,null,null,"2005-03-04",-0.1263,null,"2008-06-19",1674.03,1706.53,7.9947797147001731E-2]
[null,null,null,null,null,null,null,"2005-03-05",-0.12609999999999999,null,"2008-06-20",1679.85,1712.35,7.9662799230223236E-2]
[null,null,null,null,null,null,null,"2005-03-06",-0.12509999999999999,null,"2008-06-23",1728.67,1761.17,7.7349800288959436E-2]
[null,null,null,null,null,null,null,"2005-03-07",-0.12509999999999999,null,"2008-06-24",1761.64,1794.14,7.586223649819912E-2]
[null,null,null,null,null,null,null,"2005-03-08",-0.1303,null,"2008-06-25",1785.63,1822.13,{"$f":"+(((M1158/L1158)^$O$5)-1)","v":8.4305195735738137E-2}]
[null,null,null,null,null,null,null,"2005-03-09",-0.1308,null,"2008-06-26",1871.02,1909.52,8.4883555893404017E-2]
[null,null,null,null,null,null,null,"2005-03-10",-0.1288,null,"2008-06-27",1888.4,1930.4,9.1976440607541621E-2]
[null,null,null,null,null,null,null,"2005-03-11",-0.12839999999999999,null,"2008-06-30",1913.5,1955.5,9.0730393178902524E-2]
[null,null,null,null,null,null,null,"2005-03-12",-0.13059999999999999,null,"2008-07-01",1901.1,1941.6,8.7975726148120659E-2]
[null,null,null,null,null,null,null,"2005-03-13",-0.12619999999999998,null,"2008-07-02",1806.05,1842.55,8.3323213887970038E-2]
[null,null,null,null,null,null,null,"2005-03-14",-0.12619999999999998,null,"2008-07-03",1751.85,1788.35,8.5981448008009886E-2]
[null,null,null,null,null,null,null,"2005-03-15",-0.12089999999999999,null,"2008-07-04",1742.85,1778.05,8.3267802089643128E-2]
[null,null,null,null,null,null,null,"2005-03-16",-0.1124,null,"2008-07-07",1749.15,1782.65,7.8837704784712859E-2]
[null,null,null,null,null,null,null,"2005-03-17",-9.9100000000000008E-2,null,"2008-07-08",1741.7,1774.7,7.7969293310157006E-2]
[null,null,null,null,null,null,null,"2005-03-18",-0.10400000000000001,null,"2008-07-09",1734.25,1767.25,7.8313763764298105E-2]
[null,null,null,null,null,null,null,"2005-03-19",-0.1115,null,"2008-07-10",1757.85,1790.85,7.7232857677603128E-2]
[null,null,null,null,null,null,null,"2005-03-20",-0.1116,null,"2008-07-11",1781.85,1815.65,7.8062576625711699E-2]
[null,null,null,null,null,null,null,"2005-03-21",-0.1116,null,"2008-07-14",1753,1786,7.7452551247373158E-2]
[null,null,null,null,null,null,null,"2005-03-22",-0.1116,null,"2008-07-15",1773.05,1806.05,7.6552332799339817E-2]
[null,null,null,null,null,null,null,"2005-03-23",-0.1152,null,"2008-07-16",1772.35,1805.35,7.6583409332211083E-2]
[null,null,null,null,null,null,null,"2005-03-24",-0.10589999999999999,null,"2008-07-17",1759.65,1792.65,7.7151638564350478E-2]
[null,null,null,null,null,null,null,"2005-03-25",-0.10679999999999999,null,"2008-07-18",1799.85,1832.85,7.5381215093098808E-2]
[null,null,null,null,null,null,null,"2005-03-26",-0.1109,null,"2008-07-21",1803.6,1836.6,7.5220196470395129E-2]
[null,null,null,null,null,null,null,"2005-03-27",-0.109,null,"2008-07-22",1795.65,1828.65,7.5562376000678499E-2]
[null,null,null,null,null,null,null,"2005-03-28",-0.109,null,"2008-07-23",1770.9,1803.9,7.6647862448167681E-2]
[null,null,null,null,null,null,null,"2005-03-29",-0.10339999999999999,null,"2008-07-24",1781.1,1814.1,7.6196756270253019E-2]
[null,null,null,null,null,null,null,"2005-03-30",-0.10589999999999999,null,"2008-07-25",1787.65,1820.65,7.5909863388162968E-2]
[null,null,null,null,null,null,null,"2005-03-31",-0.11259999999999999,null,"2008-07-28",1785.9,1818.9,7.5986302535920869E-2]
[null,null,null,null,null,null,null,"2005-04-01",-0.11890000000000001,null,"2008-07-29",1793.45,1821.95,6.5095927371370044E-2]
[null,null,null,null,null,null,null,"2005-04-02",-0.1142,null,"2008-07-30",1796.6,1826.6,6.8484513351043885E-2]
[null,null,null,null,null,null,null,"2005-04-03",-0.11269999999999999,null,"2008-07-31",1797.15,1825.65,6.4958727552509865E-2]
[null,null,null,null,null,null,null,"2005-04-04",-0.11269999999999999,null,"2008-08-01",1776.7,1808.45,7.3419830417358556E-2]
[null,null,null,null,null,null,null,"2005-04-05",-0.10949999999999999,null,"2008-08-04",1769.35,1798.35,6.719031538989606E-2]
[null,null,null,null,null,null,null,"2005-04-06",-0.1115,null,"2008-08-05",1772.75,1803.25,7.0616142437458285E-2]
[null,null,null,null,null,null,null,"2005-04-07",-0.11289999999999999,null,"2008-08-06",1782.55,1813.55,7.1399039323575719E-2]
[null,null,null,null,null,null,null,"2005-04-08",-0.115,null,"2008-08-08",1808.05,1839.55,7.1530757012414625E-2]
[null,null,null,null,null,null,null,"2005-04-09",-0.11630000000000001,null,"2008-08-11",1828.8,1867.8,8.8069488542867225E-2]
[null,null,null,null,null,null,null,"2005-04-10",-0.11630000000000001,null,"2008-08-12",1842.35,1873.85,7.0164986018936171E-2]
[null,null,null,null,null,null,null,"2005-04-11",-0.11630000000000001,null,"2008-08-13",1854.7,1884.7,6.6287294543249775E-2]
[null,null,null,null,null,null,null,"2005-04-12",-0.12300000000000001,null,"2008-08-14",1865.27,1901.4,7.9759756634220969E-2]
[null,null,null,null,null,null,null,"2005-04-13",-0.1183,null,"2008-08-15",1878.3,1913.3,7.6644811976210203E-2]
[null,null,null,null,null,null,null,"2005-04-14",-0.1188,null,"2008-08-19",1887.5,1923,7.7380958845058689E-2]
[null,null,null,null,null,null,null,"2005-04-15",-0.1085,null,"2008-08-20",1887.9,1922.4,7.5125308556124093E-2]
[null,null,null,null,null,null,null,"2005-04-16",-9.7599999999999992E-2,null,"2008-08-21",1864.57,1900.82,8.0063282177117889E-2]
[null,null,null,null,null,null,null,"2005-04-17",-9.7799999999999998E-2,null,"2008-08-22",1872.95,1906.45,7.3487381530555451E-2]
[null,null,null,null,null,null,null,"2005-04-18",-9.7799999999999998E-2,null,"2008-08-25",1879.5,1912.5,7.2102861337700608E-2]
[null,null,null,null,null,null,null,"2005-04-19",-9.8000000000000004E-2,null,"2008-08-26",1896.9,1929.9,7.1424266354289223E-2]
[null,null,null,null,null,null,null,"2005-04-20",-9.8299999999999998E-2,null,"2008-08-27",1896.38,1929.38,7.1444361059296302E-2]
[null,null,null,null,null,null,null,"2005-04-21",-0.10550000000000001,null,"2008-08-28",1916.75,1950.55,7.2423845237549411E-2]
[null,null,null,null,null,null,null,"2005-04-22",-0.111,null,"2008-08-29",1941.1,1974.1,6.9756553376520314E-2]
[null,null,null,null,null,null,null,"2005-04-23",-0.10769999999999999,null,"2008-09-01",1936.3,1970.8,7.3197451230823329E-2]
[null,null,null,null,null,null,null,"2005-04-24",-0.10920000000000001,null,"2008-09-02",1982.1,2016.1,7.0399832305836574E-2]
[null,null,null,null,null,null,null,"2005-04-25",-0.10920000000000001,null,"2008-09-03",2001.2,2035.7,7.0762442532565917E-2]
[null,null,null,null,null,null,null,"2005-04-26",-0.10630000000000001,null,"2008-09-04",2033.3,2068,7.0030840384924131E-2]
[null,null,null,null,null,null,null,"2005-04-27",-0.1038,null,"2008-09-05",2038,2071.75,6.7905126562969542E-2]
[null,null,null,null,null,null,null,"2005-04-28",-0.1079,null,"2008-09-08",2059.85,2093.6,6.7167167340051126E-2]
[null,null,null,null,null,null,null,"2005-04-29",-0.1104,null,"2008-09-09",2054.9,2089.4,6.8866812808372035E-2]
[null,null,null,null,null,null,null,"2005-04-30",-0.1128,null,"2008-09-10",2069.1,2104.1,6.9398529605046333E-2]
[null,null,null,null,null,null,null,"2005-05-01",-0.1128,null,"2008-09-11",2074.39,2109.64,6.9724061783640767E-2]
[null,null,null,null,null,null,null,"2005-05-02",-0.1128,null,"2008-09-12",2053.4,2085.9,6.4828596156695673E-2]
[null,null,null,null,null,null,null,"2005-05-03",-0.11509999999999999,null,"2008-09-15",2070.5,2104,6.6306367371792962E-2]
[null,null,null,null,null,null,null,"2005-05-04",-0.12189999999999999,null,"2008-09-16",2108.25,2139.75,6.1118055120763293E-2]
[null,null,null,null,null,null,null,"2005-05-05",-0.12300000000000001,null,"2008-09-17",2149.1,2181.6,6.1876483819303774E-2]
[null,null,null,null,null,null,null,"2005-05-06",-0.12039999999999999,null,"2008-09-18",2215.6799999999998,2250.1799999999998,6.3753228122514383E-2]
[null,null,null,null,null,null,null,"2005-05-07",-0.13070000000000001,null,"2008-09-19",2053.5300000000002,2087.2800000000002,6.7378964855111967E-2]
[null,null,null,null,null,null,null,"2005-05-08",-0.13619999999999999,null,"2008-09-22",2049.5500000000002,2081.5500000000002,6.3930646119518597E-2]
[null,null,null,null,null,null,null,"2005-05-09",-0.13619999999999999,null,"2008-09-23",2096.38,2129.88,6.5468245294478589E-2]
[null,null,null,null,null,null,null,"2005-05-10",-0.13619999999999999,null,"2008-09-24",2172.4,2205.9,6.3124450014106381E-2]
[null,null,null,null,null,null,null,"2005-05-11",-0.14349999999999999,null,"2008-09-25",2090.4,2123.4,{"$f":"+(((M1222/L1222)^$O$5)-1)","v":6.4656880686980056E-2}]
[null,null,null,null,null,null,null,"2005-05-12",-0.14230000000000001,null,"2008-09-26",2108.0500000000002,2141.0500000000002,6.410285382918901E-2]
[null,null,null,null,null,null,null,"2005-05-13",-0.1411,null,"2008-09-29",2170.15,2200.15,5.645292658810197E-2]
[null,null,null,null,null,null,null,"2005-05-14",-0.14330000000000001,null,"2008-09-30",2192.16,2226.0100000000002,6.321096793999148E-2]
[null,null,null,null,null,null,null,"2005-05-15",-0.13650000000000001,null,"2008-10-01",2137.85,2164.85,5.1483154410596699E-2]
[null,null,null,null,null,null,null,"2005-05-16",-0.13650000000000001,null,"2008-10-02",2198.09,2225.09,5.0046292320067298E-2]
[null,null,null,null,null,null,null,"2005-05-17",-0.13699999999999998,null,"2008-10-03",2147.5,2175,5.2214676548783645E-2]
[null,null,null,null,null,null,null,"2005-05-18",-0.13689999999999999,null,"2008-10-06",2253.15,2281.65,5.1563930087846988E-2]
[null,null,null,null,null,null,null,"2005-05-19",-0.1416,null,"2008-10-07",2273.15,2299.15,4.6542442345025803E-2]
[null,null,null,null,null,null,null,"2005-05-20",-0.14630000000000001,null,"2008-10-08",2333.59,2371.21,6.606049769048461E-2]
[null,null,null,null,null,null,null,"2005-05-21",-0.1532,null,"2008-10-09",2246.31,2285.81,7.2214686069894674E-2]
[null,null,null,null,null,null,null,"2005-05-22",-0.15539999999999998,null,"2008-10-10",2311.65,2344.4,5.7885179348525995E-2]
[null,null,null,null,null,null,null,"2005-05-23",-0.15539999999999998,null,"2008-10-13",2317,2343,4.5646815669438512E-2]
[null,null,null,null,null,null,null,"2005-05-24",-0.15820000000000001,null,"2008-10-14",2251.75,2291.25,7.2035645998713038E-2]
[null,null,null,null,null,null,null,"2005-05-25",-0.15839999999999999,null,"2008-10-15",2294.5,2334,7.0658967134255235E-2]
[null,null,null,null,null,null,null,"2005-05-26",-0.15609999999999999,null,"2008-10-16",2290.09,2329.09,6.9879538167971766E-2]
[null,null,null,null,null,null,null,"2005-05-27",-0.15390000000000001,null,"2008-10-17",2264.5,2300.5,6.5122724076388749E-2]
[null,null,null,null,null,null,null,"2005-05-28",-0.15039999999999998,null,"2008-10-20",2249.1999999999998,2287.6999999999998,7.0246926644380814E-2]
[null,null,null,null,null,null,null,"2005-05-29",-0.1439,null,"2008-10-21",2298.6999999999998,2337.6999999999998,6.9611156278060804E-2]
[null,null,null,null,null,null,null,"2005-05-30",-0.1439,null,"2008-10-22",2364,2403,6.7640879500180606E-2]
[null,null,null,null,null,null,null,"2005-05-31",-0.1439,null,"2008-10-23",2361.75,2401.75,6.9486978940394684E-2]
[null,null,null,null,null,null,null,"2005-06-01",-0.14169999999999999,null,"2008-10-24",2378.75,2424.25,7.8734111080632552E-2]
[null,null,null,null,null,null,null,"2005-06-02",-0.14499999999999999,null,"2008-10-27",2393.41,2441.41,8.2665932803752895E-2]
[null,null,null,null,null,null,null,"2005-06-03",-0.1434,null,"2008-10-28",2404.75,2452.25,8.1382256189443059E-2]
[null,null,null,null,null,null,null,"2005-06-04",-0.1439,null,"2008-10-29",2364.9299999999998,2411.4299999999998,8.0999458064250129E-2]
[null,null,null,null,null,null,null,"2005-06-05",-0.1416,null,"2008-10-30",2378.12,2427.62,8.5894830720056214E-2]
[null,null,null,null,null,null,null,"2005-06-06",-0.1416,null,"2008-10-31",2380.6,2425.6,7.778222974636706E-2]
[null,null,null,null,null,null,null,"2005-06-07",-0.1416,null,"2008-11-03",2384.88,2429.88,7.7638700670695338E-2]
[null,null,null,null,null,null,null,"2005-06-08",-0.1389,null,"2008-11-04",2341.5,2385,7.6407921175765114E-2]
[null,null,null,null,null,null,null,"2005-06-09",-0.13239999999999999,null,"2008-11-05",2307.15,2349.65,7.5745099435596153E-2]
[null,null,null,null,null,null,null,"2005-06-10",-0.13159999999999999,null,"2008-11-06",2347.48,2392.98,7.9813299411100713E-2]
[null,null,null,null,null,null,null,"2005-06-11",-0.14029999999999998,null,"2008-11-07",2302.4,2343.4,7.315535241150628E-2]
[null,null,null,null,null,null,null,"2005-06-12",-0.1411,null,"2008-11-10",2310.4,2349.9,7.016026472121828E-2]
[null,null,null,null,null,null,null,"2005-06-13",-0.1411,null,"2008-11-11",2310.6,2350.1,7.0154036546231424E-2]
[null,null,null,null,null,null,null,"2005-06-14",-0.1424,null,"2008-11-12",2322.1,2362.85,7.2064550186714538E-2]
[null,null,null,null,null,null,null,"2005-06-15",-0.14649999999999999,null,"2008-11-13",2343.06,2382.56,6.9157644039206101E-2]
[null,null,null,null,null,null,null,"2005-06-16",-0.14800000000000002,null,"2008-11-14",2311.5500000000002,2349.5500000000002,6.7396067879654575E-2]
[null,null,null,null,null,null,null,"2005-06-17",-0.14649999999999999,null,"2008-11-17",2308.35,2346.35,6.7491797738889581E-2]
[null,null,null,null,null,null,null,"2005-06-18",-0.14410000000000001,null,"2008-11-18",2330.15,2369.15,6.8648099642826255E-2]
[null,null,null,null,null,null,null,"2005-06-19",-0.14349999999999999,null,"2008-11-19",2344.5500000000002,2385.0500000000002,7.0907490097932069E-2]
[null,null,null,null,null,null,null,"2005-06-20",-0.14349999999999999,null,"2008-11-20",2346.4499999999998,2386.9499999999998,7.0848591789498094E-2]
[null,null,null,null,null,null,null,"2005-06-21",-0.14460000000000001,null,"2008-11-21",2361.4499999999998,2403.5700000000002,7.3277638451252347E-2]
[null,null,null,null,null,null,null,"2005-06-22",-0.14610000000000001,null,"2008-11-24",2314.27,2356.21,7.4483812268597127E-2]
[null,null,null,null,null,null,null,"2005-06-23",-0.14499999999999999,null,"2008-11-25",2318.5,2360.5,7.4453483235951801E-2]
[null,null,null,null,null,null,null,"2005-06-24",-0.1459,null,"2008-11-26",2313.79,2355.29,7.369713350160767E-2]
[null,null,null,null,null,null,null,"2005-06-25",-0.14150000000000001,null,"2008-11-27",2308.61,2350.9899999999998,7.5476282429850272E-2]
[null,null,null,null,null,null,null,"2005-06-26",-0.13970000000000002,null,"2008-11-28",2317.75,2361.75,7.8125547052644517E-2]
[null,null,null,null,null,null,null,"2005-06-27",-0.13970000000000002,null,"2008-12-01",2318.35,2362.35,7.8104754050971392E-2]
[null,null,null,null,null,null,null,"2005-06-28",-0.1386,null,"2008-12-02",2319.6,2363.6,7.8061470811119804E-2]
[null,null,null,null,null,null,null,"2005-06-29",-0.13619999999999999,null,"2008-12-03",2321.75,2365.75,7.7987135701333532E-2]
[null,null,null,null,null,null,null,"2005-06-30",-0.13619999999999999,null,"2008-12-04",2322.75,2365.5,7.5677128433619956E-2]
[null,null,null,null,null,null,null,"2005-07-01",-0.13730000000000001,null,"2008-12-05",2337,2381,7.746390952239568E-2]
[null,null,null,null,null,null,null,"2005-07-02",-0.1333,null,"2008-12-08",2337,2381,7.746390952239568E-2]
[null,null,null,null,null,null,null,"2005-07-03",-0.13070000000000001,null,"2008-12-09",2311.85,2355.85,7.8330602548371875E-2]
[null,null,null,null,null,null,null,"2005-07-04",-0.13070000000000001,null,"2008-12-10",2306.15,2350.15,7.8529731468887087E-2]
[null,null,null,null,null,null,null,"2005-07-05",-0.13070000000000001,null,"2008-12-11",2268.35,2312.35,7.9876317727486157E-2]
[null,null,null,null,null,null,null,"2005-07-06",-0.12560000000000002,null,"2008-12-12",2264.0500000000002,2308.0500000000002,8.0032430738159244E-2]
[null,null,null,null,null,null,null,"2005-07-07",-0.125,null,"2008-12-15",2250.9499999999998,2294.9499999999998,8.0511813014502387E-2]
[null,null,null,null,null,null,null,"2005-07-08",-0.128,null,"2008-12-16",2212.5,2253.1999999999998,7.5637297228648537E-2]
[null,null,null,null,null,null,null,"2005-07-09",-0.1295,null,"2008-12-17",2171.0500000000002,2215.0500000000002,8.35646635403966E-2]
[null,null,null,null,null,null,null,"2005-07-10",-0.12670000000000001,null,"2008-12-18",2169.98,2213.98,8.360711751882377E-2]
[null,null,null,null,null,null,null,"2005-07-11",-0.12670000000000001,null,"2008-12-19",2175.5,2219.5,8.3388563919378544E-2]
[null,null,null,null,null,null,null,"2005-07-12",-0.12909999999999999,null,"2008-12-22",2173.65,2217.65,8.3461683698314859E-2]
[null,null,null,null,null,null,null,"2005-07-13",-0.12990000000000002,null,"2008-12-23",2190.5,2234.5,8.2800396001908583E-2]
[null,null,null,null,null,null,null,"2005-07-14",-0.13019999999999998,null,"2008-12-24",2208,2252,{"$f":"+(((M1286/L1286)^$O$5)-1)","v":8.2124596255536364E-2}]
[null,null,null,null,null,null,null,"2005-07-15",-0.125,null,"2008-12-26",2215,2259,8.1857353688073564E-2]
[null,null,null,null,null,null,null,"2005-07-16",-0.1176,null,"2008-12-29",2250.65,2294.65,8.0522858477263703E-2]
[null,null,null,null,null,null,null,"2005-07-17",-0.11269999999999999,null,"2008-12-30",2248.58,2294.58,8.4374862587053068E-2]
[null,null,null,null,null,null,null,"2005-07-18",-0.11269999999999999,null,"2008-12-31",2248.58,2294.58,8.4374862587053068E-2]
[null,null,null,null,null,null,null,"2005-07-19",-0.11720000000000001]
[null,null,null,null,null,null,null,"2005-07-20",-0.1215]
[null,null,null,null,null,null,null,"2005-07-21",-0.1215]
[null,null,null,null,null,null,null,"2005-07-22",-0.1216]
[null,null,null,null,null,null,null,"2005-07-23",-0.1158]
[null,null,null,null,null,null,null,"2005-07-24",-0.11869999999999999]
[null,null,null,null,null,null,null,"2005-07-25",-0.11869999999999999]
[null,null,null,null,null,null,null,"2005-07-26",-0.1191]
[null,null,null,null,null,null,null,"2005-07-27",-0.1211]
[null,null,null,null,null,null,null,"2005-07-28",-0.1235]
[null,null,null,null,null,null,null,"2005-07-29",-0.1226]
[null,null,null,null,null,null,null,"2005-07-30",-0.11869999999999999]
[null,null,null,null,null,null,null,"2005-07-31",-0.11630000000000001]
[null,null,null,null,null,null,null,"2005-08-01",-0.11630000000000001]
[null,null,null,null,null,null,null,"2005-08-02",-0.1164]
[null,null,null,null,null,null,null,"2005-08-03",-0.1177]
[null,null,null,null,null,null,null,"2005-08-04",-0.1149]
[null,null,null,null,null,null,null,"2005-08-05",-0.1157]
[null,null,null,null,null,null,null,"2005-08-06",-0.1157]
[null,null,null,null,null,null,null,"2005-08-07",-0.1134]
[null,null,null,null,null,null,null,"2005-08-08",-0.1134]
[null,null,null,null,null,null,null,"2005-08-09",-0.11320000000000001]
[null,null,null,null,null,null,null,"2005-08-10",-0.1124]
[null,null,null,null,null,null,null,"2005-08-11",-0.11509999999999999]
[null,null,null,null,null,null,null,"2005-08-12",-0.11259999999999999]
[null,null,null,null,null,null,null,"2005-08-13",-0.11720000000000001]
[null,null,null,null,null,null,null,"2005-08-14",-0.11550000000000001]
[null,null,null,null,null,null,null,"2005-08-15",-0.11550000000000001]
[null,null,null,null,null,null,null,"2005-08-16",-0.11550000000000001]
[null,null,null,null,null,null,null,"2005-08-17",-0.11810000000000001]
[null,null,null,null,null,null,null,"2005-08-18",-0.11720000000000001]
[null,null,null,null,null,null,null,"2005-08-19",-0.1159]
[null,null,null,null,null,null,null,"2005-08-20",-0.1142]
[null,null,null,null,null,null,null,"2005-08-21",-0.11380000000000001]
[null,null,null,null,null,null,null,"2005-08-22",-0.11380000000000001]
[null,null,null,null,null,null,null,"2005-08-23",-0.11599999999999999]
[null,null,null,null,null,null,null,"2005-08-24",-0.11289999999999999]
[null,null,null,null,null,null,null,"2005-08-25",-0.10980000000000001]
[null,null,null,null,null,null,null,"2005-08-26",-0.1047]
[null,null,null,null,null,null,null,"2005-08-27",-0.10199999999999999]
[null,null,null,null,null,null,null,"2005-08-28",-0.10400000000000001]
[null,null,null,null,null,null,null,"2005-08-29",-0.10400000000000001]
[null,null,null,null,null,null,null,"2005-08-30",-0.10460000000000001]
[null,null,null,null,null,null,null,"2005-08-31",-9.69E-2]
[null,null,null,null,null,null,null,"2005-09-01",-9.2100000000000015E-2]
[null,null,null,null,null,null,null,"2005-09-02",-9.4399999999999998E-2]
[null,null,null,null,null,null,null,"2005-09-03",-0.1009]
[null,null,null,null,null,null,null,"2005-09-04",-0.1051]
[null,null,null,null,null,null,null,"2005-09-05",-0.1051]
[null,null,null,null,null,null,null,"2005-09-06",-0.1051]
[null,null,null,null,null,null,null,"2005-09-07",-0.1085]
[null,null,null,null,null,null,null,"2005-09-08",-0.1069]
[null,null,null,null,null,null,null,"2005-09-09",-9.7299999999999998E-2]
[null,null,null,null,null,null,null,"2005-09-10",-8.6400000000000005E-2]
[null,null,null,null,null,null,null,"2005-09-11",-9.0800000000000006E-2]
[null,null,null,null,null,null,null,"2005-09-12",-9.0800000000000006E-2]
[null,null,null,null,null,null,null,"2005-09-13",-9.0200000000000002E-2]
[null,null,null,null,null,null,null,"2005-09-14",-9.11E-2]
[null,null,null,null,null,null,null,"2005-09-15",-9.1899999999999996E-2]
[null,null,null,null,null,null,null,"2005-09-16",-9.3299999999999994E-2]
[null,null,null,null,null,null,null,"2005-09-17",-8.7400000000000005E-2]
[null,null,null,null,null,null,null,"2005-09-18",-8.5900000000000004E-2]
[null,null,null,null,null,null,null,"2005-09-19",-8.5900000000000004E-2]
[null,null,null,null,null,null,null,"2005-09-20",-8.8399999999999992E-2]
[null,null,null,null,null,null,null,"2005-09-21",-9.7200000000000009E-2]
[null,null,null,null,null,null,null,"2005-09-22",-0.10550000000000001]
[null,null,null,null,null,null,null,"2005-09-23",-0.1047]
[null,null,null,null,null,null,null,"2005-09-24",-0.1082]
[null,null,null,null,null,null,null,"2005-09-25",-0.12]
[null,null,null,null,null,null,null,"2005-09-26",-0.12]
[null,null,null,null,null,null,null,"2005-09-27",-0.12029999999999999]
[null,null,null,null,null,null,null,"2005-09-28",-0.1192]
[null,null,null,null,null,null,null,"2005-09-29",-0.1167]
[null,null,null,null,null,null,null,"2005-09-30",-0.1177]
[null,null,null,null,null,null,null,"2005-10-01",-0.12269999999999999]
[null,null,null,null,null,null,null,"2005-10-02",-0.13019999999999998]
[null,null,null,null,null,null,null,"2005-10-03",-0.13019999999999998]
[null,null,null,null,null,null,null,"2005-10-04",-0.12990000000000002]
[null,null,null,null,null,null,null,"2005-10-05",-0.12920000000000001]
[null,null,null,null,null,null,null,"2005-10-06",-0.12050000000000001]
[null,null,null,null,null,null,null,"2005-10-07",-0.11539999999999999]
[null,null,null,null,null,null,null,"2005-10-08",-0.1148]
[null,null,null,null,null,null,null,"2005-10-09",-0.10869999999999999]
[null,null,null,null,null,null,null,"2005-10-10",-0.10869999999999999]
[null,null,null,null,null,null,null,"2005-10-11",-0.10869999999999999]
[null,null,null,null,null,null,null,"2005-10-12",-0.10980000000000001]
[null,null,null,null,null,null,null,"2005-10-13",-0.1011]
[null,null,null,null,null,null,null,"2005-10-14",-9.9499999999999991E-2]
[null,null,null,null,null,null,null,"2005-10-15",-9.98E-2]
[null,null,null,null,null,null,null,"2005-10-16",-0.1045]
[null,null,null,null,null,null,null,"2005-10-17",-0.1045]
[null,null,null,null,null,null,null,"2005-10-18",-0.1045]
[null,null,null,null,null,null,null,"2005-10-19",-0.1069]
[null,null,null,null,null,null,null,"2005-10-20",-0.1065]
[null,null,null,null,null,null,null,"2005-10-21",-0.10630000000000001]
[null,null,null,null,null,null,null,"2005-10-22",-0.1043]
[null,null,null,null,null,null,null,"2005-10-23",-0.10349999999999999]
[null,null,null,null,null,null,null,"2005-10-24",-0.10349999999999999]
[null,null,null,null,null,null,null,"2005-10-25",-0.1048]
[null,null,null,null,null,null,null,"2005-10-26",-0.1106]
[null,null,null,null,null,null,null,"2005-10-27",-0.11380000000000001]
[null,null,null,null,null,null,null,"2005-10-28",-0.11230000000000001]
[null,null,null,null,null,null,null,"2005-10-29",-0.11460000000000001]
[null,null,null,null,null,null,null,"2005-10-30",-0.1109]
[null,null,null,null,null,null,null,"2005-10-31",-0.1109]
[null,null,null,null,null,null,null,"2005-11-01",-0.11169999999999999]
[null,null,null,null,null,null,null,"2005-11-02",-0.1124]
[null,null,null,null,null,null,null,"2005-11-03",-0.1101]
[null,null,null,null,null,null,null,"2005-11-04",-0.10830000000000001]
[null,null,null,null,null,null,null,"2005-11-05",-0.10490000000000001]
[null,null,null,null,null,null,null,"2005-11-06",-0.10400000000000001]
[null,null,null,null,null,null,null,"2005-11-07",-0.10400000000000001]
[null,null,null,null,null,null,null,"2005-11-08",-0.10400000000000001]
[null,null,null,null,null,null,null,"2005-11-09",-0.10300000000000001]
[null,null,null,null,null,null,null,"2005-11-10",-0.10279999999999999]
[null,null,null,null,null,null,null,"2005-11-11",-0.10249999999999999]
[null,null,null,null,null,null,null,"2005-11-12",-0.10249999999999999]
[null,null,null,null,null,null,null,"2005-11-13",-0.10300000000000001]
[null,null,null,null,null,null,null,"2005-11-14",-0.10300000000000001]
[null,null,null,null,null,null,null,"2005-11-15",-0.10300000000000001]
[null,null,null,null,null,null,null,"2005-11-16",-0.10289999999999999]
[null,null,null,null,null,null,null,"2005-11-17",-0.1016]
[null,null,null,null,null,null,null,"2005-11-18",-9.7299999999999998E-2]
[null,null,null,null,null,null,null,"2005-11-19",-9.4399999999999998E-2]
[null,null,null,null,null,null,null,"2005-11-20",-9.5399999999999985E-2]
[null,null,null,null,null,null,null,"2005-11-21",-9.5399999999999985E-2]
[null,null,null,null,null,null,null,"2005-11-22",-9.5799999999999996E-2]
[null,null,null,null,null,null,null,"2005-11-23",-9.6500000000000002E-2]
[null,null,null,null,null,null,null,"2005-11-24",-9.2399999999999996E-2]
[null,null,null,null,null,null,null,"2005-11-25",-8.9499999999999996E-2]
[null,null,null,null,null,null,null,"2005-11-26",-9.0500000000000011E-2]
[null,null,null,null,null,null,null,"2005-11-27",-8.4100000000000008E-2]
[null,null,null,null,null,null,null,"2005-11-28",-8.4100000000000008E-2]
[null,null,null,null,null,null,null,"2005-11-29",-8.5000000000000006E-2]
[null,null,null,null,null,null,null,"2005-11-30",-8.2699999999999996E-2]
[null,null,null,null,null,null,null,"2005-12-01",-8.2500000000000004E-2]
[null,null,null,null,null,null,null,"2005-12-02",-8.0600000000000005E-2]
[null,null,null,null,null,null,null,"2005-12-03",-8.3599999999999994E-2]
[null,null,null,null,null,null,null,"2005-12-04",-8.1099999999999992E-2]
[null,null,null,null,null,null,null,"2005-12-05",-8.1099999999999992E-2]
[null,null,null,null,null,null,null,"2005-12-06",-8.1300000000000011E-2]
[null,null,null,null,null,null,null,"2005-12-07",-7.8E-2]
[null,null,null,null,null,null,null,"2005-12-08",-7.3499999999999996E-2]
[null,null,null,null,null,null,null,"2005-12-09",-7.3499999999999996E-2]
[null,null,null,null,null,null,null,"2005-12-10",-7.6700000000000004E-2]
[null,null,null,null,null,null,null,"2005-12-11",-6.7900000000000002E-2]
[null,null,null,null,null,null,null,"2005-12-12",-6.7900000000000002E-2]
[null,null,null,null,null,null,null,"2005-12-13",-6.7699999999999996E-2]
[null,null,null,null,null,null,null,"2005-12-14",-5.8299999999999998E-2]
[null,null,null,null,null,null,null,"2005-12-15",-4.5999999999999999E-2]
[null,null,null,null,null,null,null,"2005-12-16",-4.1900000000000007E-2]
[null,null,null,null,null,null,null,"2005-12-17",-3.7200000000000004E-2]
[null,null,null,null,null,null,null,"2005-12-18",-3.5400000000000001E-2]
[null,null,null,null,null,null,null,"2005-12-19",-3.5400000000000001E-2]
[null,null,null,null,null,null,null,"2005-12-20",-3.1600000000000003E-2]
[null,null,null,null,null,null,null,"2005-12-21",-1.8600000000000002E-2]
[null,null,null,null,null,null,null,"2005-12-22",-1.32E-2]
[null,null,null,null,null,null,null,"2005-12-23",-4.0999999999999995E-2]
[null,null,null,null,null,null,null,"2005-12-24",-5.0799999999999998E-2]
[null,null,null,null,null,null,null,"2005-12-25",-3.9399999999999998E-2]
[null,null,null,null,null,null,null,"2005-12-26",-3.9399999999999998E-2]
[null,null,null,null,null,null,null,"2005-12-27",-3.9399999999999998E-2]
[null,null,null,null,null,null,null,"2005-12-28",-4.2800000000000005E-2]
[null,null,null,null,null,null,null,"2005-12-29",-5.5099999999999996E-2]
[null,null,null,null,null,null,null,"2005-12-30",-5.2999999999999999E-2]
[null,null,null,null,null,null,null,"2005-12-31",-4.4199999999999996E-2]
[null,null,null,null,null,null,null,"2006-01-01",-4.4199999999999996E-2]
[null,null,null,null,null,null,null,"2006-01-02",-4.4199999999999996E-2]
[null,null,null,null,null,null,null,"2006-01-03",-4.4199999999999996E-2]
[null,null,null,null,null,null,null,"2006-01-04",-2.4199999999999999E-2]
[null,null,null,null,null,null,null,"2006-01-05",-1.44E-2]
[null,null,null,null,null,null,null,"2006-01-06",-2.75E-2]
[null,null,null,null,null,null,null,"2006-01-07",-4.5400000000000003E-2]
[null,null,null,null,null,null,null,"2006-01-08",-3.4000000000000002E-2]
[null,null,null,null,null,null,null,"2006-01-09",-3.4000000000000002E-2]
[null,null,null,null,null,null,null,"2006-01-10",-3.4000000000000002E-2]
[null,null,null,null,null,null,null,"2006-01-11",-3.4799999999999998E-2]
[null,null,null,null,null,null,null,"2006-01-12",-4.4600000000000001E-2]
[null,null,null,null,null,null,null,"2006-01-13",-3.56E-2]
[null,null,null,null,null,null,null,"2006-01-14",-2.87E-2]
[null,null,null,null,null,null,null,"2006-01-15",-3.3099999999999997E-2]
[null,null,null,null,null,null,null,"2006-01-16",-3.3099999999999997E-2]
[null,null,null,null,null,null,null,"2006-01-17",-3.3099999999999997E-2]
[null,null,null,null,null,null,null,"2006-01-18",-3.4200000000000001E-2]
[null,null,null,null,null,null,null,"2006-01-19",-4.2300000000000004E-2]
[null,null,null,null,null,null,null,"2006-01-20",-3.9800000000000002E-2]
[null,null,null,null,null,null,null,"2006-01-21",-4.7100000000000003E-2]
[null,null,null,null,null,null,null,"2006-01-22",-4.4000000000000004E-2]
[null,null,null,null,null,null,null,"2006-01-23",-4.4000000000000004E-2]
[null,null,null,null,null,null,null,"2006-01-24",-4.7100000000000003E-2]
[null,null,null,null,null,null,null,"2006-01-25",-4.5499999999999999E-2]
[null,null,null,null,null,null,null,"2006-01-26",-4.07E-2]
[null,null,null,null,null,null,null,"2006-01-27",-4.1100000000000005E-2]
[null,null,null,null,null,null,null,"2006-01-28",-4.2900000000000001E-2]
[null,null,null,null,null,null,null,"2006-01-29",-4.2699999999999995E-2]
[null,null,null,null,null,null,null,"2006-01-30",-4.2699999999999995E-2]
[null,null,null,null,null,null,null,"2006-01-31",-4.3099999999999999E-2]
[null,null,null,null,null,null,null,"2006-02-01",-4.07E-2]
[null,null,null,null,null,null,null,"2006-02-02",-3.85E-2]
[null,null,null,null,null,null,null,"2006-02-03",-4.1500000000000002E-2]
[null,null,null,null,null,null,null,"2006-02-04",-4.2199999999999994E-2]
[null,null,null,null,null,null,null,"2006-02-05",-4.0899999999999999E-2]
[null,null,null,null,null,null,null,"2006-02-06",-4.0899999999999999E-2]
[null,null,null,null,null,null,null,"2006-02-07",-4.3299999999999998E-2]
[null,null,null,null,null,null,null,"2006-02-08",-4.6199999999999998E-2]
[null,null,null,null,null,null,null,"2006-02-09",-4.4500000000000005E-2]
[null,null,null,null,null,null,null,"2006-02-10",-4.3099999999999999E-2]
[null,null,null,null,null,null,null,"2006-02-11",-3.9199999999999999E-2]
[null,null,null,null,null,null,null,"2006-02-12",-3.9599999999999996E-2]
[null,null,null,null,null,null,null,"2006-02-13",-3.9599999999999996E-2]
[null,null,null,null,null,null,null,"2006-02-14",-3.9199999999999999E-2]
[null,null,null,null,null,null,null,"2006-02-15",-3.56E-2]
[null,null,null,null,null,null,null,"2006-02-16",-3.3000000000000002E-2]
[null,null,null,null,null,null,null,"2006-02-17",-3.3300000000000003E-2]
[null,null,null,null,null,null,null,"2006-02-18",-3.15E-2]
[null,null,null,null,null,null,null,"2006-02-19",-2.7699999999999999E-2]
[null,null,null,null,null,null,null,"2006-02-20",-2.7699999999999999E-2]
[null,null,null,null,null,null,null,"2006-02-21",-2.7699999999999999E-2]
[null,null,null,null,null,null,null,"2006-02-22",-2.7900000000000001E-2]
[null,null,null,null,null,null,null,"2006-02-23",-2.6000000000000002E-2]
[null,null,null,null,null,null,null,"2006-02-24",-2.5399999999999999E-2]
[null,null,null,null,null,null,null,"2006-02-25",-2.7099999999999999E-2]
[null,null,null,null,null,null,null,"2006-02-26",-3.3399999999999999E-2]
[null,null,null,null,null,null,null,"2006-02-27",-3.3399999999999999E-2]
[null,null,null,null,null,null,null,"2006-02-28",-3.2899999999999999E-2]
[null,null,null,null,null,null,null,"2006-03-01",-3.5299999999999998E-2]
[null,null,null,null,null,null,null,"2006-03-02",-3.5299999999999998E-2]
[null,null,null,null,null,null,null,"2006-03-03",-3.5200000000000002E-2]
[null,null,null,null,null,null,null,"2006-03-04",-3.32E-2]
[null,null,null,null,null,null,null,"2006-03-05",-3.5400000000000001E-2]
[null,null,null,null,null,null,null,"2006-03-06",-3.5400000000000001E-2]
[null,null,null,null,null,null,null,"2006-03-07",-3.4099999999999998E-2]
[null,null,null,null,null,null,null,"2006-03-08",-2.87E-2]
[null,null,null,null,null,null,null,"2006-03-09",-3.0600000000000002E-2]
[null,null,null,null,null,null,null,"2006-03-10",-3.27E-2]
[null,null,null,null,null,null,null,"2006-03-11",-3.2099999999999997E-2]
[null,null,null,null,null,null,null,"2006-03-12",-2.8999999999999998E-2]
[null,null,null,null,null,null,null,"2006-03-13",-2.8999999999999998E-2]
[null,null,null,null,null,null,null,"2006-03-14",-2.9700000000000001E-2]
[null,null,null,null,null,null,null,"2006-03-15",-3.5900000000000001E-2]
[null,null,null,null,null,null,null,"2006-03-16",-4.3499999999999997E-2]
[null,null,null,null,null,null,null,"2006-03-17",-5.3800000000000001E-2]
[null,null,null,null,null,null,null,"2006-03-18",-4.9500000000000002E-2]
[null,null,null,null,null,null,null,"2006-03-19",-4.82E-2]
[null,null,null,null,null,null,null,"2006-03-20",-4.82E-2]
[null,null,null,null,null,null,null,"2006-03-21",-4.82E-2]
[null,null,null,null,null,null,null,"2006-03-22",-4.7300000000000002E-2]
[null,null,null,null,null,null,null,"2006-03-23",-4.1700000000000001E-2]
[null,null,null,null,null,null,null,"2006-03-24",-4.9000000000000002E-2]
[null,null,null,null,null,null,null,"2006-03-25",-4.8399999999999999E-2]
[null,null,null,null,null,null,null,"2006-03-26",-4.8399999999999999E-2]
[null,null,null,null,null,null,null,"2006-03-27",-4.8399999999999999E-2]
[null,null,null,null,null,null,null,"2006-03-28",-4.7800000000000002E-2]
[null,null,null,null,null,null,null,"2006-03-29",-5.0499999999999996E-2]
[null,null,null,null,null,null,null,"2006-03-30",-4.4500000000000005E-2]
[null,null,null,null,null,null,null,"2006-03-31",-3.6400000000000002E-2]
[null,null,null,null,null,null,null,"2006-04-01",-2.9600000000000001E-2]
[null,null,null,null,null,null,null,"2006-04-02",-3.0699999999999998E-2]
[null,null,null,null,null,null,null,"2006-04-03",-3.0699999999999998E-2]
[null,null,null,null,null,null,null,"2006-04-04",-2.9500000000000002E-2]
[null,null,null,null,null,null,null,"2006-04-05",-3.61E-2]
[null,null,null,null,null,null,null,"2006-04-06",-3.15E-2]
[null,null,null,null,null,null,null,"2006-04-07",-2.0799999999999999E-2]
[null,null,null,null,null,null,null,"2006-04-08",-4.5999999999999999E-3]
[null,null,null,null,null,null,null,"2006-04-09",-3.2000000000000002E-3]
[null,null,null,null,null,null,null,"2006-04-10",-3.2000000000000002E-3]
[null,null,null,null,null,null,null,"2006-04-11",1.1999999999999999E-3]
[null,null,null,null,null,null,null,"2006-04-12",1.8E-3]
[null,null,null,null,null,null,null,"2006-04-13",-1E-4]
[null,null,null,null,null,null,null,"2006-04-14",2.8000000000000004E-3]
[null,null,null,null,null,null,null,"2006-04-15",-4.6999999999999993E-3]
[null,null,null,null,null,null,null,"2006-04-16",-1.2199999999999999E-2]
[null,null,null,null,null,null,null,"2006-04-17",-1.2199999999999999E-2]
[null,null,null,null,null,null,null,"2006-04-18",8.9999999999999998E-4]
[null,null,null,null,null,null,null,"2006-04-19",-6.0000000000000001E-3]
[null,null,null,null,null,null,null,"2006-04-20",-4.5999999999999999E-3]
[null,null,null,null,null,null,null,"2006-04-21",-3.5999999999999999E-3]
[null,null,null,null,null,null,null,"2006-04-22",5.0000000000000001E-4]
[null,null,null,null,null,null,null,"2006-04-23",5.0000000000000001E-4]
[null,null,null,null,null,null,null,"2006-04-24",5.0000000000000001E-4]
[null,null,null,null,null,null,null,"2006-04-25",-1.4000000000000002E-3]
[null,null,null,null,null,null,null,"2006-04-26",1.9E-3]
[null,null,null,null,null,null,null,"2006-04-27",1.34E-2]
[null,null,null,null,null,null,null,"2006-04-28",1.61E-2]
[null,null,null,null,null,null,null,"2006-04-29",1.29E-2]
[null,null,null,null,null,null,null,"2006-04-30",1.1399999999999999E-2]
[null,null,null,null,null,null,null,"2006-05-01",1.1399999999999999E-2]
[null,null,null,null,null,null,null,"2006-05-02",1.1399999999999999E-2]
[null,null,null,null,null,null,null,"2006-05-03",1.3100000000000001E-2]
[null,null,null,null,null,null,null,"2006-05-04",1.37E-2]
[null,null,null,null,null,null,null,"2006-05-05",1.89E-2]
[null,null,null,null,null,null,null,"2006-05-06",1.38E-2]
[null,null,null,null,null,null,null,"2006-05-07",1.3500000000000002E-2]
[null,null,null,null,null,null,null,"2006-05-08",1.3500000000000002E-2]
[null,null,null,null,null,null,null,"2006-05-09",5.1000000000000004E-3]
[null,null,null,null,null,null,null,"2006-05-10",-1E-4]
[null,null,null,null,null,null,null,"2006-05-11",-4.5000000000000005E-3]
[null,null,null,null,null,null,null,"2006-05-12",2.2000000000000001E-3]
[null,null,null,null,null,null,null,"2006-05-13",1.3600000000000001E-2]
[null,null,null,null,null,null,null,"2006-05-14",1.1599999999999999E-2]
[null,null,null,null,null,null,null,"2006-05-15",1.1599999999999999E-2]
[null,null,null,null,null,null,null,"2006-05-16",3.2199999999999999E-2]
[null,null,null,null,null,null,null,"2006-05-17",2.7099999999999999E-2]
[null,null,null,null,null,null,null,"2006-05-18",4.0099999999999997E-2]
[null,null,null,null,null,null,null,"2006-05-19",4.7500000000000001E-2]
[null,null,null,null,null,null,null,"2006-05-20",4.9400000000000006E-2]
[null,null,null,null,null,null,null,"2006-05-21",4.9400000000000006E-2]
[null,null,null,null,null,null,null,"2006-05-22",4.9400000000000006E-2]
[null,null,null,null,null,null,null,"2006-05-23",6.7199999999999996E-2]
[null,null,null,null,null,null,null,"2006-05-24",6.9099999999999995E-2]
[null,null,null,null,null,null,null,"2006-05-25",8.14E-2]
[null,null,null,null,null,null,null,"2006-05-26",8.0700000000000008E-2]
[null,null,null,null,null,null,null,"2006-05-27",6.2199999999999998E-2]
[null,null,null,null,null,null,null,"2006-05-28",6.13E-2]
[null,null,null,null,null,null,null,"2006-05-29",6.13E-2]
[null,null,null,null,null,null,null,"2006-05-30",6.13E-2]
[null,null,null,null,null,null,null,"2006-05-31",6.4100000000000004E-2]
[null,null,null,null,null,null,null,"2006-06-01",6.2899999999999998E-2]
[null,null,null,null,null,null,null,"2006-06-02",6.2E-2]
[null,null,null,null,null,null,null,"2006-06-03",4.8899999999999999E-2]
[null,null,null,null,null,null,null,"2006-06-04",5.1399999999999994E-2]
[null,null,null,null,null,null,null,"2006-06-05",5.1399999999999994E-2]
[null,null,null,null,null,null,null,"2006-06-06",4.8399999999999999E-2]
[null,null,null,null,null,null,null,"2006-06-07",6.0100000000000001E-2]
[null,null,null,null,null,null,null,"2006-06-08",6.4699999999999994E-2]
[null,null,null,null,null,null,null,"2006-06-09",6.9599999999999995E-2]
[null,null,null,null,null,null,null,"2006-06-10",6.3299999999999995E-2]
[null,null,null,null,null,null,null,"2006-06-11",6.88E-2]
[null,null,null,null,null,null,null,"2006-06-12",6.88E-2]
[null,null,null,null,null,null,null,"2006-06-13",7.9000000000000001E-2]
[null,null,null,null,null,null,null,"2006-06-14",9.5299999999999996E-2]
[null,null,null,null,null,null,null,"2006-06-15",0.10099999999999999]
[null,null,null,null,null,null,null,"2006-06-16",0.10039999999999999]
[null,null,null,null,null,null,null,"2006-06-17",0.1]
[null,null,null,null,null,null,null,"2006-06-18",0.10210000000000001]
[null,null,null,null,null,null,null,"2006-06-19",0.10210000000000001]
[null,null,null,null,null,null,null,"2006-06-20",0.10210000000000001]
[null,null,null,null,null,null,null,"2006-06-21",0.1074]
[null,null,null,null,null,null,null,"2006-06-22",0.10880000000000001]
[null,null,null,null,null,null,null,"2006-06-23",0.11289999999999999]
[null,null,null,null,null,null,null,"2006-06-24",0.1241]
[null,null,null,null,null,null,null,"2006-06-25",0.12359999999999999]
[null,null,null,null,null,null,null,"2006-06-26",0.12359999999999999]
[null,null,null,null,null,null,null,"2006-06-27",0.12359999999999999]
[null,null,null,null,null,null,null,"2006-06-28",0.12770000000000001]
[null,null,null,null,null,null,null,"2006-06-29",0.13150000000000001]
[null,null,null,null,null,null,null,"2006-06-30",0.12920000000000001]
[null,null,null,null,null,null,null,"2006-07-01",0.10970000000000001]
[null,null,null,null,null,null,null,"2006-07-02",0.1094]
[null,null,null,null,null,null,null,"2006-07-03",0.1094]
[null,null,null,null,null,null,null,"2006-07-04",0.1094]
[null,null,null,null,null,null,null,"2006-07-05",0.1094]
[null,null,null,null,null,null,null,"2006-07-06",0.1012]
[null,null,null,null,null,null,null,"2006-07-07",9.5799999999999996E-2]
[null,null,null,null,null,null,null,"2006-07-08",8.2699999999999996E-2]
[null,null,null,null,null,null,null,"2006-07-09",8.3599999999999994E-2]
[null,null,null,null,null,null,null,"2006-07-10",8.3599999999999994E-2]
[null,null,null,null,null,null,null,"2006-07-11",6.9000000000000006E-2]
[null,null,null,null,null,null,null,"2006-07-12",7.0499999999999993E-2]
[null,null,null,null,null,null,null,"2006-07-13",8.1500000000000003E-2]
[null,null,null,null,null,null,null,"2006-07-14",8.9399999999999993E-2]
[null,null,null,null,null,null,null,"2006-07-15",9.4600000000000004E-2]
[null,null,null,null,null,null,null,"2006-07-16",9.3399999999999997E-2]
[null,null,null,null,null,null,null,"2006-07-17",9.3399999999999997E-2]
[null,null,null,null,null,null,null,"2006-07-18",9.6300000000000011E-2]
[null,null,null,null,null,null,null,"2006-07-19",9.1199999999999989E-2]
[null,null,null,null,null,null,null,"2006-07-20",9.01E-2]
[null,null,null,null,null,null,null,"2006-07-21",9.01E-2]
[null,null,null,null,null,null,null,"2006-07-22",6.8099999999999994E-2]
[null,null,null,null,null,null,null,"2006-07-23",6.6400000000000001E-2]
[null,null,null,null,null,null,null,"2006-07-24",6.6400000000000001E-2]
[null,null,null,null,null,null,null,"2006-07-25",5.7999999999999996E-2]
[null,null,null,null,null,null,null,"2006-07-26",6.1799999999999994E-2]
[null,null,null,null,null,null,null,"2006-07-27",6.4699999999999994E-2]
[null,null,null,null,null,null,null,"2006-07-28",5.5999999999999994E-2]
[null,null,null,null,null,null,null,"2006-07-29",4.9599999999999998E-2]
[null,null,null,null,null,null,null,"2006-07-30",5.0900000000000001E-2]
[null,null,null,null,null,null,null,"2006-07-31",5.0900000000000001E-2]
[null,null,null,null,null,null,null,"2006-08-01",5.1100000000000007E-2]
[null,null,null,null,null,null,null,"2006-08-02",5.5500000000000001E-2]
[null,null,null,null,null,null,null,"2006-08-03",5.3499999999999999E-2]
[null,null,null,null,null,null,null,"2006-08-04",4.7300000000000002E-2]
[null,null,null,null,null,null,null,"2006-08-05",3.5699999999999996E-2]
[null,null,null,null,null,null,null,"2006-08-06",3.56E-2]
[null,null,null,null,null,null,null,"2006-08-07",3.56E-2]
[null,null,null,null,null,null,null,"2006-08-08",3.56E-2]
[null,null,null,null,null,null,null,"2006-08-09",3.4599999999999999E-2]
[null,null,null,null,null,null,null,"2006-08-10",2.52E-2]
[null,null,null,null,null,null,null,"2006-08-11",2.7699999999999999E-2]
[null,null,null,null,null,null,null,"2006-08-12",2.52E-2]
[null,null,null,null,null,null,null,"2006-08-13",2.75E-2]
[null,null,null,null,null,null,null,"2006-08-14",2.75E-2]
[null,null,null,null,null,null,null,"2006-08-15",2.7999999999999997E-2]
[null,null,null,null,null,null,null,"2006-08-16",2.3300000000000001E-2]
[null,null,null,null,null,null,null,"2006-08-17",2.3799999999999998E-2]
[null,null,null,null,null,null,null,"2006-08-18",2.7400000000000001E-2]
[null,null,null,null,null,null,null,"2006-08-19",2.7300000000000001E-2]
[null,null,null,null,null,null,null,"2006-08-20",2.63E-2]
[null,null,null,null,null,null,null,"2006-08-21",2.63E-2]
[null,null,null,null,null,null,null,"2006-08-22",2.63E-2]
[null,null,null,null,null,null,null,"2006-08-23",2.53E-2]
[null,null,null,null,null,null,null,"2006-08-24",3.1300000000000001E-2]
[null,null,null,null,null,null,null,"2006-08-25",4.0300000000000002E-2]
[null,null,null,null,null,null,null,"2006-08-26",5.1900000000000002E-2]
[null,null,null,null,null,null,null,"2006-08-27",5.16E-2]
[null,null,null,null,null,null,null,"2006-08-28",5.16E-2]
[null,null,null,null,null,null,null,"2006-08-29",4.4600000000000001E-2]
[null,null,null,null,null,null,null,"2006-08-30",4.2000000000000003E-2]
[null,null,null,null,null,null,null,"2006-08-31",4.0099999999999997E-2]
[null,null,null,null,null,null,null,"2006-09-01",4.1599999999999998E-2]
[null,null,null,null,null,null,null,"2006-09-02",4.3499999999999997E-2]
[null,null,null,null,null,null,null,"2006-09-03",4.5100000000000001E-2]
[null,null,null,null,null,null,null,"2006-09-04",4.5100000000000001E-2]
[null,null,null,null,null,null,null,"2006-09-05",4.5100000000000001E-2]
[null,null,null,null,null,null,null,"2006-09-06",3.5699999999999996E-2]
[null,null,null,null,null,null,null,"2006-09-07",4.1500000000000002E-2]
[null,null,null,null,null,null,null,"2006-09-08",4.7100000000000003E-2]
[null,null,null,null,null,null,null,"2006-09-09",4.3299999999999998E-2]
[null,null,null,null,null,null,null,"2006-09-10",3.6200000000000003E-2]
[null,null,null,null,null,null,null,"2006-09-11",3.6200000000000003E-2]
[null,null,null,null,null,null,null,"2006-09-12",4.5499999999999999E-2]
[null,null,null,null,null,null,null,"2006-09-13",4.3400000000000001E-2]
[null,null,null,null,null,null,null,"2006-09-14",4.5700000000000005E-2]
[null,null,null,null,null,null,null,"2006-09-15",4.4900000000000002E-2]
[null,null,null,null,null,null,null,"2006-09-16",3.95E-2]
[null,null,null,null,null,null,null,"2006-09-17",3.85E-2]
[null,null,null,null,null,null,null,"2006-09-18",3.85E-2]
[null,null,null,null,null,null,null,"2006-09-19",4.0599999999999997E-2]
[null,null,null,null,null,null,null,"2006-09-20",4.3899999999999995E-2]
[null,null,null,null,null,null,null,"2006-09-21",4.2999999999999997E-2]
[null,null,null,null,null,null,null,"2006-09-22",5.1299999999999998E-2]
[null,null,null,null,null,null,null,"2006-09-23",5.4400000000000004E-2]
[null,null,null,null,null,null,null,"2006-09-24",5.5500000000000001E-2]
[null,null,null,null,null,null,null,"2006-09-25",5.5500000000000001E-2]
[null,null,null,null,null,null,null,"2006-09-26",5.6900000000000006E-2]
[null,null,null,null,null,null,null,"2006-09-27",5.3499999999999999E-2]
[null,null,null,null,null,null,null,"2006-09-28",4.7400000000000005E-2]
[null,null,null,null,null,null,null,"2006-09-29",4.53E-2]
[null,null,null,null,null,null,null,"2006-09-30",4.5700000000000005E-2]
[null,null,null,null,null,null,null,"2006-10-01",4.6399999999999997E-2]
[null,null,null,null,null,null,null,"2006-10-02",4.6399999999999997E-2]
[null,null,null,null,null,null,null,"2006-10-03",4.4699999999999997E-2]
[null,null,null,null,null,null,null,"2006-10-04",4.6900000000000004E-2]
[null,null,null,null,null,null,null,"2006-10-05",4.9599999999999998E-2]
[null,null,null,null,null,null,null,"2006-10-06",4.3299999999999998E-2]
[null,null,null,null,null,null,null,"2006-10-07",4.0099999999999997E-2]
[null,null,null,null,null,null,null,"2006-10-08",0.04]
[null,null,null,null,null,null,null,"2006-10-09",0.04]
[null,null,null,null,null,null,null,"2006-10-10",0.04]
[null,null,null,null,null,null,null,"2006-10-11",3.6499999999999998E-2]
[null,null,null,null,null,null,null,"2006-10-12",3.8800000000000001E-2]
[null,null,null,null,null,null,null,"2006-10-13",3.2599999999999997E-2]
[null,null,null,null,null,null,null,"2006-10-14",2.5000000000000001E-2]
[null,null,null,null,null,null,null,"2006-10-15",2.69E-2]
[null,null,null,null,null,null,null,"2006-10-16",2.69E-2]
[null,null,null,null,null,null,null,"2006-10-17",2.69E-2]
[null,null,null,null,null,null,null,"2006-10-18",2.8199999999999999E-2]
[null,null,null,null,null,null,null,"2006-10-19",2.6099999999999998E-2]
[null,null,null,null,null,null,null,"2006-10-20",2.69E-2]
[null,null,null,null,null,null,null,"2006-10-21",2.2599999999999999E-2]
[null,null,null,null,null,null,null,"2006-10-22",2.2799999999999997E-2]
[null,null,null,null,null,null,null,"2006-10-23",2.2799999999999997E-2]
[null,null,null,null,null,null,null,"2006-10-24",2.3099999999999999E-2]
[null,null,null,null,null,null,null,"2006-10-25",2.4500000000000001E-2]
[null,null,null,null,null,null,null,"2006-10-26",2.4500000000000001E-2]
[null,null,null,null,null,null,null,"2006-10-27",1.6899999999999998E-2]
[null,null,null,null,null,null,null,"2006-10-28",1.09E-2]
[null,null,null,null,null,null,null,"2006-10-29",1.1000000000000001E-2]
[null,null,null,null,null,null,null,"2006-10-30",1.1000000000000001E-2]
[null,null,null,null,null,null,null,"2006-10-31",1.1299999999999999E-2]
[null,null,null,null,null,null,null,"2006-11-01",9.1999999999999998E-3]
[null,null,null,null,null,null,null,"2006-11-02",7.4000000000000003E-3]
[null,null,null,null,null,null,null,"2006-11-03",5.0000000000000001E-3]
[null,null,null,null,null,null,null,"2006-11-04",7.4999999999999997E-3]
[null,null,null,null,null,null,null,"2006-11-05",7.9000000000000008E-3]
[null,null,null,null,null,null,null,"2006-11-06",7.9000000000000008E-3]
[null,null,null,null,null,null,null,"2006-11-07",7.9000000000000008E-3]
[null,null,null,null,null,null,null,"2006-11-08",2.3999999999999998E-3]
[null,null,null,null,null,null,null,"2006-11-09",-1E-4]
[null,null,null,null,null,null,null,"2006-11-10",-5.5000000000000005E-3]
[null,null,null,null,null,null,null,"2006-11-11",-1.1000000000000001E-3]
[null,null,null,null,null,null,null,"2006-11-12",-1.1000000000000001E-3]
[null,null,null,null,null,null,null,"2006-11-13",-1.1000000000000001E-3]
[null,null,null,null,null,null,null,"2006-11-14",-1.1000000000000001E-3]
[null,null,null,null,null,null,null,"2006-11-15",-1.2999999999999999E-3]
[null,null,null,null,null,null,null,"2006-11-16",-2.7000000000000001E-3]
[null,null,null,null,null,null,null,"2006-11-17",-8.0000000000000004E-4]
[null,null,null,null,null,null,null,"2006-11-18",3.4000000000000002E-3]
[null,null,null,null,null,null,null,"2006-11-19",3.4999999999999996E-3]
[null,null,null,null,null,null,null,"2006-11-20",3.4999999999999996E-3]
[null,null,null,null,null,null,null,"2006-11-21",2.7000000000000001E-3]
[null,null,null,null,null,null,null,"2006-11-22",2.5999999999999999E-3]
[null,null,null,null,null,null,null,"2006-11-23",2.0999999999999999E-3]
[null,null,null,null,null,null,null,"2006-11-24",2.3999999999999998E-3]
[null,null,null,null,null,null,null,"2006-11-25",9.0000000000000011E-3]
[null,null,null,null,null,null,null,"2006-11-26",1.0200000000000001E-2]
[null,null,null,null,null,null,null,"2006-11-27",1.0200000000000001E-2]
[null,null,null,null,null,null,null,"2006-11-28",1.9900000000000001E-2]
[null,null,null,null,null,null,null,"2006-11-29",1.95E-2]
[null,null,null,null,null,null,null,"2006-11-30",1.1599999999999999E-2]
[null,null,null,null,null,null,null,"2006-12-01",9.3999999999999986E-3]
[null,null,null,null,null,null,null,"2006-12-02",9.0000000000000011E-3]
[null,null,null,null,null,null,null,"2006-12-03",8.3999999999999995E-3]
[null,null,null,null,null,null,null,"2006-12-04",8.3999999999999995E-3]
[null,null,null,null,null,null,null,"2006-12-05",8.0000000000000002E-3]
[null,null,null,null,null,null,null,"2006-12-06",2.0999999999999999E-3]
[null,null,null,null,null,null,null,"2006-12-07",2.5000000000000001E-3]
[null,null,null,null,null,null,null,"2006-12-08",2.8000000000000004E-3]
[null,null,null,null,null,null,null,"2006-12-09",2.8000000000000004E-3]
[null,null,null,null,null,null,null,"2006-12-10",2.3999999999999998E-3]
[null,null,null,null,null,null,null,"2006-12-11",2.3999999999999998E-3]
[null,null,null,null,null,null,null,"2006-12-12",-1.2999999999999999E-3]
[null,null,null,null,null,null,null,"2006-12-13",-1.4000000000000002E-3]
[null,null,null,null,null,null,null,"2006-12-14",-1.1000000000000001E-3]
[null,null,null,null,null,null,null,"2006-12-15",-2.3E-3]
[null,null,null,null,null,null,null,"2006-12-16",-6.4000000000000003E-3]
[null,null,null,null,null,null,null,"2006-12-17",-6.8999999999999999E-3]
[null,null,null,null,null,null,null,"2006-12-18",-6.8999999999999999E-3]
[null,null,null,null,null,null,null,"2006-12-19",-9.8999999999999991E-3]
[null,null,null,null,null,null,null,"2006-12-20",-1.6399999999999998E-2]
[null,null,null,null,null,null,null,"2006-12-21",-2.2799999999999997E-2]
[null,null,null,null,null,null,null,"2006-12-22",-2.46E-2]
[null,null,null,null,null,null,null,"2006-12-23",-2.4E-2]
[null,null,null,null,null,null,null,"2006-12-24",-2.35E-2]
[null,null,null,null,null,null,null,"2006-12-25",-2.35E-2]
[null,null,null,null,null,null,null,"2006-12-26",-2.35E-2]
[null,null,null,null,null,null,null,"2006-12-27",-2.4900000000000002E-2]
[null,null,null,null,null,null,null,"2006-12-28",-2.18E-2]
[null,null,null,null,null,null,null,"2006-12-29",-1.9099999999999999E-2]
[null,null,null,null,null,null,null,"2006-12-30",-1.9900000000000001E-2]
[null,null,null,null,null,null,null,"2006-12-31",-1.9900000000000001E-2]
[null,null,null,null,null,null,null,"2007-01-01",-1.9900000000000001E-2]
[null,null,null,null,null,null,null,"2007-01-02",-1.9900000000000001E-2]
[null,null,null,null,null,null,null,"2007-01-03",-2.3099999999999999E-2]
[null,null,null,null,null,null,null,"2007-01-04",-2.81E-2]
[null,null,null,null,null,null,null,"2007-01-05",-2.81E-2]
[null,null,null,null,null,null,null,"2007-01-06",-2.2599999999999999E-2]
[null,null,null,null,null,null,null,"2007-01-07",-2.2000000000000002E-2]
[null,null,null,null,null,null,null,"2007-01-08",-2.2000000000000002E-2]
[null,null,null,null,null,null,null,"2007-01-09",-2.2000000000000002E-2]
[null,null,null,null,null,null,null,"2007-01-10",-1.7500000000000002E-2]
[null,null,null,null,null,null,null,"2007-01-11",-1.1399999999999999E-2]
[null,null,null,null,null,null,null,"2007-01-12",-1.9E-2]
[null,null,null,null,null,null,null,"2007-01-13",-2.3399999999999997E-2]
[null,null,null,null,null,null,null,"2007-01-14",-2.29E-2]
[null,null,null,null,null,null,null,"2007-01-15",-2.29E-2]
[null,null,null,null,null,null,null,"2007-01-16",-2.29E-2]
[null,null,null,null,null,null,null,"2007-01-17",-2.2599999999999999E-2]
[null,null,null,null,null,null,null,"2007-01-18",-2.0499999999999997E-2]
[null,null,null,null,null,null,null,"2007-01-19",-0.02]
[null,null,null,null,null,null,null,"2007-01-20",-1.78E-2]
[null,null,null,null,null,null,null,"2007-01-21",-1.77E-2]
[null,null,null,null,null,null,null,"2007-01-22",-1.77E-2]
[null,null,null,null,null,null,null,"2007-01-23",-1.2800000000000001E-2]
[null,null,null,null,null,null,null,"2007-01-24",-5.1999999999999998E-3]
[null,null,null,null,null,null,null,"2007-01-25",-3.5999999999999999E-3]
[null,null,null,null,null,null,null,"2007-01-26",-9.1000000000000004E-3]
[null,null,null,null,null,null,null,"2007-01-27",-5.0000000000000001E-3]
[null,null,null,null,null,null,null,"2007-01-28",-3.2000000000000002E-3]
[null,null,null,null,null,null,null,"2007-01-29",-3.2000000000000002E-3]
[null,null,null,null,null,null,null,"2007-01-30",-2.3999999999999998E-3]
[null,null,null,null,null,null,null,"2007-01-31",-2.5999999999999999E-3]
[null,null,null,null,null,null,null,"2007-02-01",-5.5000000000000005E-3]
[null,null,null,null,null,null,null,"2007-02-02",-9.3999999999999986E-3]
[null,null,null,null,null,null,null,"2007-02-03",-1.0800000000000001E-2]
[null,null,null,null,null,null,null,"2007-02-04",-1.0500000000000001E-2]
[null,null,null,null,null,null,null,"2007-02-05",-1.0500000000000001E-2]
[null,null,null,null,null,null,null,"2007-02-06",-1.5900000000000001E-2]
[null,null,null,null,null,null,null,"2007-02-07",-1.21E-2]
[null,null,null,null,null,null,null,"2007-02-08",-9.3999999999999986E-3]
[null,null,null,null,null,null,null,"2007-02-09",-8.8000000000000005E-3]
[null,null,null,null,null,null,null,"2007-02-10",-1.2E-2]
[null,null,null,null,null,null,null,"2007-02-11",-1.03E-2]
[null,null,null,null,null,null,null,"2007-02-12",-1.03E-2]
[null,null,null,null,null,null,null,"2007-02-13",-1.01E-2]
[null,null,null,null,null,null,null,"2007-02-14",-1.3600000000000001E-2]
[null,null,null,null,null,null,null,"2007-02-15",-1.49E-2]
[null,null,null,null,null,null,null,"2007-02-16",-1.5300000000000001E-2]
[null,null,null,null,null,null,null,"2007-02-17",-1.44E-2]
[null,null,null,null,null,null,null,"2007-02-18",-1.43E-2]
[null,null,null,null,null,null,null,"2007-02-19",-1.43E-2]
[null,null,null,null,null,null,null,"2007-02-20",-1.43E-2]
[null,null,null,null,null,null,null,"2007-02-21",-1.47E-2]
[null,null,null,null,null,null,null,"2007-02-22",-1.54E-2]
[null,null,null,null,null,null,null,"2007-02-23",-1.66E-2]
[null,null,null,null,null,null,null,"2007-02-24",-1.4800000000000001E-2]
[null,null,null,null,null,null,null,"2007-02-25",-1.32E-2]
[null,null,null,null,null,null,null,"2007-02-26",-1.32E-2]
[null,null,null,null,null,null,null,"2007-02-27",-1.55E-2]
[null,null,null,null,null,null,null,"2007-02-28",-1.03E-2]
[null,null,null,null,null,null,null,"2007-03-01",-6.0999999999999995E-3]
[null,null,null,null,null,null,null,"2007-03-02",-2.9999999999999997E-4]
[null,null,null,null,null,null,null,"2007-03-03",-3.9000000000000003E-3]
[null,null,null,null,null,null,null,"2007-03-04",-6.0000000000000001E-3]
[null,null,null,null,null,null,null,"2007-03-05",-6.0000000000000001E-3]
[null,null,null,null,null,null,null,"2007-03-06",-4.5999999999999999E-3]
[null,null,null,null,null,null,null,"2007-03-07",-1.6200000000000003E-2]
[null,null,null,null,null,null,null,"2007-03-08",-1.7299999999999999E-2]
[null,null,null,null,null,null,null,"2007-03-09",-1.8000000000000002E-2]
[null,null,null,null,null,null,null,"2007-03-10",-2.07E-2]
[null,null,null,null,null,null,null,"2007-03-11",-2.3900000000000001E-2]
[null,null,null,null,null,null,null,"2007-03-12",-2.3900000000000001E-2]
[null,null,null,null,null,null,null,"2007-03-13",-2.6200000000000001E-2]
[null,null,null,null,null,null,null,"2007-03-14",-2.52E-2]
[null,null,null,null,null,null,null,"2007-03-15",-2.3099999999999999E-2]
[null,null,null,null,null,null,null,"2007-03-16",-2.7300000000000001E-2]
[null,null,null,null,null,null,null,"2007-03-17",-2.3900000000000001E-2]
[null,null,null,null,null,null,null,"2007-03-18",-2.35E-2]
[null,null,null,null,null,null,null,"2007-03-19",-2.35E-2]
[null,null,null,null,null,null,null,"2007-03-20",-2.35E-2]
[null,null,null,null,null,null,null,"2007-03-21",-3.1400000000000004E-2]
[null,null,null,null,null,null,null,"2007-03-22",-3.8300000000000001E-2]
[null,null,null,null,null,null,null,"2007-03-23",-4.1700000000000001E-2]
[null,null,null,null,null,null,null,"2007-03-24",-4.2599999999999999E-2]
[null,null,null,null,null,null,null,"2007-03-25",0.19750000000000001]
[null,null,null,null,null,null,null,"2007-03-26",-4.07E-2]
[null,null,null,null,null,null,null,"2007-03-27",-4.1799999999999997E-2]
[null,null,null,null,null,null,null,"2007-03-28",-4.24E-2]
[null,null,null,null,null,null,null,"2007-03-29",2.1283000000000003]
[null,null,null,null,null,null,null,"2007-03-30",-5.7599999999999998E-2]
[null,null,null,null,null,null,null,"2007-03-31",-4.3499999999999997E-2]
[null,null,null,null,null,null,null,"2007-04-01",-4.4900000000000002E-2]
[null,null,null,null,null,null,null,"2007-04-02",-4.4900000000000002E-2]
[null,null,null,null,null,null,null,"2007-04-03",-4.5400000000000003E-2]
[null,null,null,null,null,null,null,"2007-04-04",-5.4299999999999994E-2]
[null,null,null,null,null,null,null,"2007-04-05",-5.3200000000000004E-2]
[null,null,null,null,null,null,null,"2007-04-06",-5.5800000000000002E-2]
[null,null,null,null,null,null,null,"2007-04-07",-6.3200000000000006E-2]
[null,null,null,null,null,null,null,"2007-04-08",-7.4900000000000008E-2]
[null,null,null,null,null,null,null,"2007-04-09",-7.4900000000000008E-2]
[null,null,null,null,null,null,null,"2007-04-10",-7.5899999999999995E-2]
[null,null,null,null,null,null,null,"2007-04-11",-8.2799999999999999E-2]
[null,null,null,null,null,null,null,"2007-04-12",-7.7800000000000008E-2]
[null,null,null,null,null,null,null,"2007-04-13",-7.8200000000000006E-2]
[null,null,null,null,null,null,null,"2007-04-14",-8.4100000000000008E-2]
[null,null,null,null,null,null,null,"2007-04-15",-8.4100000000000008E-2]
[null,null,null,null,null,null,null,"2007-04-16",-8.4100000000000008E-2]
[null,null,null,null,null,null,null,"2007-04-17",-8.4900000000000003E-2]
[null,null,null,null,null,null,null,"2007-04-18",-9.5000000000000001E-2]
[null,null,null,null,null,null,null,"2007-04-19",-8.539999999999999E-2]
[null,null,null,null,null,null,null,"2007-04-20",-8.5900000000000004E-2]
[null,null,null,null,null,null,null,"2007-04-21",-9.1899999999999996E-2]
[null,null,null,null,null,null,null,"2007-04-22",-9.2399999999999996E-2]
[null,null,null,null,null,null,null,"2007-04-23",-9.2399999999999996E-2]
[null,null,null,null,null,null,null,"2007-04-24",-9.4899999999999998E-2]
[null,null,null,null,null,null,null,"2007-04-25",-9.1600000000000001E-2]
[null,null,null,null,null,null,null,"2007-04-26",-0.10039999999999999]
[null,null,null,null,null,null,null,"2007-04-27",-0.1105]
[null,null,null,null,null,null,null,"2007-04-28",-0.1115]
[null,null,null,null,null,null,null,"2007-04-29",-0.11130000000000001]
[null,null,null,null,null,null,null,"2007-04-30",-0.11130000000000001]
[null,null,null,null,null,null,null,"2007-05-01",-0.114]
[null,null,null,null,null,null,null,"2007-05-02",-0.114]
[null,null,null,null,null,null,null,"2007-05-03",-0.124]
[null,null,null,null,null,null,null,"2007-05-04",-0.12640000000000001]
[null,null,null,null,null,null,null,"2007-05-05",-0.13119999999999998]
[null,null,null,null,null,null,null,"2007-05-06",-0.12720000000000001]
[null,null,null,null,null,null,null,"2007-05-07",-0.12720000000000001]
[null,null,null,null,null,null,null,"2007-05-08",-0.12210000000000001]
[null,null,null,null,null,null,null,"2007-05-09",-0.11779999999999999]
[null,null,null,null,null,null,null,"2007-05-10",-0.12539999999999998]
[null,null,null,null,null,null,null,"2007-05-11",-0.12359999999999999]
[null,null,null,null,null,null,null,"2007-05-12",-0.1351]
[null,null,null,null,null,null,null,"2007-05-13",-0.1459]
[null,null,null,null,null,null,null,"2007-05-14",-0.1459]
[null,null,null,null,null,null,null,"2007-05-15",-0.1573]
[null,null,null,null,null,null,null,"2007-05-16",-0.17699999999999999]
[null,null,null,null,null,null,null,"2007-05-17",-0.1754]
[null,null,null,null,null,null,null,"2007-05-18",-0.1827]
[null,null,null,null,null,null,null,"2007-05-19",-0.18989999999999999]
[null,null,null,null,null,null,null,"2007-05-20",-0.1905]
[null,null,null,null,null,null,null,"2007-05-21",-0.1905]
[null,null,null,null,null,null,null,"2007-05-22",-0.1905]
[null,null,null,null,null,null,null,"2007-05-23",-0.21510000000000001]
[null,null,null,null,null,null,null,"2007-05-24",-0.2114]
[null,null,null,null,null,null,null,"2007-05-25",-0.22070000000000001]
[null,null,null,null,null,null,null,"2007-05-26",-0.23149999999999998]
[null,null,null,null,null,null,null,"2007-05-27",-0.21859999999999999]
[null,null,null,null,null,null,null,"2007-05-28",-0.21859999999999999]
[null,null,null,null,null,null,null,"2007-05-29",-0.21859999999999999]
[null,null,null,null,null,null,null,"2007-05-30",-0.22649999999999998]
[null,null,null,null,null,null,null,"2007-05-31",-0.2223]
[null,null,null,null,null,null,null,"2007-06-01",-0.23569999999999999]
[null,null,null,null,null,null,null,"2007-06-02",-0.24100000000000002]
[null,null,null,null,null,null,null,"2007-06-03",-0.23050000000000001]
[null,null,null,null,null,null,null,"2007-06-04",-0.23050000000000001]
[null,null,null,null,null,null,null,"2007-06-05",-0.2321]
[null,null,null,null,null,null,null,"2007-06-06",-0.23149999999999998]
[null,null,null,null,null,null,null,"2007-06-07",-0.2364]
[null,null,null,null,null,null,null,"2007-06-08",-0.23430000000000001]
[null,null,null,null,null,null,null,"2007-06-09",-0.23370000000000002]
[null,null,null,null,null,null,null,"2007-06-10",-0.23350000000000001]
[null,null,null,null,null,null,null,"2007-06-11",-0.23350000000000001]
[null,null,null,null,null,null,null,"2007-06-12",-0.23350000000000001]
[null,null,null,null,null,null,null,"2007-06-13",-0.23809999999999998]
[null,null,null,null,null,null,null,"2007-06-14",-0.24199999999999999]
[null,null,null,null,null,null,null,"2007-06-15",-0.2432]
[null,null,null,null,null,null,null,"2007-06-16",-0.25120000000000003]
[null,null,null,null,null,null,null,"2007-06-17",-0.24960000000000002]
[null,null,null,null,null,null,null,"2007-06-18",-0.24960000000000002]
[null,null,null,null,null,null,null,"2007-06-19",-0.24960000000000002]
[null,null,null,null,null,null,null,"2007-06-20",-0.2591]
[null,null,null,null,null,null,null,"2007-06-21",-0.25819999999999999]
[null,null,null,null,null,null,null,"2007-06-22",-0.24489999999999998]
[null,null,null,null,null,null,null,"2007-06-23",-0.24590000000000001]
[null,null,null,null,null,null,null,"2007-06-24",-0.25429999999999997]
[null,null,null,null,null,null,null,"2007-06-25",-0.25429999999999997]
[null,null,null,null,null,null,null,"2007-06-26",-0.24809999999999999]
[null,null,null,null,null,null,null,"2007-06-27",-0.2462]
[null,null,null,null,null,null,null,"2007-06-28",-0.24329999999999999]
[null,null,null,null,null,null,null,"2007-06-29",-0.25659999999999999]
[null,null,null,null,null,null,null,"2007-06-30",-0.25540000000000002]
[null,null,null,null,null,null,null,"2007-07-01",-0.23980000000000001]
[null,null,null,null,null,null,null,"2007-07-02",-0.23980000000000001]
[null,null,null,null,null,null,null,"2007-07-03",-0.23980000000000001]
[null,null,null,null,null,null,null,"2007-07-04",-0.2404]
[null,null,null,null,null,null,null,"2007-07-05",-0.2404]
[null,null,null,null,null,null,null,"2007-07-06",-0.2351]
[null,null,null,null,null,null,null,"2007-07-07",-0.23420000000000002]
[null,null,null,null,null,null,null,"2007-07-08",-0.22289999999999999]
[null,null,null,null,null,null,null,"2007-07-09",-0.22289999999999999]
[null,null,null,null,null,null,null,"2007-07-10",-0.22949999999999998]
[null,null,null,null,null,null,null,"2007-07-11",-0.2132]
[null,null,null,null,null,null,null,"2007-07-12",-0.2104]
[null,null,null,null,null,null,null,"2007-07-13",-0.22210000000000002]
[null,null,null,null,null,null,null,"2007-07-14",-0.2281]
[null,null,null,null,null,null,null,"2007-07-15",-0.2329]
[null,null,null,null,null,null,null,"2007-07-16",-0.2329]
[null,null,null,null,null,null,null,"2007-07-17",-0.2382]
[null,null,null,null,null,null,null,"2007-07-18",-0.2447]
[null,null,null,null,null,null,null,"2007-07-19",-0.23829999999999998]
[null,null,null,null,null,null,null,"2007-07-20",-0.23800000000000002]
[null,null,null,null,null,null,null,"2007-07-21",-0.23800000000000002]
[null,null,null,null,null,null,null,"2007-07-22",-0.22239999999999999]
[null,null,null,null,null,null,null,"2007-07-23",-0.22239999999999999]
[null,null,null,null,null,null,null,"2007-07-24",-0.22559999999999999]
[null,null,null,null,null,null,null,"2007-07-25",-0.21809999999999999]
[null,null,null,null,null,null,null,"2007-07-26",-0.2127]
[null,null,null,null,null,null,null,"2007-07-27",-0.19670000000000001]
[null,null,null,null,null,null,null,"2007-07-28",-0.188]
[null,null,null,null,null,null,null,"2007-07-29",-0.1822]
[null,null,null,null,null,null,null,"2007-07-30",-0.1822]
[null,null,null,null,null,null,null,"2007-07-31",-0.18719999999999998]
[null,null,null,null,null,null,null,"2007-08-01",-0.19289999999999999]
[null,null,null,null,null,null,null,"2007-08-02",-0.19089999999999999]
[null,null,null,null,null,null,null,"2007-08-03",-0.19409999999999999]
[null,null,null,null,null,null,null,"2007-08-04",-0.187]
[null,null,null,null,null,null,null,"2007-08-05",-0.17829999999999999]
[null,null,null,null,null,null,null,"2007-08-06",-0.17829999999999999]
[null,null,null,null,null,null,null,"2007-08-07",-0.17280000000000001]
[null,null,null,null,null,null,null,"2007-08-08",-0.17280000000000001]
[null,null,null,null,null,null,null,"2007-08-09",-0.18030000000000002]
[null,null,null,null,null,null,null,"2007-08-10",-0.16159999999999999]
[null,null,null,null,null,null,null,"2007-08-11",-0.15090000000000001]
[null,null,null,null,null,null,null,"2007-08-12",-0.15390000000000001]
[null,null,null,null,null,null,null,"2007-08-13",-0.15390000000000001]
[null,null,null,null,null,null,null,"2007-08-14",-0.15789999999999998]
[null,null,null,null,null,null,null,"2007-08-15",-0.15029999999999999]
[null,null,null,null,null,null,null,"2007-08-16",-0.13289999999999999]
[null,null,null,null,null,null,null,"2007-08-17",-9.849999999999999E-2]
[null,null,null,null,null,null,null,"2007-08-18",-0.10679999999999999]
[null,null,null,null,null,null,null,"2007-08-19",-0.1084]
[null,null,null,null,null,null,null,"2007-08-20",-0.1084]
[null,null,null,null,null,null,null,"2007-08-21",-0.1084]
[null,null,null,null,null,null,null,"2007-08-22",-9.0899999999999995E-2]
[null,null,null,null,null,null,null,"2007-08-23",-9.7200000000000009E-2]
[null,null,null,null,null,null,null,"2007-08-24",-9.9600000000000008E-2]
[null,null,null,null,null,null,null,"2007-08-25",-0.1125]
[null,null,null,null,null,null,null,"2007-08-26",-0.1226]
[null,null,null,null,null,null,null,"2007-08-27",-0.1226]
[null,null,null,null,null,null,null,"2007-08-28",-0.12839999999999999]
[null,null,null,null,null,null,null,"2007-08-29",-0.10880000000000001]
[null,null,null,null,null,null,null,"2007-08-30",-0.10050000000000001]
[null,null,null,null,null,null,null,"2007-08-31",-9.3200000000000005E-2]
[null,null,null,null,null,null,null,"2007-09-01",-9.9000000000000005E-2]
[null,null,null,null,null,null,null,"2007-09-02",-9.9100000000000008E-2]
[null,null,null,null,null,null,null,"2007-09-03",-9.9100000000000008E-2]
[null,null,null,null,null,null,null,"2007-09-04",-9.9100000000000008E-2]
[null,null,null,null,null,null,null,"2007-09-05",-9.8900000000000002E-2]
[null,null,null,null,null,null,null,"2007-09-06",-8.5199999999999998E-2]
[null,null,null,null,null,null,null,"2007-09-07",-9.0200000000000002E-2]
[null,null,null,null,null,null,null,"2007-09-08",-8.2200000000000009E-2]
[null,null,null,null,null,null,null,"2007-09-09",-8.2699999999999996E-2]
[null,null,null,null,null,null,null,"2007-09-10",-8.2699999999999996E-2]
[null,null,null,null,null,null,null,"2007-09-11",-8.1199999999999994E-2]
[null,null,null,null,null,null,null,"2007-09-12",-9.3000000000000013E-2]
[null,null,null,null,null,null,null,"2007-09-13",-9.3299999999999994E-2]
[null,null,null,null,null,null,null,"2007-09-14",-0.1009]
[null,null,null,null,null,null,null,"2007-09-15",-0.1105]
[null,null,null,null,null,null,null,"2007-09-16",-0.10970000000000001]
[null,null,null,null,null,null,null,"2007-09-17",-0.10970000000000001]
[null,null,null,null,null,null,null,"2007-09-18",-0.10880000000000001]
[null,null,null,null,null,null,null,"2007-09-19",-0.11320000000000001]
[null,null,null,null,null,null,null,"2007-09-20",-0.1424]
[null,null,null,null,null,null,null,"2007-09-21",-0.1487]
[null,null,null,null,null,null,null,"2007-09-22",-0.15869999999999998]
[null,null,null,null,null,null,null,"2007-09-23",-0.16170000000000001]
[null,null,null,null,null,null,null,"2007-09-24",-0.16170000000000001]
[null,null,null,null,null,null,null,"2007-09-25",-0.16059999999999999]
[null,null,null,null,null,null,null,"2007-09-26",-0.15479999999999999]
[null,null,null,null,null,null,null,"2007-09-27",-0.1668]
[null,null,null,null,null,null,null,"2007-09-28",-0.161]
[null,null,null,null,null,null,null,"2007-09-29",-0.156]
[null,null,null,null,null,null,null,"2007-09-30",-0.155]
[null,null,null,null,null,null,null,"2007-10-01",-0.155]
[null,null,null,null,null,null,null,"2007-10-02",-0.15810000000000002]
[null,null,null,null,null,null,null,"2007-10-03",-0.15770000000000001]
[null,null,null,null,null,null,null,"2007-10-04",-0.158]
[null,null,null,null,null,null,null,"2007-10-05",-0.16020000000000001]
[null,null,null,null,null,null,null,"2007-10-06",-0.16440000000000002]
[null,null,null,null,null,null,null,"2007-10-07",-0.16500000000000001]
[null,null,null,null,null,null,null,"2007-10-08",-0.16500000000000001]
[null,null,null,null,null,null,null,"2007-10-09",-0.16500000000000001]
[null,null,null,null,null,null,null,"2007-10-10",-0.17829999999999999]
[null,null,null,null,null,null,null,"2007-10-11",-0.1736]
[null,null,null,null,null,null,null,"2007-10-12",-0.17829999999999999]
[null,null,null,null,null,null,null,"2007-10-13",-0.1666]
[null,null,null,null,null,null,null,"2007-10-14",-0.16020000000000001]
[null,null,null,null,null,null,null,"2007-10-15",-0.16020000000000001]
[null,null,null,null,null,null,null,"2007-10-16",-0.16020000000000001]
[null,null,null,null,null,null,null,"2007-10-17",-0.14940000000000001]
[null,null,null,null,null,null,null,"2007-10-18",-0.15479999999999999]
[null,null,null,null,null,null,null,"2007-10-19",-0.14050000000000001]
[null,null,null,null,null,null,null,"2007-10-20",-0.14419999999999999]
[null,null,null,null,null,null,null,"2007-10-21",-0.14249999999999999]
[null,null,null,null,null,null,null,"2007-10-22",-0.14249999999999999]
[null,null,null,null,null,null,null,"2007-10-23",-0.13589999999999999]
[null,null,null,null,null,null,null,"2007-10-24",-0.14300000000000002]
[null,null,null,null,null,null,null,"2007-10-25",-0.1348]
[null,null,null,null,null,null,null,"2007-10-26",-0.1366]
[null,null,null,null,null,null,null,"2007-10-27",-0.13830000000000001]
[null,null,null,null,null,null,null,"2007-10-28",-0.13369999999999999]
[null,null,null,null,null,null,null,"2007-10-29",-0.13369999999999999]
[null,null,null,null,null,null,null,"2007-10-30",-0.13769999999999999]
[null,null,null,null,null,null,null,"2007-10-31",-0.13650000000000001]
[null,null,null,null,null,null,null,"2007-11-01",-0.13900000000000001]
[null,null,null,null,null,null,null,"2007-11-02",-0.12789999999999999]
[null,null,null,null,null,null,null,"2007-11-03",-0.12300000000000001]
[null,null,null,null,null,null,null,"2007-11-04",-0.1246]
[null,null,null,null,null,null,null,"2007-11-05",-0.1246]
[null,null,null,null,null,null,null,"2007-11-06",-0.1246]
[null,null,null,null,null,null,null,"2007-11-07",-0.12520000000000001]
[null,null,null,null,null,null,null,"2007-11-08",-0.11539999999999999]
[null,null,null,null,null,null,null,"2007-11-09",-0.10890000000000001]
[null,null,null,null,null,null,null,"2007-11-10",-9.8299999999999998E-2]
[null,null,null,null,null,null,null,"2007-11-11",-0.10189999999999999]
[null,null,null,null,null,null,null,"2007-11-12",-0.10189999999999999]
[null,null,null,null,null,null,null,"2007-11-13",-0.10189999999999999]
[null,null,null,null,null,null,null,"2007-11-14",-9.9100000000000008E-2]
[null,null,null,null,null,null,null,"2007-11-15",-0.10769999999999999]
[null,null,null,null,null,null,null,"2007-11-16",-0.1009]
[null,null,null,null,null,null,null,"2007-11-17",-0.10369999999999999]
[null,null,null,null,null,null,null,"2007-11-18",-0.10730000000000001]
[null,null,null,null,null,null,null,"2007-11-19",-0.10730000000000001]
[null,null,null,null,null,null,null,"2007-11-20",-0.1012]
[null,null,null,null,null,null,null,"2007-11-21",-9.9700000000000011E-2]
[null,null,null,null,null,null,null,"2007-11-22",-9.1199999999999989E-2]
[null,null,null,null,null,null,null,"2007-11-23",-9.1400000000000009E-2]
[null,null,null,null,null,null,null,"2007-11-24",-8.539999999999999E-2]
[null,null,null,null,null,null,null,"2007-11-25",-9.1499999999999998E-2]
[null,null,null,null,null,null,null,"2007-11-26",-9.1499999999999998E-2]
[null,null,null,null,null,null,null,"2007-11-27",-9.11E-2]
[null,null,null,null,null,null,null,"2007-11-28",-9.7299999999999998E-2]
[null,null,null,null,null,null,null,"2007-11-29",-0.1081]
[null,null,null,null,null,null,null,"2007-11-30",-0.1043]
[null,null,null,null,null,null,null,"2007-12-01",-0.1101]
[null,null,null,null,null,null,null,"2007-12-02",-0.1091]
[null,null,null,null,null,null,null,"2007-12-03",-0.1091]
[null,null,null,null,null,null,null,"2007-12-04",-0.1052]
[null,null,null,null,null,null,null,"2007-12-05",-0.1026]
[null,null,null,null,null,null,null,"2007-12-06",-0.10640000000000001]
[null,null,null,null,null,null,null,"2007-12-07",-0.11259999999999999]
[null,null,null,null,null,null,null,"2007-12-08",-0.11560000000000001]
[null,null,null,null,null,null,null,"2007-12-09",-0.11560000000000001]
[null,null,null,null,null,null,null,"2007-12-10",-0.11560000000000001]
[null,null,null,null,null,null,null,"2007-12-11",-0.11869999999999999]
[null,null,null,null,null,null,null,"2007-12-12",-0.11720000000000001]
[null,null,null,null,null,null,null,"2007-12-13",-0.11810000000000001]
[null,null,null,null,null,null,null,"2007-12-14",-0.1124]
[null,null,null,null,null,null,null,"2007-12-15",-0.11470000000000001]
[null,null,null,null,null,null,null,"2007-12-16",-0.1115]
[null,null,null,null,null,null,null,"2007-12-17",-0.1115]
[null,null,null,null,null,null,null,"2007-12-18",-0.113]
[null,null,null,null,null,null,null,"2007-12-19",-0.10970000000000001]
[null,null,null,null,null,null,null,"2007-12-20",-0.1082]
[null,null,null,null,null,null,null,"2007-12-21",-0.10460000000000001]
[null,null,null,null,null,null,null,"2007-12-22",-0.106]
[null,null,null,null,null,null,null,"2007-12-23",-0.1057]
[null,null,null,null,null,null,null,"2007-12-24",-0.1057]
[null,null,null,null,null,null,null,"2007-12-25",-0.10730000000000001]
[null,null,null,null,null,null,null,"2007-12-26",-0.10730000000000001]
[null,null,null,null,null,null,null,"2007-12-27",-0.10679999999999999]
[null,null,null,null,null,null,null,"2007-12-28",-0.10369999999999999]
[null,null,null,null,null,null,null,"2007-12-29",-0.10009999999999999]
[null,null,null,null,null,null,null,"2007-12-30",-0.10009999999999999]
[null,null,null,null,null,null,null,"2007-12-31",-0.10009999999999999]
[null,null,null,null,null,null,null,"2008-01-01",-0.10009999999999999]
[null,null,null,null,null,null,null,"2008-01-02",-0.10009999999999999]
[null,null,null,null,null,null,null,"2008-01-03",-9.7899999999999987E-2]
[null,null,null,null,null,null,null,"2008-01-04",-9.2300000000000007E-2]
[null,null,null,null,null,null,null,"2008-01-05",-9.1999999999999998E-2]
[null,null,null,null,null,null,null,"2008-01-06",-9.6199999999999994E-2]
[null,null,null,null,null,null,null,"2008-01-07",-9.6199999999999994E-2]
[null,null,null,null,null,null,null,"2008-01-08",-9.6199999999999994E-2]
[null,null,null,null,null,null,null,"2008-01-09",-0.10210000000000001]
[null,null,null,null,null,null,null,"2008-01-10",-0.1045]
[null,null,null,null,null,null,null,"2008-01-11",-0.10970000000000001]
[null,null,null,null,null,null,null,"2008-01-12",-0.1103]
[null,null,null,null,null,null,null,"2008-01-13",-0.10619999999999999]
[null,null,null,null,null,null,null,"2008-01-14",-0.10619999999999999]
[null,null,null,null,null,null,null,"2008-01-15",-0.12240000000000001]
[null,null,null,null,null,null,null,"2008-01-16",-0.1226]
[null,null,null,null,null,null,null,"2008-01-17",-0.1177]
[null,null,null,null,null,null,null,"2008-01-18",-0.1244]
[null,null,null,null,null,null,null,"2008-01-19",-0.1159]
[null,null,null,null,null,null,null,"2008-01-20",-0.11710000000000001]
[null,null,null,null,null,null,null,"2008-01-21",-0.11710000000000001]
[null,null,null,null,null,null,null,"2008-01-22",-0.11710000000000001]
[null,null,null,null,null,null,null,"2008-01-23",-0.10400000000000001]
[null,null,null,null,null,null,null,"2008-01-24",-0.109]
[null,null,null,null,null,null,null,"2008-01-25",-0.126]
[null,null,null,null,null,null,null,"2008-01-26",-0.12939999999999999]
[null,null,null,null,null,null,null,"2008-01-27",-0.13189999999999999]
[null,null,null,null,null,null,null,"2008-01-28",-0.13189999999999999]
[null,null,null,null,null,null,null,"2008-01-29",-0.1283]
[null,null,null,null,null,null,null,"2008-01-30",-0.13919999999999999]
[null,null,null,null,null,null,null,"2008-01-31",-0.14169999999999999]
[null,null,null,null,null,null,null,"2008-02-01",-0.1399]
[null,null,null,null,null,null,null,"2008-02-02",-0.14429999999999998]
[null,null,null,null,null,null,null,"2008-02-03",-0.1426]
[null,null,null,null,null,null,null,"2008-02-04",-0.1426]
[null,null,null,null,null,null,null,"2008-02-05",-0.1447]
[null,null,null,null,null,null,null,"2008-02-06",-0.13500000000000001]
[null,null,null,null,null,null,null,"2008-02-07",-0.1356]
[null,null,null,null,null,null,null,"2008-02-08",-0.1341]
[null,null,null,null,null,null,null,"2008-02-09",-0.14119999999999999]
[null,null,null,null,null,null,null,"2008-02-10",-0.1376]
[null,null,null,null,null,null,null,"2008-02-11",-0.1376]
[null,null,null,null,null,null,null,"2008-02-12",-0.14219999999999999]
[null,null,null,null,null,null,null,"2008-02-13",-0.14749999999999999]
[null,null,null,null,null,null,null,"2008-02-14",-0.14610000000000001]
[null,null,null,null,null,null,null,"2008-02-15",-0.14699999999999999]
[null,null,null,null,null,null,null,"2008-02-16",-0.1414]
[null,null,null,null,null,null,null,"2008-02-17",-0.1424]
[null,null,null,null,null,null,null,"2008-02-18",-0.1424]
[null,null,null,null,null,null,null,"2008-02-19",-0.1424]
[null,null,null,null,null,null,null,"2008-02-20",-0.14899999999999999]
[null,null,null,null,null,null,null,"2008-02-21",-0.1396]
[null,null,null,null,null,null,null,"2008-02-22",-0.14550000000000002]
[null,null,null,null,null,null,null,"2008-02-23",-0.14560000000000001]
[null,null,null,null,null,null,null,"2008-02-24",-0.1464]
[null,null,null,null,null,null,null,"2008-02-25",-0.1464]
[null,null,null,null,null,null,null,"2008-02-26",-0.1482]
[null,null,null,null,null,null,null,"2008-02-27",-0.1502]
[null,null,null,null,null,null,null,"2008-02-28",-0.16600000000000001]
[null,null,null,null,null,null,null,"2008-02-29",-0.17399999999999999]
[null,null,null,null,null,null,null,"2008-03-01",-0.17879999999999999]
[null,null,null,null,null,null,null,"2008-03-02",-0.1772]
[null,null,null,null,null,null,null,"2008-03-03",-0.1772]
[null,null,null,null,null,null,null,"2008-03-04",-0.17530000000000001]
[null,null,null,null,null,null,null,"2008-03-05",-0.17989999999999998]
[null,null,null,null,null,null,null,"2008-03-06",-0.1646]
[null,null,null,null,null,null,null,"2008-03-07",-0.1527]
[null,null,null,null,null,null,null,"2008-03-08",-0.1409]
[null,null,null,null,null,null,null,"2008-03-09",-0.13970000000000002]
[null,null,null,null,null,null,null,"2008-03-10",-0.13970000000000002]
[null,null,null,null,null,null,null,"2008-03-11",-0.15659999999999999]
[null,null,null,null,null,null,null,"2008-03-12",-0.154]
[null,null,null,null,null,null,null,"2008-03-13",-0.16]
[null,null,null,null,null,null,null,"2008-03-14",-0.16020000000000001]
[null,null,null,null,null,null,null,"2008-03-15",-0.161]
[null,null,null,null,null,null,null,"2008-03-16",-0.16339999999999999]
[null,null,null,null,null,null,null,"2008-03-17",-0.16339999999999999]
[null,null,null,null,null,null,null,"2008-03-18",-0.15720000000000001]
[null,null,null,null,null,null,null,"2008-03-19",-0.17280000000000001]
[null,null,null,null,null,null,null,"2008-03-20",-0.16949999999999998]
[null,null,null,null,null,null,null,"2008-03-21",-0.1643]
[null,null,null,null,null,null,null,"2008-03-22",-0.16289999999999999]
[null,null,null,null,null,null,null,"2008-03-23",-0.16289999999999999]
[null,null,null,null,null,null,null,"2008-03-24",-0.16510000000000002]
[null,null,null,null,null,null,null,"2008-03-25",-0.16510000000000002]
[null,null,null,null,null,null,null,"2008-03-26",-0.1552]
[null,null,null,null,null,null,null,"2008-03-27",-0.16149999999999998]
[null,null,null,null,null,null,null,"2008-03-28",-0.16550000000000001]
[null,null,null,null,null,null,null,"2008-03-29",-0.1547]
[null,null,null,null,null,null,null,"2008-03-30",-0.16829999999999998]
[null,null,null,null,null,null,null,"2008-03-31",-0.16829999999999998]
[null,null,null,null,null,null,null,"2008-04-01",-0.16219999999999998]
[null,null,null,null,null,null,null,"2008-04-02",-0.16500000000000001]
[null,null,null,null,null,null,null,"2008-04-03",-0.15890000000000001]
[null,null,null,null,null,null,null,"2008-04-04",-0.15810000000000002]
[null,null,null,null,null,null,null,"2008-04-05",-0.1618]
[null,null,null,null,null,null,null,"2008-04-06",-0.1618]
[null,null,null,null,null,null,null,"2008-04-07",-0.1618]
[null,null,null,null,null,null,null,"2008-04-08",-0.1641]
[null,null,null,null,null,null,null,"2008-04-09",-0.16250000000000001]
[null,null,null,null,null,null,null,"2008-04-10",-0.1663]
[null,null,null,null,null,null,null,"2008-04-11",-0.16850000000000001]
[null,null,null,null,null,null,null,"2008-04-12",-0.1673]
[null,null,null,null,null,null,null,"2008-04-13",-0.16190000000000002]
[null,null,null,null,null,null,null,"2008-04-14",-0.16190000000000002]
[null,null,null,null,null,null,null,"2008-04-15",-0.1618]
[null,null,null,null,null,null,null,"2008-04-16",-0.15859999999999999]
[null,null,null,null,null,null,null,"2008-04-17",-0.15990000000000001]
[null,null,null,null,null,null,null,"2008-04-18",-0.16550000000000001]
[null,null,null,null,null,null,null,"2008-04-19",-0.1671]
[null,null,null,null,null,null,null,"2008-04-20",-0.1585]
[null,null,null,null,null,null,null,"2008-04-21",-0.1585]
[null,null,null,null,null,null,null,"2008-04-22",-0.16059999999999999]
[null,null,null,null,null,null,null,"2008-04-23",-0.16089999999999999]
[null,null,null,null,null,null,null,"2008-04-24",-0.1671]
[null,null,null,null,null,null,null,"2008-04-25",-0.16420000000000001]
[null,null,null,null,null,null,null,"2008-04-26",-0.1593]
[null,null,null,null,null,null,null,"2008-04-27",-0.15890000000000001]
[null,null,null,null,null,null,null,"2008-04-28",-0.15890000000000001]
[null,null,null,null,null,null,null,"2008-04-29",-0.16250000000000001]
[null,null,null,null,null,null,null,"2008-04-30",-0.154]
[null,null,null,null,null,null,null,"2008-05-01",-0.16010000000000002]
[null,null,null,null,null,null,null,"2008-05-02",-0.1525]
[null,null,null,null,null,null,null,"2008-05-03",-0.1545]
[null,null,null,null,null,null,null,"2008-05-04",-0.1512]
[null,null,null,null,null,null,null,"2008-05-05",-0.1512]
[null,null,null,null,null,null,null,"2008-05-06",-0.1512]
[null,null,null,null,null,null,null,"2008-05-07",-0.14990000000000001]
[null,null,null,null,null,null,null,"2008-05-08",-0.1381]
[null,null,null,null,null,null,null,"2008-05-09",-0.1234]
[null,null,null,null,null,null,null,"2008-05-10",-0.12720000000000001]
[null,null,null,null,null,null,null,"2008-05-11",-0.12189999999999999]
[null,null,null,null,null,null,null,"2008-05-12",-0.12189999999999999]
[null,null,null,null,null,null,null,"2008-05-13",-0.1222]
[null,null,null,null,null,null,null,"2008-05-14",-0.1109]
[null,null,null,null,null,null,null,"2008-05-15",-0.10400000000000001]
[null,null,null,null,null,null,null,"2008-05-16",-9.8100000000000007E-2]
[null,null,null,null,null,null,null,"2008-05-17",-0.1032]
[null,null,null,null,null,null,null,"2008-05-18",-0.1009]
[null,null,null,null,null,null,null,"2008-05-19",-0.1009]
[null,null,null,null,null,null,null,"2008-05-20",-0.1038]
[null,null,null,null,null,null,null,"2008-05-21",-9.9600000000000008E-2]
[null,null,null,null,null,null,null,"2008-05-22",-9.0999999999999998E-2]
[null,null,null,null,null,null,null,"2008-05-23",-9.3699999999999992E-2]
[null,null,null,null,null,null,null,"2008-05-24",-9.4100000000000003E-2]
[null,null,null,null,null,null,null,"2008-05-25",-8.1000000000000003E-2]
[null,null,null,null,null,null,null,"2008-05-26",-8.1000000000000003E-2]
[null,null,null,null,null,null,null,"2008-05-27",-8.1000000000000003E-2]
[null,null,null,null,null,null,null,"2008-05-28",-8.3699999999999997E-2]
[null,null,null,null,null,null,null,"2008-05-29",-7.7100000000000002E-2]
[null,null,null,null,null,null,null,"2008-05-30",-9.0500000000000011E-2]
[null,null,null,null,null,null,null,"2008-05-31",-8.2100000000000006E-2]
[null,null,null,null,null,null,null,"2008-06-01",-7.5199999999999989E-2]
[null,null,null,null,null,null,null,"2008-06-02",-7.5199999999999989E-2]
[null,null,null,null,null,null,null,"2008-06-03",-7.5199999999999989E-2]
[null,null,null,null,null,null,null,"2008-06-04",-8.0500000000000002E-2]
[null,null,null,null,null,null,null,"2008-06-05",-7.9399999999999998E-2]
[null,null,null,null,null,null,null,"2008-06-06",-9.3800000000000008E-2]
[null,null,null,null,null,null,null,"2008-06-07",-0.1043]
[null,null,null,null,null,null,null,"2008-06-08",-0.11539999999999999]
[null,null,null,null,null,null,null,"2008-06-09",-0.11539999999999999]
[null,null,null,null,null,null,null,"2008-06-10",-0.1234]
[null,null,null,null,null,null,null,"2008-06-11",-0.1183]
[null,null,null,null,null,null,null,"2008-06-12",-0.1193]
[null,null,null,null,null,null,null,"2008-06-13",-0.12429999999999999]
[null,null,null,null,null,null,null,"2008-06-14",-0.122]
[null,null,null,null,null,null,null,"2008-06-15",-0.1106]
[null,null,null,null,null,null,null,"2008-06-16",-0.1106]
[null,null,null,null,null,null,null,"2008-06-17",-0.12279999999999999]
[null,null,null,null,null,null,null,"2008-06-18",-0.13789999999999999]
[null,null,null,null,null,null,null,"2008-06-19",-0.1285]
[null,null,null,null,null,null,null,"2008-06-20",-0.12330000000000001]
[null,null,null,null,null,null,null,"2008-06-21",-0.1338]
[null,null,null,null,null,null,null,"2008-06-22",-0.13639999999999999]
[null,null,null,null,null,null,null,"2008-06-23",-0.13639999999999999]
[null,null,null,null,null,null,null,"2008-06-24",-0.11849999999999999]
[null,null,null,null,null,null,null,"2008-06-25",-0.10830000000000001]
[null,null,null,null,null,null,null,"2008-06-26",-9.2499999999999999E-2]
[null,null,null,null,null,null,null,"2008-06-27",-7.5399999999999995E-2]
[null,null,null,null,null,null,null,"2008-06-28",-1.7899999999999999E-2]
[null,null,null,null,null,null,null,"2008-06-29",-1.9199999999999998E-2]
[null,null,null,null,null,null,null,"2008-06-30",-1.9199999999999998E-2]
[null,null,null,null,null,null,null,"2008-07-01",-1.9199999999999998E-2]
[null,null,null,null,null,null,null,"2008-07-02",-2.3E-2]
[null,null,null,null,null,null,null,"2008-07-03",-7.1599999999999997E-2]
[null,null,null,null,null,null,null,"2008-07-04",-0.1075]
[null,null,null,null,null,null,null,"2008-07-05",-0.11220000000000001]
[null,null,null,null,null,null,null,"2008-07-06",-0.1091]
[null,null,null,null,null,null,null,"2008-07-07",-0.1091]
[null,null,null,null,null,null,null,"2008-07-08",-0.12390000000000001]
[null,null,null,null,null,null,null,"2008-07-09",-0.1076]
[null,null,null,null,null,null,null,"2008-07-10",-0.11810000000000001]
[null,null,null,null,null,null,null,"2008-07-11",-0.10009999999999999]
[null,null,null,null,null,null,null,"2008-07-12",-8.9900000000000008E-2]
[null,null,null,null,null,null,null,"2008-07-13",-9.06E-2]
[null,null,null,null,null,null,null,"2008-07-14",-9.06E-2]
[null,null,null,null,null,null,null,"2008-07-15",-0.10349999999999999]
[null,null,null,null,null,null,null,"2008-07-16",-8.5099999999999995E-2]
[null,null,null,null,null,null,null,"2008-07-17",-8.4199999999999997E-2]
[null,null,null,null,null,null,null,"2008-07-18",-8.8599999999999998E-2]
[null,null,null,null,null,null,null,"2008-07-19",-6.9099999999999995E-2]
[null,null,null,null,null,null,null,"2008-07-20",-6.9099999999999995E-2]
[null,null,null,null,null,null,null,"2008-07-21",-6.9099999999999995E-2]
[null,null,null,null,null,null,null,"2008-07-22",-6.2E-2]
[null,null,null,null,null,null,null,"2008-07-23",-6.0400000000000002E-2]
[null,null,null,null,null,null,null,"2008-07-24",-7.51E-2]
[null,null,null,null,null,null,null,"2008-07-25",-8.1900000000000001E-2]
[null,null,null,null,null,null,null,"2008-07-26",-9.9100000000000008E-2]
[null,null,null,null,null,null,null,"2008-07-27",-0.1003]
[null,null,null,null,null,null,null,"2008-07-28",-0.1003]
[null,null,null,null,null,null,null,"2008-07-29",-0.11070000000000001]
[null,null,null,null,null,null,null,"2008-07-30",-9.2399999999999996E-2]
[null,null,null,null,null,null,null,"2008-07-31",-8.4900000000000003E-2]
[null,null,null,null,null,null,null,"2008-08-01",-8.6599999999999996E-2]
[null,null,null,null,null,null,null,"2008-08-02",-9.0800000000000006E-2]
[null,null,null,null,null,null,null,"2008-08-03",-9.3599999999999989E-2]
[null,null,null,null,null,null,null,"2008-08-04",-9.3599999999999989E-2]
[null,null,null,null,null,null,null,"2008-08-05",-9.8000000000000004E-2]
[null,null,null,null,null,null,null,"2008-08-06",-0.1036]
[null,null,null,null,null,null,null,"2008-08-07",-9.8100000000000007E-2]
[null,null,null,null,null,null,null,"2008-08-08",-8.9200000000000002E-2]
[null,null,null,null,null,null,null,"2008-08-09",-8.3599999999999994E-2]
[null,null,null,null,null,null,null,"2008-08-10",-9.4899999999999998E-2]
[null,null,null,null,null,null,null,"2008-08-11",-9.4899999999999998E-2]
[null,null,null,null,null,null,null,"2008-08-12",-9.2200000000000004E-2]
[null,null,null,null,null,null,null,"2008-08-13",-8.0700000000000008E-2]
[null,null,null,null,null,null,null,"2008-08-14",-8.0399999999999985E-2]
[null,null,null,null,null,null,null,"2008-08-15",-9.3699999999999992E-2]
[null,null,null,null,null,null,null,"2008-08-19",-0.10949999999999999]
[null,null,null,null,null,null,null,"2008-08-20",-0.1048]
[null,null,null,null,null,null,null,"2008-08-21",-0.1183]
[null,null,null,null,null,null,null,"2008-08-22",-0.12809999999999999]
[null,null,null,null,null,null,null,"2008-08-25",-0.12029999999999999]
[null,null,null,null,null,null,null,"2008-08-26",-0.11359999999999999]
[null,null,null,null,null,null,null,"2008-08-27",-0.11890000000000001]
[null,null,null,null,null,null,null,"2008-08-28",-0.1263]
[null,null,null,null,null,null,null,"2008-08-29",-0.122]
[null,null,null,null,null,null,null,"2008-09-01",-0.11710000000000001]
[null,null,null,null,null,null,null,"2008-09-02",-0.10589999999999999]
[null,null,null,null,null,null,null,"2008-09-03",-8.6300000000000002E-2]
[null,null,null,null,null,null,null,"2008-09-04",-8.3699999999999997E-2]
[null,null,null,null,null,null,null,"2008-09-05",-6.88E-2]
[null,null,null,null,null,null,null,"2008-09-08",-6.8099999999999994E-2]
[null,null,null,null,null,null,null,"2008-09-09",-7.4499999999999997E-2]
[null,null,null,null,null,null,null,"2008-09-10",-5.2499999999999998E-2]
[null,null,null,null,null,null,null,"2008-09-11",-4.6199999999999998E-2]
[null,null,null,null,null,null,null,"2008-09-12",-3.4700000000000002E-2]
[null,null,null,null,null,null,null,"2008-09-15",-3.6200000000000003E-2]
[null,null,null,null,null,null,null,"2008-09-16",-2.7900000000000001E-2]
[null,null,null,null,null,null,null,"2008-09-17",-7.0999999999999995E-3]
[null,null,null,null,null,null,null,"2008-09-18",4.0800000000000003E-2]
[null,null,null,null,null,null,null,"2008-09-19",7.0699999999999999E-2]
[null,null,null,null,null,null,null,"2008-09-22",2.0299999999999999E-2]
[null,null,null,null,null,null,null,"2008-09-23",8.3000000000000001E-3]
[null,null,null,null,null,null,null,"2008-09-24",1.5700000000000002E-2]
[null,null,null,null,null,null,null,"2008-09-25",6.8699999999999997E-2]
[null,null,null,null,null,null,null,"2008-09-26",5.2199999999999996E-2]
[null,null,null,null,null,null,null,"2008-09-29",4.07E-2]
[null,null,null,null,null,null,null,"2008-09-30",7.8799999999999995E-2]
[null,null,null,null,null,null,null,"2008-10-01",8.5099999999999995E-2]
[null,null,null,null,null,null,null,"2008-10-02",7.3499999999999996E-2]
[null,null,null,null,null,null,null,"2008-10-03",8.6300000000000002E-2]
[null,null,null,null,null,null,null,"2008-10-06",8.0100000000000005E-2]
[null,null,null,null,null,null,null,"2008-10-07",0.12539999999999998]
[null,null,null,null,null,null,null,"2008-10-08",0.14929999999999999]
[null,null,null,null,null,null,null,"2008-10-09",0.16320000000000001]
[null,null,null,null,null,null,null,"2008-10-10",0.14829999999999999]
[null,null,null,null,null,null,null,"2008-10-14",0.1716]
[null,null,null,null,null,null,null,"2008-10-15",0.1094]
[null,null,null,null,null,null,null,"2008-10-16",0.16170000000000001]
[null,null,null,null,null,null,null,"2008-10-17",0.14180000000000001]
[null,null,null,null,null,null,null,"2008-10-20",0.13189999999999999]
[null,null,null,null,null,null,null,"2008-10-21",0.1091]
[null,null,null,null,null,null,null,"2008-10-22",0.14429999999999998]
[null,null,null,null,null,null,null,"2008-10-23",0.15839999999999999]
[null,null,null,null,null,null,null,"2008-10-24",0.1686]
[null,null,null,null,null,null,null,"2008-10-27",0.19010000000000002]
[null,null,null,null,null,null,null,"2008-10-28",0.192]
[null,null,null,null,null,null,null,"2008-10-29",0.19149999999999998]
[null,null,null,null,null,null,null,"2008-10-30",0.19440000000000002]
[null,null,null,null,null,null,null,"2008-10-31",0.17499999999999999]
[null,null,null,null,null,null,null,"2008-11-04",0.18780000000000002]
[null,null,null,null,null,null,null,"2008-11-05",0.16829999999999998]
[null,null,null,null,null,null,null,"2008-11-06",0.15010000000000001]
[null,null,null,null,null,null,null,"2008-11-07",0.15179999999999999]
[null,null,null,null,null,null,null,"2008-11-10",0.1328]
[null,null,null,null,null,null,null,"2008-11-11",0.1118]
[null,null,null,null,null,null,null,"2008-11-12",0.1226]
[null,null,null,null,null,null,null,"2008-11-13",0.14199999999999999]
[null,null,null,null,null,null,null,"2008-11-14",0.1419]
[null,null,null,null,null,null,null,"2008-11-18",0.12380000000000001]
[null,null,null,null,null,null,null,"2008-11-19",0.1331]
[null,null,null,null,null,null,null,"2008-11-20",0.129]
[null,null,null,null,null,null,null,"2008-11-21",0.13720000000000002]
[null,null,null,null,null,null,null,"2008-11-24",0.12809999999999999]
[null,null,null,null,null,null,null,"2008-11-25",0.10800000000000001]
[null,null,null,null,null,null,null,"2008-11-26",0.10150000000000001]
[null,null,null,null,null,null,null,"2008-11-27",0.1245]
[null,null,null,null,null,null,null,"2008-11-28",0.128]
[null,null,null,null,null,null,null,"2008-12-01",0.13449999999999998]
[null,null,null,null,null,null,null,"2008-12-02",0.13059999999999999]
[null,null,null,null,null,null,null,"2008-12-03",0.12539999999999998]
[null,null,null,null,null,null,null,"2008-12-04",0.13789999999999999]
[null,null,null,null,null,null,null,"2008-12-05",0.14829999999999999]
[null,null,null,null,null,null,null,"2008-12-09",0.15710000000000002]
[null,null,null,null,null,null,null,"2008-12-10",0.1502]
[null,null,null,null,null,null,null,"2008-12-11",0.14810000000000001]
[null,null,null,null,null,null,null,"2008-12-12",0.13689999999999999]
[null,null,null,null,null,null,null,"2008-12-15",0.1268]
[null,null,null,null,null,null,null,"2008-12-16",0.1217]
[null,null,null,null,null,null,null,"2008-12-17",0.1081]
[null,null,null,null,null,null,null,"2008-12-18",8.2599999999999993E-2]
[null,null,null,null,null,null,null,"2008-12-19",7.8399999999999997E-2]
[null,null,null,null,null,null,null,"2008-12-22",8.3400000000000002E-2]
[null,null,null,null,null,null,null,"2008-12-23",8.8699999999999987E-2]
[null,null,null,null,null,null,null,"2008-12-24",9.5899999999999999E-2]
[null,null,null,null,null,null,null,"2008-12-26",0.10580000000000001]
[null,null,null,null,null,null,null,"2008-12-29",0.10150000000000001]
[null,null,null,null,null,null,null,"2008-12-30",0.10880000000000001]

{"sheet":"Resultados Cristal Ball","index":25,"n_rows":3,"n_cols":18,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Resultados Cristal Ball"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  "]