{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["RESUMEN EJECUTIVO","SIMULADOR","DATOS DEL CLIENTE ","DATOS"],"not_rendered":{"charts":0,"images":15,"macros":1,"external_links":3,"defined_names":30,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"RESUMEN EJECUTIVO","index":0,"n_rows":89,"n_cols":18,"rows_kept":89,"cut":false,"hidden":false,"merged":[[88,4,88,11],[44,1,44,14],[45,1,45,14],[19,8,19,9],[18,10,18,11],[18,12,18,13],[26,10,26,11],[22,8,22,9],[21,10,21,11],[21,12,21,13],[28,11,28,14],[24,10,24,12],[41,10,41,11],[41,12,41,13],[40,10,40,11],[40,12,40,13],[43,9,43,11],[39,6,39,8],[41,6,41,8],[37,10,37,11],[27,8,27,13],[34,8,34,9],[32,8,32,9],[30,8,30,9],[37,12,37,13],[39,10,39,11],[39,12,39,13],[29,12,29,13],[30,12,30,13],[32,12,32,13],[34,12,34,13],[30,10,30,11],[32,10,32,11],[34,10,34,11],[29,10,29,11],[27,3,27,4],[9,12,11,14],[24,8,24,9],[25,8,25,9],[26,8,26,9],[24,3,24,4],[25,3,25,4],[26,3,26,4],[25,10,25,11],[28,8,28,10],[19,1,19,2],[19,3,19,5],[22,3,22,4],[23,3,23,4],[22,12,22,13],[7,1,7,14],[9,4,9,5],[15,4,15,5],[15,12,15,14],[47,1,47,14],[17,1,17,14],[11,4,11,8],[13,4,13,8],[22,10,22,11],[28,3,28,4],[30,3,30,4],[32,3,32,4],[29,3,29,4],[30,5,30,6],[29,5,29,6],[32,5,32,6]]}
[]
[]
[]
[]
[]
[null,"RESUMEN EJECUTIVO DE VENTA"]
[]
[null,"DATOS DEL CLIENTE"]
[]
[null,"TIPO DE CONTRATO:",null,null,{"$f":"'DATOS DEL CLIENTE '!S4","v":0},null,null,null,null,null,null,"CORREO:",{"$f":"IF('DATOS DEL CLIENTE '!S4=\"PERSONA FISICA \",'DATOS DEL CLIENTE '!P9,IF('DATOS DEL CLIENTE '!S4=\"PERSONA MORAL\",'DATOS DEL CLIENTE '!E50&'DATOS DEL CLIENTE '!A25&'DATOS DEL CLIENTE '!P59&'DATOS DEL CLIENTE '!A25&'DATOS DEL CLIENTE '!P67,IF('DATOS DEL CLIENTE '!S4=\"COPROPIEDAD \",'DATOS DEL CLIENTE '!P26&'DATOS DEL CLIENTE '!A25&'DATOS DEL CLIENTE '!P34,\"\")))","v":""}]
[]
[null,"NOMBRE DE EMPRESA:",null,null,{"$f":"'DATOS DEL CLIENTE '!E48:AD48","v":0}]
[]
[null,"NOMBRE DEL CLIENTE:",null,null,{"$f":"IF('DATOS DEL CLIENTE '!S4=\"PERSONA FISICA \",'DATOS DEL CLIENTE '!H7,IF('DATOS DEL CLIENTE '!S4=\"PERSONA MORAL\",'DATOS DEL CLIENTE '!H57&'DATOS DEL CLIENTE '!A25&'DATOS DEL CLIENTE '!H65,IF('DATOS DEL CLIENTE '!S4=\"COPROPIEDAD \",'DATOS DEL CLIENTE '!H24&'DATOS DEL CLIENTE '!A25&'DATOS DEL CLIENTE '!H32,\"\")))","v":""}]
[]
[null,"USO DE PROPIEDAD:",null,null,{"$f":"'DATOS DEL CLIENTE '!H4","v":0},null,null,null,null,null,null,"TEL.: ",{"$f":"IF('DATOS DEL CLIENTE '!S4=\"PERSONA FISICA \",'DATOS DEL CLIENTE '!AF7,IF('DATOS DEL CLIENTE '!S4=\"PERSONA MORAL\",'DATOS DEL CLIENTE '!AF48&'DATOS DEL CLIENTE '!A25&'DATOS DEL CLIENTE '!AF57&'DATOS DEL CLIENTE '!A25&'DATOS DEL CLIENTE '!AF32,IF('DATOS DEL CLIENTE '!S4=\"COPROPIEDAD \",'DATOS DEL CLIENTE '!AF24&'DATOS DEL CLIENTE '!A25&'DATOS DEL CLIENTE '!AF32,\"\")))","v":""}]
[]
[null,"INFORMACIÓN  DE VENTA"]
[]
[null,"REFRERENCIA",null,{"$f":"SIMULADOR!M8","v":"15BETA (LOCAL)A"}]
[]
[null,null,null,null,null,null,null,null,null,null,"SIN/IVA",null,"C/IVA"]
[null,"M2:",null,{"$f":"SIMULADOR!F15","v":37},null,null,null,null,"A FINANCIAR:",null,{"$f":"SIMULADOR!K23","v":396710.30000000005},null,{"$f":"SIMULADOR!M23","v":447489.21840000007}]
[null,"TIPO:",null,{"$f":"SIMULADOR!E14","v":"LOCAL"}]
[null,"P. U. LISTA: ",null,{"$f":"SIMULADOR!F17","v":15317},null,null,null,null,"TEMPORALIDAD:",null,{"$f":"SIMULADOR!G22","v":1}]
[null,"DESCUENTO:",null,{"$f":"SIMULADOR!N15","v":0},null,null,null,null,"TASA DE INTERÉS:",null,{"$f":"SIMULADOR!G23/12","v":0.5},null,{"$f":"SIMULADOR!H23","v":0}]
[null,"P.U. DESCUENTO:",null,{"$f":"SIMULADOR!F18","v":15317},null,null,null,null,"TASA DE INTERÉS:",null,{"$f":"SIMULADOR!G24/12","v":0.5},null,{"$f":"SIMULADOR!H24","v":0.02}]
[null,"ENGANCHE",{"$f":"SIMULADOR!N18","v":0.3},{"$f":"SIMULADOR!K18","v":170018.69999999998}]
[null,"Desc. 10% Enganche:",null,{"$f":"SIMULADOR!K19","v":8865.25},null,null,null,null,{"$f":"SIMULADOR!J37","v":"ENGANCHE DIFERIDO:"},null,null,{"$f":"SIMULADOR!K37","v":"NAVE-CDA 10%,10% 10%"}]
[null,null,null,"SIN/IVA",null,"C/IVA",null,null,null,null,{"$f":"IF(SIMULADOR!J37=\"ENGANCHE DIFERIDO:\",\"SIN/IVA\",\"\")","v":"SIN/IVA"},null,{"$f":"IF(SIMULADOR!J37=\"ENGANCHE DIFERIDO:\",\"C/IVA\",\"\")","v":"C/IVA"}]
[null,"ENGANCHE REAL",null,{"$f":"SIMULADOR!K21","v":161153.44999999998},null,{"$f":"SIMULADOR!M21","v":181781.09159999999},null,null,{"$f":"SIMULADOR!K39","v":"PAGO INMEDIATO"},null,{"$f":"SIMULADOR!L39","v":47807.65},null,{"$f":"SIMULADOR!N39","v":53927.029200000004},null,{"$f":"IF(SIMULADOR!J37=\"ENGANCHE DIFERIDO:\",\"NO INCLUYE MENSUALIDAD\",\"\")","v":"NO INCLUYE MENSUALIDAD"}]
[]
[null,"TOTAL A PAGAR",null,{"$f":"SIMULADOR!K22","v":557863.75},null,{"$f":"SIMULADOR!M22","v":629270.31000000006},null,null,{"$f":"SIMULADOR!K40","v":12},null,{"$f":"SIMULADOR!L40","v":56672.9},null,{"$f":"SIMULADOR!N40","v":63927.031200000005},null,{"$f":"IF(SIMULADOR!J37=\"ENGANCHE DIFERIDO:\",\"NO INCLUYE MENSUALIDAD\",\"\")","v":"NO INCLUYE MENSUALIDAD"}]
[]
[null,null,null,null,"2026-01-01",null,null,null,{"$f":"SIMULADOR!K41","v":24},null,{"$f":"SIMULADOR!L41","v":56672.9},null,{"$f":"SIMULADOR!N41","v":63927.031200000005},null,{"$f":"IF(SIMULADOR!J37=\"ENGANCHE DIFERIDO:\",\"NO INCLUYE MENSUALIDAD\",\"\")","v":"NO INCLUYE MENSUALIDAD"}]
[null,"MES DE ENTREGA",null,null,{"$f":"IF(SIMULADOR!H9=\"AEROPUERTO (Lote)\",18,IF(SIMULADOR!H9=\"AEROPUERTO (Nave)\",18,IF(SIMULADOR!H9=\"PEDRO ESCOBEDO (Lote)\",24,IF(SIMULADOR!H9=\"PEDRO ESCOBEDO (NAVE)\",24,IF(SIMULADOR!H9=\"GAMMA II ETAPA 1\",6,IF(SIMULADOR!H9=\"GAMMA II ETAPA 2\",6,IF(SIMULADOR!H9=\"CELTA\",36,IF(SIMULADOR!H9=\"STA ROSA (Nave)\",4,IF(AND(SIMULADOR!H9=\"CALAMANDA (NAVE)\",SIMULADOR!G20=\"FINANCIAMIENTO 1\"),36,IF(AND(SIMULADOR!H9=\"CALAMANDA (NAVE)\",SIMULADOR!G20=\"FINANCIAMIENTO 2\"),24,IF(AND(SIMULADOR!H9=\"CALAMANDA (LOCAL)\",SIMULADOR!F13=\"A\"),24,IF(AND(SIMULADOR!H9=\"CALAMANDA (LOCAL)\",SIMULADOR!F13=\"B\"),36,IF(SIMULADOR!H9=\"SUR_57\",36,IF(SIMULADOR!H9=\"PEDRO ESCOBEDO II\",36,IF(SIMULADOR!H9=\"BETA (LOCAL)\",1,\"\")))))))))))))))","v":1}]
[]
[null,"FECHA DE ENTREGA",null,null,{"$f":"VLOOKUP(E36,Table_1[#All],2)","v":"2026-01-05"},null,null,null,null,null,"SIN/IVA",null,"C/IVA"]
[]
[null,"FECHA DE 1RA MENSUALIDAD",null,null,{"$f":"SIMULADOR!F53","v":"2026-01-05"},null,{"$f":"SIMULADOR!J27","v":1},null,null,{"$f":"SIMULADOR!K27","v":6},{"$f":"SIMULADOR!L27","v":33059.191666666673},null,{"$f":"SIMULADOR!N27","v":37290.768200000006}]
[]
[null,"PLUSVALÍA CONTRATO",null,null,{"$f":"IF($D$20=\"AEROPUERTO (Lote)\",\"\",IF($D$20=\"AEROPUERTO (Nave)\",\"\",IF($D$20=\"PEDRO ESCOBEDO (Nave)\",\"\",IF($D$20=\"PEDRO ESCOBEDO (Lote)\",\"\",IF($D$20=\"SAN LUIS POTOSI (Nave)\",20%,IF($D$20=\"GAMMA II ETAPA 1\",\"\",IF($D$20=\"GAMMA II ETAPA 2\",\"\",IF($D$20=\"CELTA\",\"\",IF($D$20=\"STA ROSA (Nave)\",\"\",\"\")))))))))","v":""},null,{"$f":"SIMULADOR!J28","v":7},null,null,{"$f":"SIMULADOR!K28","v":12},{"$f":"SIMULADOR!L28","v":35411.514284620949},null,{"$f":"SIMULADOR!N28","v":39944.188113052427}]
[]
[null,"FECHA DE APARTADO",null,null,"2025-11-15","2023-03-05"]
[null,"PROMOCIÓN:"]
[null,{"$f":"SIMULADOR!E49","v":"EL GRAN FIN: VIGENCIA 30 DE NOVIEMNRE 2024"}]
[]
[null,"ACUERDOS ADICIONALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"VO. BO. AUTORIZA"]

{"sheet":"SIMULADOR","index":1,"n_rows":176,"n_cols":17,"rows_kept":176,"cut":false,"hidden":false,"merged":[[4,11,4,13],[6,11,6,13],[69,2,75,2],[7,12,7,13],[50,4,50,13],[25,4,25,5],[19,4,19,5],[47,4,47,13],[48,4,48,13],[49,4,49,13],[8,12,8,13],[8,7,8,8],[7,7,7,8],[7,4,9,5],[45,4,46,8]]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"ACTUALIZACIÓN 01-12-2025"]
[]
[null,null,null,null,null,null,null,null,null,null,"FECHA DE COTIZACIÓN "]
[null,null,null,null,{"$f":"INDEX(IMAGEN,MATCH(SIMULADOR!J9,NOMBRE,0))","v":{"$error":"#VALUE!"}},null,"CLIENTE:",null,null,null,null,"REFERENCIA:",{"$f":"F14&H9&F13","v":"15BETA (LOCAL)A"}]
[null,null,null,null,null,null,"PARQUE:","BETA (LOCAL)",null,{"$f":"IF(H9=\"AEROPUERTO (NAVE)\",\"AEROPUERTO\",IF(H9=\"AEROPUERTO (LOTE)\",\"AEROPUERTO\",IF(H9=\"CELTA\",\"CELTA\",IF(H9=\"GAMMA II ETAPA 2\",\"GAMMA_II\",IF(H9=\"CALAMANDA (NAVE)\",\"CALAMANDA\",IF(H9=\"CALAMANDA (LOCAL)\",\"CALAMANDA\",IF(H9=\"PEDRO ESCOBEDO II\",\"PEDRO ESCOBEDO II\",IF(H9=\"SUR_57\",\"SUR_57.\",IF(H9=\"BETA (LOCAL)\",\"BETA\",\"\")))))))))","v":"BETA"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E$14=\"LOTE\",0%,IF($E$14=\"NAVE\",12.8%,IF($E$14=\"LOCAL\",12.8%,\"\")))","v":0.128}]
[]
[null,null,null,null,null,null,null,null,null,"IMPORTES:","SUBTOTAL","IVA","IMPORTE TOTAL","DESCUENTO"]
[null,null,null,null,"Módulo:","A",null,null,null,null,{"$f":"IF(Q17>\"0\",K18-K19,\"\")","v":""}]
[null,null,null,null,{"$f":"IF($H$9=\"AEROPUERTO (Lote)\",\"LOTE\",IF($H$9=\"AEROPUERTO (Nave)\",\"NAVE\",IF($H$9=\"PEDRO ESCOBEDO (Nave)\",\"NAVE\",IF($H$9=\"PEDRO ESCOBEDO (Lote)\",\"LOTE\",IF($H$9=\"SAN LUIS POTOSI (Nave)\",\"NAVE\",IF($H$9=\"SAN LUIS POTOSI (Lote)\",\"LOTE\",IF($H$9=\"GAMMA II ETAPA 1\",\"NAVE\",IF($H$9=\"GAMMA II ETAPA 2\",\"NAVE\",IF($H$9=\"CELTA\",\"LOTE\",IF($H$9=\"STA ROSA (Nave)\",\"NAVE\",IF($H$9=\"CALAMANDA (NAVE)\",\"NAVE\",IF($H$9=\"CALAMANDA (LOCAL)\",\"LOCAL\",IF($H$9=\"SUR_57\",\"NAVE\",IF($H$9=\"PEDRO ESCOBEDO II\",\"NAVE\",IF($H$9=\"BETA (LOCAL)\",\"LOCAL\",\"\")))))))))))))))","v":"LOCAL"},15,null,null,null,"Precio de Lista:",{"$f":"F15*F17","v":566729},{"$f":"IF(OR($L$10=0%,$L$10=\"\"),\"\",K14*($L$10))","v":72541.312000000005},{"$f":"SUM(K14:L14)","v":639270.31200000003}]
[null,null,null,null,"M2",37,null,null,null,"Descuento: ",{"$f":"IF(AND(H9=\"CALAMANDA (LOCAL)\",F13=\"A\"),0,IF(AND(H9=\"CALAMANDA (LOCAL)\",F13=\"B\"),0,(K14*N15)))","v":0},{"$f":"IF(OR($L$10=0%,$L$10=\"\"),\"\",K15*($L$10))","v":0},{"$f":"SUM(K15:L15)","v":0},0]
[null,null,null,null,"TIPO:","ESTANDAR",null,null,null,null,null,{"$f":"IF(OR($L$10=0%,$L$10=\"\"),\"\",K16*($L$10))","v":0},null,null,null,null,{"$f":"$N$18","v":0.3}]
[null,null,null,null,"P.u Lista:",15317,null,null,null,"Importe de Operación:",{"$f":"K14-K15-K16","v":566729},72541.312000000005,639270.31200000003,null,680095.28]
[null,null,null,null,"P.u Descuento:",{"$f":"F17-(F17*N15)","v":15317},null,null,null,"Enganche: ",{"$f":"$K$17*$N$18","v":170018.69999999998},21762.393599999999,191781.09359999999,{"$f":"IF($H$9=\"AEROPUERTO (Lote)\",10%,IF($H$9=\"AEROPUERTO (Nave)\",30%,IF($H$9=\"PEDRO ESCOBEDO (Nave)\",30%,IF($H$9=\"PEDRO ESCOBEDO (Lote)\",30%,IF($H$9=\"GAMMA II ETAPA 1\",30%,IF($H$9=\"GAMMA II ETAPA 2\",20%,IF($H$9=\"CELTA\",30%,IF($H$9=\"STA ROSA (NAve)\",50%,IF($H$9=\"CALAMANDA (NAve)\",30%,IF($H$9=\"CALAMANDA (LOCAL)\",30%,IF(AND(SIMULADOR!H9=\"SUR_57\",G20=\"FINANCIAMIENTO 1\"),10%,IF(AND(SIMULADOR!H9=\"SUR_57\",G20=\"FINANCIAMIENTO 2\"),30%,IF(AND(SIMULADOR!H9=\"SUR_57\",G20=\"FINANCIAMIENTO 3\"),30%,IF(AND(SIMULADOR!H9=\"PEDRO ESCOBEDO II\",G20=\"FINANCIAMIENTO 1\"),10%,IF(AND(SIMULADOR!H9=\"PEDRO ESCOBEDO II\",G20=\"FINANCIAMIENTO 2\"),30%,IF(AND(SIMULADOR!H9=\"PEDRO ESCOBEDO II\",G20=\"FINANCIAMIENTO 3\"),30%,IF(AND(SIMULADOR!H9=\"BETA (LOCAL)\",G20=\"FINANCIAMIENTO 1\"),30%,\"\")))))))))))))))))","v":0.3},{"$f":"O17/K14","v":1.2000361372013786}]
[null,null,null,null,null,null,null,null,null,"Descuento en el Enganche:",{"$f":"IF($H$9=\"AEROPUERTO (Lote)\",K18*0.1*N19,IF($H$9=\"AEROPUERTO (Nave)\",K17*0.1*N19,IF($H$9=\"PEDRO ESCOBEDO (Nave)\",K17*0*N19,IF($H$9=\"PEDRO ESCOBEDO (Lote)\",K17*0*N19,IF($H$9=\"GAMMA II ETAPA 1\",K17*0*N19,IF($H$9=\"GAMMA II ETAPA 2\",K17*0*N19,IF($H$9=\"CELTA\",K17*0.1*N19,IF($H$9=\"CALAMANDA (NAVE)\",K17*0.1*N19,IF($H$9=\"CALAMANDA (LOCAL)\",K17*0*N19,IF(AND(SIMULADOR!H9=\"SUR_57\",G20=\"FINANCIAMIENTO 1\"),K17*0*N19,IF(AND(SIMULADOR!H9=\"SUR_57\",G20=\"FINANCIAMIENTO 2\"),K17*0*N19,IF(AND(SIMULADOR!H9=\"SUR_57\",G20=\"FINANCIAMIENTO 3\"),K17*0*N19,IF($H$9=\"PEDRO ESCOBEDO II\",K17*0*N19,IF($H$9=\"BETA (LOCAL)\",8865.25))))))))))))))","v":8865.25},1134.752,10000.002]
[null,null,null,null,"FINANCIAMIENTO:",null,"FINANCIAMIENTO 1",null,null,"Enganche extra",{"$f":"IF(Q17>K18,Q17-(K18-K19),\"0\")","v":"0"},0,0]
[null,null,null,null,null,null,null,null,null,"ENGANCHE A PAGAR:",{"$f":"K18-K19+K20","v":161153.44999999998},20627.641599999999,181781.09159999999,{"$f":"K21/K17","v":0.28435716188866278}]
[null,null,null,null,null,null,{"$f":"H22/12","v":1},{"$f":"IF($H$9=\"AEROPUERTO (Lote)\",36,IF($H$9=\"AEROPUERTO (Nave)\",36,IF($H$9=\"PEDRO ESCOBEDO (Nave)\",60,IF($H$9=\"PEDRO ESCOBEDO (Lote)\",60,IF($H$9=\"GAMMA II ETAPA 1\",18,IF($H$9=\"GAMMA II ETAPA 2\",6,IF($H$9=\"CELTA\",60,IF($H$9=\"STA ROSA (Nave)\",10,IF($H$9=\"CALAMANDA (NAVE)\",60,IF(AND(SIMULADOR!H9=\"CALAMANDA (LOCAL)\",SIMULADOR!F13=\"B\"),12,IF(AND(SIMULADOR!H9=\"CALAMANDA (LOCAL)\",SIMULADOR!F13=\"A\"),12,IF(AND(SIMULADOR!H9=\"SUR_57\",G20=\"FINANCIAMIENTO 1\"),36,IF(AND(SIMULADOR!H9=\"SUR_57\",G20=\"FINANCIAMIENTO 2\"),60,IF(AND(SIMULADOR!H9=\"SUR_57\",G20=\"FINANCIAMIENTO 3\"),120,IF(AND(SIMULADOR!H9=\"PEDRO ESCOBEDO II\",G20=\"FINANCIAMIENTO 1\"),36,IF(AND(SIMULADOR!H9=\"PEDRO ESCOBEDO II\",G20=\"FINANCIAMIENTO 2\"),60,IF(AND(SIMULADOR!H9=\"PEDRO ESCOBEDO II\",G20=\"FINANCIAMIENTO 3\"),120,IF(AND(SIMULADOR!H9=\"BETA (LOCAL)\",G20=\"FINANCIAMIENTO 1\"),12,\"\"))))))))))))))))))","v":12},null,"TOTAL A PAGAR:",{"$f":"SUM(K21+K23)","v":557863.75},71406.559999999998,629270.31000000006]
[null,null,null,null,1,{"$f":"G23","v":6},{"$f":"IF($H$9=\"AEROPUERTO (NAVE)\",18,IF($H$9=\"AEROPUERTO (Lote)\",18,IF($H$9=\"PEDRO ESCOBEDO (Nave)\",24,IF($H$9=\"PEDRO ESCOBEDO (Lote)\",24,IF($H$9=\"GAMMA II ETAPA 1\",6,IF($H$9=\"GAMMA II ETAPA 2\",6,IF($H$9=\"CELTA\",36,IF($H$9=\"STA ROSA (Nave)\",4,IF(AND(SIMULADOR!H9=\"CALAMANDA (NAVE)\",G20=\"FINANCIAMIENTO 1\"),36,IF(AND(SIMULADOR!H9=\"CALAMANDA (NAVE)\",G20=\"FINANCIAMIENTO 2\"),24,IF(AND(SIMULADOR!H9=\"CALAMANDA (LOCAL)\",SIMULADOR!F13=\"B\"),6,IF(AND(SIMULADOR!H9=\"CALAMANDA (LOCAL)\",SIMULADOR!F13=\"A\"),6,IF(SIMULADOR!H9=\"SUR_57\",36,IF(SIMULADOR!H9=\"PEDRO ESCOBEDO II\",36,IF(SIMULADOR!H9=\"BETA (LOCAL)\",6,\"\")))))))))))))))","v":6},0,null,"IMPORTE A FINANCIAR:",{"$f":"K17-$K$18-K20","v":396710.30000000005},50778.91840000001,447489.21840000007]
[null,null,null,null,{"$f":"F23+1","v":7},{"$f":"H22","v":12},{"$f":"IF($H$9=\"AEROPUERTO (lote)\",18,IF($H$9=\"AEROPUERTO (Nave)\",18,IF($H$9=\"PEDRO ESCOBEDO (Nave)\",36,IF($H$9=\"PEDRO ESCOBEDO (Lote)\",36,IF($H$9=\"GAMMA II ETAPA 1\",12,IF($H$9=\"GAMMA II ETAPA 2\",0,IF($H$9=\"CELTA\",24,IF($H$9=\"STA ROSA (Nave)\",6,IF(AND(SIMULADOR!H9=\"CALAMANDA (NAVE)\",G20=\"FINANCIAMIENTO 1\"),24,IF(AND(SIMULADOR!H9=\"CALAMANDA (NAVE)\",G20=\"FINANCIAMIENTO 2\"),36,IF($H$9=\"CALAMANDA (LOCAL)\",6,IF(AND(SIMULADOR!H9=\"SUR_57\",G20=\"FINANCIAMIENTO 1\"),\"\",IF(AND(SIMULADOR!H9=\"SUR_57\",G20=\"FINANCIAMIENTO 2\"),24,IF(AND(SIMULADOR!H9=\"SUR_57\",G20=\"FINANCIAMIENTO 3\"),84,IF(AND(SIMULADOR!H9=\"PEDRO ESCOBEDO II\",G20=\"FINANCIAMIENTO 1\"),\"\",IF(AND(SIMULADOR!H9=\"PEDRO ESCOBEDO II\",G20=\"FINANCIAMIENTO 2\"),24,IF(AND(SIMULADOR!H9=\"PEDRO ESCOBEDO II\",G20=\"FINANCIAMIENTO 3\"),84,IF(AND(SIMULADOR!H9=\"BETA (LOCAL)\",G20=\"FINANCIAMIENTO 1\"),6,\"\"))))))))))))))))))","v":6},{"$f":"IF($E$14=\"LOTE\",2%,IF($E$14=\"NAVE\",2%,IF($E$14=\"LOCAL\",2%,\"\")))","v":0.02}]
[null,null,null,null,null,null,null,null,null,"MENSUALIDADES:",null,"SUBTOTAL","IVA","IMPORTE TOTAL"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"E23","v":1},{"$f":"G23","v":6},{"$f":"IF($L$10=12.8%,(N27/1.128),IF($M$27=\"\",_xludf.AGGREGATE(9,6,M27:N27)))","v":33059.191666666673},{"$f":"IF($L$10=12.8%,N27-(N27/1.128),\"\")","v":4231.5765333333329},{"$f":"IFERROR(-PMT(H23,$H$22,O27),0)","v":37290.768200000006},{"$f":"M23","v":447489.21840000007}]
[null,null,null,null,null,null,null,null,null,{"$f":"E24","v":7},{"$f":"H22","v":12},{"$f":"IF($L$10=12.8%,(N28/1.128),IF($M$27=\"\",_xludf.AGGREGATE(9,6,M28:N28)))","v":35411.514284620949},{"$f":"IF($L$10=12.8%,N28-(N28/1.128),\"\")","v":4532.6738284314779},{"$f":"IFERROR(-PMT(H24,$H$22-G23,O28),0)","v":39944.188113052427},{"$f":"IF(H23=0,O27-(G23*N27),O27-(-CUMPRINC(H23,H22,O27,1,G23,0)))","v":223744.60920000004}]
[]
[null,null,null,null,"Documentación Requerida:",null,null,null,null,{"$f":"IF(J37=\"ENGANCHE DIFERIDO:\",\"MENSUALIDAD + ENGANCHE\",\"\")","v":"MENSUALIDAD + ENGANCHE"},null,{"$f":"IF(J37=\"ENGANCHE DIFERIDO:\",\"SUBTOTAL\",\"\")","v":"SUBTOTAL"},{"$f":"IF(J37=\"ENGANCHE DIFERIDO:\",\"IVA\",\"\")","v":"IVA"},{"$f":"IF(J37=\"ENGANCHE DIFERIDO:\",\"IMPORTE TOTAL\",\"\")","v":"IMPORTE TOTAL"}]
[null,null,null,null,"Física.",null,"Persona moral"]
[null,null,null,null,null,null,"*Acta constitutiva",null,null,null,{"$f":"IF(AND($K$37=\"NAVE-CDA 10%,10% 10%\",J37=\"ENGANCHE DIFERIDO:\"),12,IF(AND($K$37=\"GMA II 20%,15%,15%\",J37=\"ENGANCHE DIFERIDO:\"),2,IF(AND($K$37=\"NAVE-CALAMANDA 15%,10%,5%\",J37=\"ENGANCHE DIFERIDO:\"),12,IF(AND($K$37=\"LOTE-AE,CELTA, 10%,10%,10%\",J37=\"ENGANCHE DIFERIDO:\"),12,IF(AND($K$37=\"LOCAL B CDA 10%, 10%, 10%\",J37=\"ENGANCHE DIFERIDO:\"),12,IF(AND($K$37=\"LOCAL A CDA 10%, 10%, 10%\",J37=\"ENGANCHE DIFERIDO:\"),12,IF(AND($K$37=\"NAVE-AE 10%,10% 10%\",J37=\"ENGANCHE DIFERIDO:\"),6,\"\")))))))","v":12},{"$f":"IF($L$10=12.8%,(N32/1.128),IF($M$27=\"\",_xludf.AGGREGATE(9,6,M32:N32)))","v":92084.414284621045},{"$f":"IF($L$10=12.8%,N32-(N32/1.128),\"\")","v":11786.805028431481},{"$f":"VLOOKUP(K32,SIMULADOR!$E$52:$M$175,4,0)+N40","v":103871.21931305253}]
[null,null,null,null,"*Identificación oficial vigente.",null,"*Caratula de estado de cuenta."]
[null,null,null,null,"*Acta de nacimiento.",null,"*Poder en el que ostenta las facultades otorgadas al R.L.",null,null,null,{"$f":"IF(AND($K$37=\"NAVE-CDA 10%,10% 10%\",J37=\"ENGANCHE DIFERIDO:\"),24,IF(AND($K$37=\"GMA II 20%,15%,15%\",J37=\"ENGANCHE DIFERIDO:\"),3,IF(AND($K$37=\"GMA II 10%,10%,10%\",J37=\"ENGANCHE DIFERIDO:\"),3,IF(AND($K$37=\"NAVE-CALAMANDA 15%,10%,5%\",J37=\"ENGANCHE DIFERIDO:\"),24,IF(AND($K$37=\"LOTE-AE,CELTA, 10%,10%,10%\",J37=\"ENGANCHE DIFERIDO:\"),24,IF(AND($K$37=\"LOCAL A CDA 10%, 10%, 10%\",J37=\"ENGANCHE DIFERIDO:\"),20,IF(AND($K$37=\"LOCAL B CDA 10%, 10%, 10%\",J37=\"ENGANCHE DIFERIDO:\"),24,IF(AND($K$37=\"NAVE-AE 10%,10% 10%\",J37=\"ENGANCHE DIFERIDO:\"),12,\"\"))))))))","v":24},{"$f":"IF($L$10=12.8%,(N34/1.128),IF($M$27=\"\",_xludf.AGGREGATE(9,6,M34:N34)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(K34,SIMULADOR!$E$52:$M$175,4,0)+N41","v":{"$error":"#N/A"}}]
[null,null,null,null,"*Acta de matrimonio ( en caso de ser casado).",null,"*Constancia de situación fiscal"]
[null,null,null,null,"*Constancia de situación fiscal",null,"*Comprobante de comicilio"]
[null,null,null,null,"*CURP.",null,"RL",null,null,"ENGANCHE DIFERIDO:",{"$f":"IF(J37=\"N/A\",\"\",IF(AND(H9=DATOS!D20,F13=\"A\"),DATOS!D33,IF(AND(H9=DATOS!D20,F13=\"B\"),DATOS!D34,IF(H9=DATOS!D15,DATOS!D32,IF(H9=DATOS!D16,DATOS!D35,IF(H9=DATOS!D17,DATOS!D32,IF(H9=DATOS!D18,DATOS!D35,IF(H9=DATOS!D23,DATOS!D31,IF(H9=DATOS!D22,DATOS!D32,IF(H9=DATOS!D19,DATOS!D31,IF(AND(H9=DATOS!D21,SIMULADOR!G20=\"FINANCIAMIENTO 2\"),DATOS!D31,IF(AND(H9=DATOS!D21,SIMULADOR!G20=\"FINANCIAMIENTO 3\"),DATOS!D31,\"\"))))))))))))","v":"NAVE-CDA 10%,10% 10%"},{"$f":"IF(J37=\"ENGANCHE DIFERIDO:\",\"SUBTOTAL\",\"\")","v":"SUBTOTAL"},{"$f":"IF(J37=\"ENGANCHE DIFERIDO:\",\"IVA\",\"\")","v":"IVA"},{"$f":"IF(J37=\"ENGANCHE DIFERIDO:\",\"IMPORTE TOTAL\",\"\")","v":"IMPORTE TOTAL"}]
[null,null,null,null,"*Caratula de estado de cuenta.",null,"*Identificación oficial "]
[null,null,null,null,"*Comprobante de domicilio",null,"*Acta de nacimiento del representante legal.",null,null,{"$f":"IF(AND($K$37=\"NAVE-CDA 10%,10% 10%\",J37=\"ENGANCHE DIFERIDO:\"),10%,IF(AND($K$37=\"LOTE-AE,CELTA, 10%,10%,10%\",J37=\"ENGANCHE DIFERIDO:\"),10%,IF(AND($K$37=\"NAVE-AE,SLP 20%,5%,5%\",J37=\"ENGANCHE DIFERIDO:\"),20%,IF(AND($K$37=\"GMA II 20%,15%,15%\",J37=\"ENGANCHE DIFERIDO:\"),20%,IF(AND($K$37=\"NAVE-CALAMANDA 15%,10%,5%\",J37=\"ENGANCHE DIFERIDO:\"),15%,IF(AND($K$37=\"LOCAL A CDA 10%, 10%, 10%\",J37=\"ENGANCHE DIFERIDO:\"),10%,IF(AND($K$37=\"LOCAL B CDA 10%, 10%, 10%\",J37=\"ENGANCHE DIFERIDO:\"),10%,IF(AND($K$37=\"NAVE-AE 10%,10% 10%\",J37=\"ENGANCHE DIFERIDO:\"),10%,\"\"))))))))","v":0.1},{"$f":"IF(J37=\"ENGANCHE DIFERIDO:\",\"PAGO INMEDIATO\",\"\")","v":"PAGO INMEDIATO"},{"$f":"(K17*J39)-K19","v":47807.65},{"$f":"IF(OR($L$10=0%,$L$10=\"\"),\"\",L39*($L$10))","v":6119.3792000000003},{"$f":"SUM(L39:M39)","v":53927.029200000004}]
[null,null,null,null,null,null,"*CURP",null,null,{"$f":"IF(AND($K$37=\"NAVE-CDA 10%,10% 10%\",J37=\"ENGANCHE DIFERIDO:\"),10%,IF(AND($K$37=\"LOTE-AE,CELTA, 10%,10%,10%\",J37=\"ENGANCHE DIFERIDO:\"),10%,IF(AND($K$37=\"GMA II 20%,15%,15%\",J37=\"ENGANCHE DIFERIDO:\"),15%,IF(AND($K$37=\"NAVE-CALAMANDA 15%,10%,5%\",J37=\"ENGANCHE DIFERIDO:\"),10%,IF(AND($K$37=\"LOCAL A CDA 10%, 10%, 10%\",J37=\"ENGANCHE DIFERIDO:\"),10%,IF(AND($K$37=\"LOCAL B CDA 10%, 10%, 10%\",J37=\"ENGANCHE DIFERIDO:\"),10%,IF(AND($K$37=\"NAVE-AE 10%,10% 10%\",J37=\"ENGANCHE DIFERIDO:\"),10%,\"\")))))))","v":0.1},{"$f":"IF(AND($K$37=\"NAVE-CDA 10%,10% 10%\",J37=\"ENGANCHE DIFERIDO:\"),12,IF(AND($K$37=\"LOTE-AE,CELTA, 10%,10%,10%\",J37=\"ENGANCHE DIFERIDO:\"),12,IF(AND($K$37=\"GMA II 20%,15%,15%\",J37=\"ENGANCHE DIFERIDO:\"),2,IF(AND($K$37=\"NAVE-CALAMANDA 15%,10%,5%\",J37=\"ENGANCHE DIFERIDO:\"),12,IF(AND($K$37=\"LOCAL A CDA 10%, 10%, 10%\",J37=\"ENGANCHE DIFERIDO:\"),12,IF(AND($K$37=\"LOCAL B CDA 10%, 10%, 10%\",J37=\"ENGANCHE DIFERIDO:\"),12,IF(AND($K$37=\"NAVE-AE 10%,10% 10%\",J37=\"ENGANCHE DIFERIDO:\"),6,\"\")))))))","v":12},{"$f":"K17*J40","v":56672.9},{"$f":"IF(OR($L$10=0%,$L$10=\"\"),\"\",L40*($L$10))","v":7254.1312000000007},63927.031200000005]
[null,null,null,null,"EN CASO DE SER EXTRANJERO ANEXAR:",null,"*Constancia de situación fiscal",null,null,{"$f":"IF(AND($K$37=\"NAVE-CDA 10%,10% 10%\",J37=\"ENGANCHE DIFERIDO:\"),10%,IF(AND($K$37=\"LOTE-AE,CELTA, 10%,10%,10%\",J37=\"ENGANCHE DIFERIDO:\"),10%,IF(AND($K$37=\"GMA II 20%,15%,15%\",J37=\"ENGANCHE DIFERIDO:\"),15%,IF(AND($K$37=\"NAVE-CALAMANDA 15%,10%,5%\",J37=\"ENGANCHE DIFERIDO:\"),5%,IF(AND($K$37=\"LOCAL A CDA 10%, 10%, 10%\",J37=\"ENGANCHE DIFERIDO:\"),10%,IF(AND($K$37=\"LOCAL B CDA 10%, 10%, 10%\",J37=\"ENGANCHE DIFERIDO:\"),10%,IF(AND($K$37=\"NAVE-AE 10%,10% 10%\",J37=\"ENGANCHE DIFERIDO:\"),10%,\"\")))))))","v":0.1},{"$f":"IF(AND($K$37=\"NAVE-CDA 10%,10% 10%\",J37=\"ENGANCHE DIFERIDO:\"),24,IF(AND($K$37=\"LOTE-AE,CELTA, 10%,10%,10%\",J37=\"ENGANCHE DIFERIDO:\"),24,IF(AND($K$37=\"GMA II 20%,15%,15%\",J37=\"ENGANCHE DIFERIDO:\"),3,IF(AND($K$37=\"NAVE-CALAMANDA 15%,10%,5%\",J37=\"ENGANCHE DIFERIDO:\"),24,IF(AND($K$37=\"LOCAL A CDA 10%, 10%, 10%\",J37=\"ENGANCHE DIFERIDO:\"),24,IF(AND($K$37=\"LOCAL B CDA 10%, 10%, 10%\",J37=\"ENGANCHE DIFERIDO:\"),24,IF(AND($K$37=\"NAVE-AE 10%,10% 10%\",J37=\"ENGANCHE DIFERIDO:\"),12,\"\")))))))","v":24},{"$f":"K17*J41","v":56672.9},{"$f":"IF(OR($L$10=0%,$L$10=\"\"),\"\",L41*($L$10))","v":7254.1312000000007},63927.031200000005]
[null,null,null,null,"*Forma migratoria de residente permanente",null,"*Comprobante de domicilio"]
[null,null,null,null,"*Convenio de renuncia",null,"*Acta de matrimonio"]
[null,null,null,null,"FF-SER-006",null,"*Los socios accionistas deberan presentar la misma documentación  antes mencionada del RL."]
[]
[null,null,null,null,"* En caso de estar CASADOS por sociedad conyugal o COPROPIEDAD, \n anexar toda la documentacion mencionada de ambas partes. "]
[]
[null,null,null,null,"PROMOCION"]
[null,null,null,null,"EL GRAN FIN: VIGENCIA 30 DE NOVIEMNRE 2024"]
[null,null,null,null,"Precios Sujetos a cambio sin sin previo  aviso."]
[null,null,null,null,"DESGLOSE DE FINANCIAMIENTO A MESES SIN INTERESES"]
[null,null,null,null,"PERIODO","FECHA","SALDO INICIAL","MENSUALIDAD","ABONOS","PAGADO","INTERÉS","ABONO A CAPITAL","SALDO FINAL","%INTERES"]
[null,null,null,null,1,{"$f":"IF(DAY('RESUMEN EJECUTIVO'!E44)>5,DATE(YEAR('RESUMEN EJECUTIVO'!E35),MONTH(EDATE('RESUMEN EJECUTIVO'!E44,2)),5),EDATE('RESUMEN EJECUTIVO'!E44,1))","v":"2026-01-05"},{"$f":"$O$27","v":447489.21840000007},{"$f":"IF($G53>IF($E53<=$G$23,$N$27,IF($E53<=$G$24+$G$23,$N$28,\"\")),IF($E53<=$G$23,$N$27,IF($E53<=$G$24+$G$23,$N$28,\"\")),$G53+$K53)","v":37290.768200000006},null,{"$f":"SUM(H53:I53)","v":37290.768200000006},{"$f":"G53*N53","v":0},{"$f":"J53-K53","v":37290.768200000006},{"$f":"G53-L53","v":410198.45020000008},{"$f":"IF($E53<=$G$23,$H$23,IF($E53<=$G$24+$G$23,$H$24,\"\"))","v":0}]
[null,null,null,null,{"$f":"IF(E53<$H$22,E53+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":2},{"$f":"EDATE($F$53,E53)","v":"2026-02-05"},{"$f":"M53","v":410198.45020000008},{"$f":"IF($G54>IF($E54<=$G$23,$N$27,IF($E54<=$G$24+$G$23,$N$28,\"\")),IF($E54<=$G$23,$N$27,IF($E54<=$G$24+$G$23,$N$28,\"\")),$G54+$K54)","v":37290.768200000006},null,{"$f":"SUM(H54:I54)","v":37290.768200000006},{"$f":"G54*N54","v":0},{"$f":"J54-K54","v":37290.768200000006},{"$f":"G54-L54","v":372907.68200000009},{"$f":"IF($E54<=$G$23,$H$23,IF($E54<=$G$24+$G$23,$H$24,\"\"))","v":0}]
[null,null,null,null,{"$f":"IF(E54<$H$22,E54+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":3},{"$f":"EDATE($F$53,E54)","v":"2026-03-05"},{"$f":"M54","v":372907.68200000009},37290.768200000006,null,37290.768200000006,0,37290.768200000006,335616.9138000001,0]
[null,null,null,null,{"$f":"IF(E55<$H$22,E55+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":4},"2026-04-05",335616.9138000001,37290.768200000006,null,37290.768200000006,0,37290.768200000006,298326.14560000011,0]
[null,null,null,null,{"$f":"IF(E56<$H$22,E56+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":5},"2026-05-05",298326.14560000011,37290.768200000006,null,37290.768200000006,0,37290.768200000006,261035.37740000011,0]
[null,null,null,null,{"$f":"IF(E57<$H$22,E57+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":6},"2026-06-05",261035.37740000011,37290.768200000006,null,37290.768200000006,0,37290.768200000006,223744.60920000012,0]
[null,null,null,null,{"$f":"IF(E58<$H$22,E58+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":7},"2026-07-05",223744.60920000012,39944.188113052427,null,39944.188113052427,4474.892184000003,35469.295929052423,188275.31327094769,0.02]
[null,null,null,null,{"$f":"IF(E59<$H$22,E59+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":8},"2026-08-05",188275.31327094769,39944.188113052427,null,39944.188113052427,3765.5062654189537,36178.681847633474,152096.63142331422,0.02]
[null,null,null,null,{"$f":"IF(E60<$H$22,E60+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":9},"2026-09-05",152096.63142331422,39944.188113052427,null,39944.188113052427,3041.9326284662843,36902.255484586145,115194.37593872807,0.02]
[null,null,null,null,{"$f":"IF(E61<$H$22,E61+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":10},"2026-10-05",115194.37593872807,39944.188113052427,null,39944.188113052427,2303.8875187745616,37640.300594277869,77554.075344450204,0.02]
[null,null,null,null,{"$f":"IF(E62<$H$22,E62+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":11},"2026-11-05",77554.075344450204,39944.188113052427,null,39944.188113052427,1551.0815068890042,38393.106606163419,39160.968738286785,0.02]
[null,null,null,null,{"$f":"IF(E63<$H$22,E63+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":12},"2026-12-05",39160.968738286785,39944.188113052522,null,39944.188113052522,783.21937476573567,39160.968738286785,0,0.02]
[null,null,null,null,{"$f":"IF(E64<$H$22,E64+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":""},"2027-01-05",0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},""]
[null,null,null,null,{"$f":"IF(E65<$H$22,E65+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E66<$H$22,E66+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E67<$H$22,E67+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G68*N68","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E68<$H$22,E68+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E69<$H$22,E69+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E70<$H$22,E70+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E71<$H$22,E71+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E72<$H$22,E72+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E73<$H$22,E73+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E74<$H$22,E74+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E75<$H$22,E75+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G76*N76","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E76<$H$22,E76+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E77<$H$22,E77+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E78<$H$22,E78+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E79<$H$22,E79+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E80<$H$22,E80+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E81<$H$22,E81+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E82<$H$22,E82+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E83<$H$22,E83+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E84<$H$22,E84+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E85<$H$22,E85+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E86<$H$22,E86+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E87<$H$22,E87+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E88<$H$22,E88+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E89<$H$22,E89+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E90<$H$22,E90+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G91*N91","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E91<$H$22,E91+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G92*N92","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E92<$H$22,E92+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G93*N93","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E93<$H$22,E93+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E94<$H$22,E94+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E95<$H$22,E95+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E96<$H$22,E96+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E97<$H$22,E97+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E98<$H$22,E98+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E99<$H$22,E99+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E100<$H$22,E100+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E101<$H$22,E101+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E102<$H$22,E102+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E103<$H$22,E103+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G104*N104","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E104<$H$22,E104+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G105*N105","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E105<$H$22,E105+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E106<$H$22,E106+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E107<$H$22,E107+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E108<$H$22,E108+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E109<$H$22,E109+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E110<$H$22,E110+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E111<$H$22,E111+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E112<$H$22,E112+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"EDATE($F$53,E112)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E113<$H$22,E113+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E114<$H$22,E114+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E115<$H$22,E115+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E116<$H$22,E116+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E117<$H$22,E117+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($G118>IF($E118<=$G$23,$N$27,IF($E118<=$G$24+$G$23,$N$28,\"\")),IF($E118<=$G$23,$N$27,IF($E118<=$G$24+$G$23,$N$28,\"\")),$G118+$K118)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(H118:I118)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"J118-K118","v":{"$error":"#VALUE!"}},{"$f":"G118-L118","v":{"$error":"#VALUE!"}},{"$f":"IF($E118<=$G$23,$H$23,IF($E118<=$G$24+$G$23,$H$24,\"\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"IF(E118<$H$22,E118+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"EDATE($F$53,E118)","v":{"$error":"#VALUE!"}},{"$f":"M118","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G119*N119","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E119<$H$22,E119+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G120*N120","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($E120<=$G$23,$H$23,IF($E120<=$G$24+$G$23,$H$24,\"\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"IF(E120<$H$22,E120+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E121<$H$22,E121+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E122<$H$22,E122+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E123<$H$22,E123+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E124<$H$22,E124+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E125<$H$22,E125+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E126<$H$22,E126+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G127*N127","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E127<$H$22,E127+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G128*N128","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E128<$H$22,E128+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E129<$H$22,E129+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E130<$H$22,E130+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E131<$H$22,E131+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E132<$H$22,E132+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E133<$H$22,E133+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E134<$H$22,E134+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E135<$H$22,E135+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E136<$H$22,E136+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E137<$H$22,E137+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E138<$H$22,E138+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E139<$H$22,E139+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G140*N140","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E140<$H$22,E140+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G141*N141","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E141<$H$22,E141+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E142<$H$22,E142+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E143<$H$22,E143+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E144<$H$22,E144+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E145<$H$22,E145+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E146<$H$22,E146+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E147<$H$22,E147+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E148<$H$22,E148+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E149<$H$22,E149+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E150<$H$22,E150+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E151<$H$22,E151+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E152<$H$22,E152+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E153<$H$22,E153+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E154<$H$22,E154+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G155*N155","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E155<$H$22,E155+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G156*N156","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E156<$H$22,E156+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E157<$H$22,E157+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E158<$H$22,E158+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E159<$H$22,E159+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E160<$H$22,E160+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E161<$H$22,E161+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G162*N162","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E162<$H$22,E162+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"G163*N163","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E163<$H$22,E163+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E164<$H$22,E164+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E165<$H$22,E165+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E166<$H$22,E166+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E167<$H$22,E167+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E168<$H$22,E168+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E169<$H$22,E169+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E170<$H$22,E170+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E171<$H$22,E171+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E172<$H$22,E172+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E173<$H$22,E173+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(E174<$H$22,E174+1,IF(Table_1[[#This Row],[SALDO INICIAL]]<=0,\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"SUBTOTAL(102,SIMULADOR!$E$53:$E$175)","v":12},{"$f":"VLOOKUP(E176,SIMULADOR!$E$52:$M$175,2,0)","v":"2026-12-05"},null,null,{"$f":"SUBTOTAL(109,SIMULADOR!$I$53:$I$175)","v":0},{"$f":"SUBTOTAL(109,SIMULADOR!$J$54:$J$172)","v":{"$error":"#VALUE!"}},{"$f":"SUBTOTAL(109,SIMULADOR!$K$53:$K$175)","v":{"$error":"#VALUE!"}},{"$f":"SUBTOTAL(109,SIMULADOR!$L$53:$L$175)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(E176,SIMULADOR!$E$52:$M$175,9,0)-SIMULADOR!$I$176","v":0}]

{"sheet":"DATOS DEL CLIENTE ","index":2,"n_rows":120,"n_cols":32,"rows_kept":120,"cut":false,"hidden":false,"merged":[[119,9,121,27],[104,1,104,46],[106,1,106,22],[106,24,106,45],[78,1,78,6],[78,7,78,9],[78,10,78,14],[78,15,78,17],[80,1,80,6],[80,7,80,29],[80,31,80,46],[81,1,81,6],[81,7,81,46],[82,1,82,6],[82,7,82,9],[82,10,82,14],[82,15,82,27],[82,28,82,31],[82,32,82,46],[83,1,83,6],[83,7,83,14],[83,15,83,18],[83,19,83,23],[83,24,83,25],[77,1,77,6],[77,7,77,14],[77,15,77,16],[77,17,77,26],[77,27,77,31],[77,32,77,46],[75,31,75,33],[75,34,75,46],[76,1,76,6],[76,7,76,14],[76,15,76,16],[76,17,76,26],[76,27,76,31],[76,32,76,46],[75,1,75,6],[75,7,75,14],[75,15,75,18],[75,19,75,23],[75,24,75,25],[75,26,75,30],[67,19,67,23],[67,24,67,25],[67,26,67,30],[74,1,74,6],[74,7,74,9],[74,10,74,14],[74,15,74,27],[74,28,74,31],[74,32,74,46],[72,1,72,6],[72,7,72,29],[72,31,72,46],[73,1,73,6],[73,7,73,46],[70,1,70,6],[70,7,70,9],[70,10,70,14],[70,15,70,17],[70,23,70,25],[70,29,70,46],[62,1,62,6],[62,7,62,9],[62,10,62,14],[62,15,62,17],[62,23,62,27],[62,28,62,46],[66,15,66,26],[69,1,69,6],[69,7,69,14],[69,15,69,16],[69,17,69,26],[69,27,69,31],[69,32,69,46],[67,31,67,33],[67,34,67,46],[68,1,68,6],[68,7,68,14],[68,15,68,16],[68,17,68,26],[68,27,68,31],[68,32,68,46],[67,1,67,6],[67,7,67,14],[67,15,67,18],[66,1,66,6],[66,7,66,9],[66,10,66,14],[66,28,66,31],[66,32,66,46],[64,1,64,6],[64,7,64,29],[64,31,64,46],[65,1,65,6],[65,7,65,46],[61,1,61,6],[61,7,61,14],[61,15,61,16],[61,17,61,26],[61,27,61,31],[61,32,61,46],[59,31,59,33],[59,34,59,46],[60,1,60,6],[60,7,60,14],[60,15,60,16],[60,17,60,26],[60,27,60,31],[60,32,60,46],[59,1,59,6],[59,7,59,14],[59,15,59,18],[59,19,59,23],[59,24,59,25],[59,26,59,30],[58,1,58,6],[58,7,58,9],[58,10,58,14],[58,28,58,31],[58,32,58,46],[54,1,54,5],[54,6,54,27],[56,1,56,6],[56,7,56,29],[56,31,56,46],[57,1,57,6],[57,7,57,46],[58,15,58,26],[52,1,52,5],[52,6,52,27],[52,28,52,35],[52,36,52,46],[53,1,53,5],[53,6,53,27],[53,28,53,35],[53,36,53,46],[49,27,49,30],[49,31,49,46],[50,1,50,45],[51,1,51,5],[51,6,51,27],[51,28,51,35],[51,36,51,46],[49,1,49,3],[49,4,49,12],[49,13,49,14],[49,15,49,19],[49,20,49,21],[49,22,49,26],[47,1,47,3],[47,31,47,46],[48,1,48,3],[48,4,48,46],[45,1,45,6],[45,7,45,9],[45,10,45,14],[45,15,45,22],[45,23,45,26],[45,27,45,46],[47,4,47,26],[37,1,37,6],[37,7,37,9],[37,10,37,14],[37,15,37,22],[37,23,37,26],[37,27,37,46],[39,7,39,28],[44,1,44,6],[44,7,44,14],[44,15,44,16],[44,17,44,26],[44,27,44,31],[44,32,44,46],[42,31,42,33],[42,34,42,46],[43,1,43,6],[43,7,43,14],[43,15,43,16],[43,17,43,26],[43,27,43,31],[43,32,43,46],[42,1,42,6],[42,7,42,14],[42,15,42,18],[41,1,41,6],[41,7,41,9],[41,10,41,14],[41,15,41,27],[41,28,41,31],[41,32,41,46],[39,1,39,6],[39,31,39,46],[40,1,40,6],[40,7,40,46],[29,1,29,6],[29,7,29,9],[29,10,29,14],[29,15,29,22],[29,23,29,26],[29,27,29,46],[31,7,31,28],[36,1,36,6],[36,7,36,14],[36,15,36,16],[36,17,36,26],[36,27,36,31],[36,32,36,46],[34,31,34,33],[34,34,34,46],[35,1,35,6],[35,7,35,14],[35,15,35,16],[35,17,35,26],[35,27,35,31],[35,32,35,46],[34,1,34,6],[34,7,34,14],[34,15,34,18],[33,1,33,6],[33,7,33,9],[33,10,33,14],[33,15,33,27],[33,28,33,31],[33,32,33,46],[31,1,31,6],[31,31,31,46],[32,1,32,6],[32,7,32,46],[26,1,26,6],[26,7,26,14],[26,15,26,18],[26,19,26,23],[26,24,26,25],[25,10,25,14],[28,1,28,6],[28,7,28,14],[28,15,28,16],[28,17,28,26],[26,26,26,30],[27,1,27,6],[27,7,27,14],[27,15,27,16],[27,17,27,26],[27,27,27,31],[23,1,23,6],[23,31,23,46],[24,1,24,6],[24,7,24,46],[20,1,20,6],[23,7,23,28],[25,1,25,6],[25,7,25,9],[25,15,25,27],[25,28,25,31],[25,32,25,46],[19,1,19,6],[19,7,19,14],[19,15,19,16],[19,17,19,26],[19,27,19,31],[19,32,19,46],[18,1,18,6],[18,7,18,14],[22,1,22,46],[18,15,18,16],[18,17,18,26],[18,27,18,31],[18,32,18,46],[20,7,20,9],[20,10,20,14],[20,15,20,22],[20,23,20,26],[20,27,20,46],[17,1,17,6],[15,1,15,6],[16,1,16,6],[12,1,12,6],[12,7,12,9],[12,10,12,14],[12,15,12,22],[12,23,12,26],[12,27,12,46],[17,7,17,14],[17,15,17,18],[17,19,17,23],[11,1,11,6],[11,7,11,14],[11,15,11,16],[11,17,11,26],[11,27,11,31],[11,32,11,46],[10,1,10,6],[10,7,10,14],[10,15,10,16],[10,17,10,26],[10,27,10,31],[10,32,10,46],[8,1,8,6],[8,7,8,9],[8,10,8,14],[8,15,8,27],[8,28,8,31],[8,32,8,46],[9,1,9,6],[9,7,9,14],[9,15,9,18],[9,19,9,23],[9,24,9,25],[9,26,9,30],[9,31,9,33],[9,34,9,46],[4,16,4,20],[5,1,5,46],[3,12,3,17],[3,1,3,6],[1,19,2,46],[6,1,6,6],[6,31,6,46],[7,1,7,6],[7,7,7,46],[3,18,3,23],[3,7,3,11],[6,7,6,28],[83,26,83,30],[83,31,83,33],[83,34,83,46],[84,1,84,6],[84,7,84,14],[84,15,84,16],[84,17,84,26],[84,27,84,31],[84,32,84,46],[85,1,85,6],[85,7,85,14],[85,15,85,16],[85,17,85,26],[85,27,85,31],[85,32,85,46],[86,1,86,6],[86,7,86,9],[86,10,86,14],[86,15,86,17],[88,1,88,6],[88,7,88,29],[88,31,88,46],[89,1,89,6],[89,7,89,46],[90,1,90,6],[90,7,90,9],[90,10,90,14],[90,15,90,27],[90,28,90,31],[90,32,90,46],[91,1,91,6],[91,7,91,14],[91,15,91,18],[91,19,91,23],[91,24,91,25],[91,26,91,30],[91,31,91,33],[91,34,91,46],[92,1,92,6],[92,7,92,14],[92,15,92,16],[92,17,92,26],[92,27,92,31],[92,32,92,46],[93,1,93,6],[93,7,93,14],[93,15,93,16],[93,17,93,26],[93,27,93,31],[93,32,93,46],[94,1,94,6],[94,7,94,9],[94,10,94,14],[94,15,94,17],[96,1,96,6],[96,7,96,29],[96,31,96,46],[97,1,97,6],[97,7,97,46],[98,1,98,6],[98,7,98,9],[98,10,98,14],[98,15,98,27],[98,28,98,31],[98,32,98,46],[99,1,99,6],[99,7,99,14],[99,15,99,18],[99,19,99,23],[99,24,99,25],[99,26,99,30],[99,31,99,33],[99,34,99,46],[100,1,100,6],[100,7,100,14],[100,15,100,16],[100,17,100,26],[100,27,100,31],[100,32,100,46],[101,1,101,6],[101,7,101,14],[101,15,101,16],[101,17,101,26],[101,27,101,31],[101,32,101,46],[102,1,102,6],[102,7,102,9],[102,10,102,14],[102,15,102,17],[12,48,12,52],[13,49,13,54],[14,1,14,6],[14,7,14,28],[14,31,14,46],[15,7,15,46],[16,7,16,9],[16,10,16,14],[16,15,16,27],[16,28,16,31],[16,32,16,46],[78,23,78,25],[78,29,78,46],[86,23,86,25],[86,29,86,46],[94,23,94,25],[94,29,94,46],[102,23,102,25],[102,29,102,46],[17,24,17,25],[17,26,17,30],[17,31,17,33],[17,34,17,46],[28,27,28,31],[28,32,28,46],[26,31,26,33],[26,34,26,46],[27,32,27,46],[34,19,34,23],[34,24,34,25],[34,26,34,30],[42,19,42,23],[42,24,42,25],[42,26,42,30],[46,1,46,46]]}
[]
[null,"INFORMACIÓN DEL CLIENTE"]
[]
[null,"USO DE PROPIEDAD:",null,null,null,null,null,null,null,null,null,null,"TIPO DE CONTRATO:"]
[]
[null,"DATOS DE PERSONA FISICA"]
[null,"NOMBRE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEL:"]
[null,"DOMILICIO:"]
[null,"VIVES EN CASA:",null,null,null,null,null,"OTRO",null,null,"CORREO:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NACIONALIDAD:"]
[null,"LUGAR DE NACIMIENTO:",null,null,null,null,null,null,null,null,null,null,null,null,null,"FECHA DE NACIMIENTO:",null,null,null,null,null,null,null,null,"RFC:",null,null,null,null,null,null,"CURP:"]
[null,"ESTUDIOS:",null,null,null,null,null,"SECUNDARIA",null,null,null,null,null,null,null,"EMPRESA LABORA:",null,null,null,null,null,null,null,null,null,null,null,"OCUPACIÓN:"]
[null,"ESPECIFICAR:",null,null,null,null,null,null,null,null,null,null,null,null,null,"PUESTO:",null,null,null,null,null,null,null,null,null,null,null,"ANTIGÜEDAD:"]
[null,"ESTADO CIVIL:",null,null,null,null,null,"SOLTERO",null,null,"APLICA BIENES:",null,null,null,null,"NO",null,null,null,null,null,null,null,"TELÉFONO EMPRESA:"]
[]
[null,"NOMBRE CONYUGE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEL:"]
[null,"DOMILICIO:"]
[null,"VIVES EN CASA:",null,null,null,null,null,"OTRO",null,null,"CORREO:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NACIONALIDAD:"]
[null,"LUGAR DE NACIMIENTO:",null,null,null,null,null,null,null,null,null,null,null,null,null,"FECHA DE NACIMIENTO:",null,null,null,null,null,null,null,null,"RFC:",null,null,null,null,null,null,"CURP:"]
[null,"ESTUDIOS:",null,null,null,null,null,"SECUNDARIA",null,null,null,null,null,null,null,"EMPRESA LABORA:",null,null,null,null,null,null,null,null,null,null,null,"OCUPACIÓN:"]
[null,"ESPECIFICAR:",null,null,null,null,null,null,null,null,null,null,null,null,null,"PUESTO:",null,null,null,null,null,null,null,null,null,null,null,"ANTIGÜEDAD:"]
[null,"ESTADO CIVIL:",null,null,null,null,null,"SOLTERO",null,null,"APLICA BIENES:",null,null,null,null,"NO",null,null,null,null,null,null,null,"TELÉFONO EMPRESA:"]
[]
[null,"DATOS COPROPIEDAD"]
[null,"NOMBRE 1:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEL:"]
[";","DOMILICIO:"]
[null,"VIVES EN CASA:",null,null,null,null,null,"OTRO",null,null,"CORREO:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NACIONALIDAD:"]
[null,"LUGAR DE NACIMIENTO:",null,null,null,null,null,null,null,null,null,null,null,null,null,"FECHA DE NACIMIENTO:",null,null,null,null,null,null,null,null,"RFC:",null,null,null,null,null,null,"CURP:"]
[null,"ESTUDIOS:",null,null,null,null,null,"SECUNDARIA",null,null,null,null,null,null,null,"EMPRESA LABORA:",null,null,null,null,null,null,null,null,null,null,null,"OCUPACIÓN:"]
[null,"ESPECIFICAR:",null,null,null,null,null,null,null,null,null,null,null,null,null,"PUESTO:",null,null,null,null,null,null,null,null,null,null,null,"ANTIGÜEDAD:"]
[null,"ESTADO CIVIL:",null,null,null,null,null,"SOLTERO",null,null,"APLICA BIENES:",null,null,null,null,"NO",null,null,null,null,null,null,null,"TELÉFONO EMPRESA:"]
[]
[null,"NOMBRE 2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEL:"]
[null,"DOMILICIO:"]
[null,"VIVES EN CASA:",null,null,null,null,null,"OTRO",null,null,"CORREO:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NACIONALIDAD:"]
[null,"LUGAR DE NACIMIENTO:",null,null,null,null,null,null,null,null,null,null,null,null,null,"FECHA DE NACIMIENTO:",null,null,null,null,null,null,null,null,"RFC:",null,null,null,null,null,null,"CURP:"]
[null,"ESTUDIOS:",null,null,null,null,null,"SECUNDARIA",null,null,null,null,null,null,null,"EMPRESA LABORA:",null,null,null,null,null,null,null,null,null,null,null,"OCUPACIÓN:"]
[null,"ESPECIFICAR:",null,null,null,null,null,null,null,null,null,null,null,null,null,"PUESTO:",null,null,null,null,null,null,null,null,null,null,null,"ANTIGÜEDAD:"]
[null,"ESTADO CIVIL:",null,null,null,null,null,"SOLTERO",null,null,"APLICA BIENES:",null,null,null,null,"NO",null,null,null,null,null,null,null,"TELÉFONO EMPRESA:"]
[]
[null,"NOMBRE 2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEL:"]
[null,"DOMILICIO:"]
[null,"VIVES EN CASA:",null,null,null,null,null,"OTRO",null,null,"CORREO:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NACIONALIDAD:"]
[null,"LUGAR DE NACIMIENTO:",null,null,null,null,null,null,null,null,null,null,null,null,null,"FECHA DE NACIMIENTO:",null,null,null,null,null,null,null,null,"RFC:",null,null,null,null,null,null,"CURP:"]
[null,"ESTUDIOS:",null,null,null,null,null,"SECUNDARIA",null,null,null,null,null,null,null,"EMPRESA LABORA:",null,null,null,null,null,null,null,null,null,null,null,"OCUPACIÓN:"]
[null,"ESPECIFICAR:",null,null,null,null,null,null,null,null,null,null,null,null,null,"PUESTO:",null,null,null,null,null,null,null,null,null,null,null,"ANTIGÜEDAD:"]
[null,"ESTADO CIVIL:",null,null,null,null,null,"SOLTERO",null,null,"APLICA BIENES:",null,null,null,null,"NO",null,null,null,null,null,null,null,"TELÉFONO EMPRESA:"]
[null,"DATOS DE PERSONA MORAL"]
[null,"NOMBRE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEL:"]
[null,"DOMILICIO:"]
[null,"CORREO:",null,null,null,null,null,null,null,null,null,null,null,"RFC:",null,null,null,null,null,null,"GIRO:",null,null,null,null,null,null,"ACTIVIDAD:"]
[null,"ACTA CONSTITUTIVA"]
[null,"FOLIO:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CIUDAD DE REGISTRO:"]
[null,"FECHA DE REGISTRO:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBJETO SOCIAL:"]
[null,"No NOTARIA: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOLIO MERCANTIL:"]
[null,"NOMBRE NOTARIO:"]
[]
[null,"REPRESENTANTE LEGAL 1:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEL:"]
[null,"DOMILICIO:"]
[null,"VIVES EN CASA:",null,null,null,null,null,"OTRO",null,null,"CORREO:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NACIONALIDAD:"]
[null,"LUGAR DE NACIMIENTO:",null,null,null,null,null,null,null,null,null,null,null,null,null,"FECHA DE NACIMIENTO:",null,null,null,null,null,null,null,null,"RFC:",null,null,null,null,null,null,"CURP:"]
[null,"ESTUDIOS:",null,null,null,null,null,"OTRO",null,null,null,null,null,null,null,"EMPRESA LABORA:",null,null,null,null,null,null,null,null,null,null,null,"ANTIGÜEDAD:"]
[null,"ESPECIFICAR:",null,null,null,null,null,null,null,null,null,null,null,null,null,"PUESTO:",null,null,null,null,null,null,null,null,null,null,null,"TELÉFONO:"]
[null,"ESTADO CIVIL:",null,null,null,null,null,"SOLTERO",null,null,"APLICA BIENES:",null,null,null,null,"NO",null,null,null,null,null,null,null,"OCUPACIÓN:"]
[]
[null,"REPRESENTANTE LEGAL 2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEL:"]
[null,"DOMILICIO:"]
[null,"VIVES EN CASA:",null,null,null,null,null,"OTRO",null,null,"CORREO:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NACIONALIDAD:"]
[null,"LUGAR DE NACIMIENTO:",null,null,null,null,null,null,null,null,null,null,null,null,null,"FECHA DE NACIMIENTO:",null,null,null,null,null,null,null,null,"RFC:",null,null,null,null,null,null,"CURP:"]
[null,"ESTUDIOS:",null,null,null,null,null,"OTRO",null,null,null,null,null,null,null,"EMPRESA LABORA:",null,null,null,null,null,null,null,null,null,null,null,"ANTIGÜEDAD:"]
[null,"ESPECIFICAR:",null,null,null,null,null,null,null,null,null,null,null,null,null,"PUESTO:",null,null,null,null,null,null,null,null,null,null,null,"TELÉFONO:"]
[null,"ESTADO CIVIL:",null,null,null,null,null,"SOLTERO",null,null,"APLICA BIENES:",null,null,null,null,"NO",null,null,null,null,null,null,null,null,null,null,"OCUPACIÓN:"]
[]
[null,"REPRESENTANTE LEGAL 3:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEL:"]
[null,"DOMILICIO:"]
[null,"VIVES EN CASA:",null,null,null,null,null,"OTRO",null,null,"CORREO:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NACIONALIDAD:"]
[null,"LUGAR DE NACIMIENTO:",null,null,null,null,null,null,null,null,null,null,null,null,null,"FECHA DE NACIMIENTO:",null,null,null,null,null,null,null,null,"RFC:",null,null,null,null,null,null,"CURP:"]
[null,"ESTUDIOS:",null,null,null,null,null,"OTRO",null,null,null,null,null,null,null,"EMPRESA LABORA:",null,null,null,null,null,null,null,null,null,null,null,"ANTIGÜEDAD:"]
[null,"ESPECIFICAR:",null,null,null,null,null,null,null,null,null,null,null,null,null,"PUESTO:",null,null,null,null,null,null,null,null,null,null,null,"TELÉFONO:"]
[null,"ESTADO CIVIL:",null,null,null,null,null,"SOLTERO",null,null,"APLICA BIENES:",null,null,null,null,"NO",null,null,null,null,null,null,null,null,null,null,"OCUPACIÓN:"]
[]
[null,"SOCIO ACCIONISTA 1:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEL:"]
[null,"DOMILICIO:"]
[null,"VIVES EN CASA:",null,null,null,null,null,"OTRO",null,null,"CORREO:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NACIONALIDAD:"]
[null,"LUGAR DE NACIMIENTO:",null,null,null,null,null,null,null,null,null,null,null,null,null,"FECHA DE NACIMIENTO:",null,null,null,null,null,null,null,null,"RFC:",null,null,null,null,null,null,"CURP:"]
[null,"ESTUDIOS:",null,null,null,null,null,"OTRO",null,null,null,null,null,null,null,"EMPRESA LABORA:",null,null,null,null,null,null,null,null,null,null,null,"ANTIGÜEDAD:"]
[null,"ESPECIFICAR:",null,null,null,null,null,null,null,null,null,null,null,null,null,"PUESTO:",null,null,null,null,null,null,null,null,null,null,null,"TELÉFONO:"]
[null,"ESTADO CIVIL:",null,null,null,null,null,"SOLTERO",null,null,"APLICA BIENES:",null,null,null,null,"NO",null,null,"% DE ACCIONES:",null,null,null,null,null,null,null,"OCUPACIÓN:"]
[]
[null,"SOCIO ACCIONISTA 2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEL:"]
[null,"DOMILICIO:"]
[null,"VIVES EN CASA:",null,null,null,null,null,"OTRO",null,null,"CORREO:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NACIONALIDAD:"]
[null,"LUGAR DE NACIMIENTO:",null,null,null,null,null,null,null,null,null,null,null,null,null,"FECHA DE NACIMIENTO:",null,null,null,null,null,null,null,null,"RFC:",null,null,null,null,null,null,"CURP:"]
[null,"ESTUDIOS:",null,null,null,null,null,"OTRO",null,null,null,null,null,null,null,"EMPRESA LABORA:",null,null,null,null,null,null,null,null,null,null,null,"ANTIGÜEDAD:"]
[null,"ESPECIFICAR:",null,null,null,null,null,null,null,null,null,null,null,null,null,"PUESTO:",null,null,null,null,null,null,null,null,null,null,null,"TELÉFONO:"]
[null,"ESTADO CIVIL:",null,null,null,null,null,"SOLTERO",null,null,"APLICA BIENES:",null,null,null,null,"NO",null,null,"% DE ACCIONES:",null,null,null,null,null,null,null,"OCUPACIÓN:"]
[]
[null,"SOCIO ACCIONISTA 3:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEL:"]
[null,"DOMILICIO:"]
[null,"VIVES EN CASA:",null,null,null,null,null,"OTRO",null,null,"CORREO:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NACIONALIDAD:"]
[null,"LUGAR DE NACIMIENTO:",null,null,null,null,null,null,null,null,null,null,null,null,null,"FECHA DE NACIMIENTO:",null,null,null,null,null,null,null,null,"RFC:",null,null,null,null,null,null,"CURP:"]
[null,"ESTUDIOS:",null,null,null,null,null,"OTRO",null,null,null,null,null,null,null,"EMPRESA LABORA:",null,null,null,null,null,null,null,null,null,null,null,"ANTIGÜEDAD:"]
[null,"ESPECIFICAR:",null,null,null,null,null,null,null,null,null,null,null,null,null,"PUESTO:",null,null,null,null,null,null,null,null,null,null,null,"TELÉFONO:"]
[null,"ESTADO CIVIL:",null,null,null,null,null,"SOLTERO",null,null,"APLICA BIENES:",null,null,null,null,"NO",null,null,"% DE ACCIONES:",null,null,null,null,null,null,null,"OCUPACIÓN:"]
[]
[null,"DOCUMENTACIÓN ENTREGADA"]
[null,"ESCRITURACIÓN"]
[null,"PERSONA FÍSICA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERSONA MORAL"]
[null,null,"*Identificación oficial vigente.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Identificación oficial del representante legal vigente."]
[null,null,"*Acta de nacimiento.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Acta de nacimiento del representante legal."]
[null,null,"*Acta de matrimonio ( en caso de ser casado).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Acta constitutiva"]
[null,null,"*Constancia de situación fiscal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Constancia de situacón fiscal empre y representante legal"]
[null,null,"*CURP.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*CURP del representante legal"]
[null,null,"*Caratula de estado de cuenta.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Caratula de estado de cuenta."]
[null,null,"*Comprobante de domicilio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Comprobante de Domicilio (Empresa y Representante legal)."]
[null,null,"*Correo, telefono y ocupación.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poder en el que ostenta las facultades otorgadas al representante legal"]
[null,null,"EN CASO DE SER EXTRANJERO ANEXAR:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Acta de matrimonio ( en caso de ser casado)."]
[null,null,"*Forma migratoria de residente permanente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Correo, telefono y ocupación del representante legal."]
[null,null,"*Convenio de renuncia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Los socios accionistas deberan presentar la misma documentación  antes mencionada del RL."]
[null,null,"FF-SER-006"]
[null,null,null,null,null,null,null,null,null,"* En caso de estar CASADOS por sociedad conyugal o COPROPIEDAD, \n anexar toda la documentacion mencionada de ambas partes. "]

{"sheet":"DATOS","index":3,"n_rows":48,"n_cols":14,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
["NOMBRE PARQUES","IMAGEN"]
["AEROPUERTO",{"$error":"#VALUE!"}]
["BETA",{"$error":"#VALUE!"}]
["GAMMA II",{"$error":"#VALUE!"}]
["SANTA ROSA",{"$error":"#VALUE!"}]
["SUR 57.",{"$error":"#VALUE!"}]
["CALAMANDA",{"$error":"#VALUE!"}]
["PEDRO ESCOBEDO II",{"$error":"#VALUE!"}]
["BETA"]
[]
[null,{"$error":"#VALUE!"}]
[]
[]
[null,null,null,"PARQUES"]
[null,null,null,"CELTA",null,"PROMOCIONES",null,"ESTUDIOS ",null,"SUR 57"]
[null,null,null,"AEROPUERTO (Nave)",null,"PROMOCIONES NAVETEC CUARTO TRIMESTRE \"20 ANIVERSARIOGRUPO CCIMA\"",null,"DOCTORADO",null,"N/A"]
[null,null,null,"AEROPUERTO (Lote)",null,"PROMOCIONES NAVETEC TERCER TRIMESTRE \"DE JULIO A SEPTIEMBRE 2022\"",null,"MAESTRIA",null,"FINANCIAMIENTO 1"]
[null,null,null,"GAMMA II ETAPA 2",null,"PROMOCIONES NAVETEC SEGUNDO TRIMESTRE \"DE ABRIL A JUNIO 2022\"",null,"LICENCIATURA",null,"FINANCIAMIENTO 2"]
[null,null,null,"CALAMANDA (NAVE)",null,"PROMOCIONES NAVETEC PRIMER TRIMESTRE \"ARRANCA 2022\"",null,"INGENIERÍA",null,"FINANCIAMIENTO 3"]
[null,null,null,"CALAMANDA (LOCAL)",null,null,null,"TSU"]
[null,null,null,"SUR_57",null,"ENGANCHE",null,"PREPARATORIA"]
[null,null,null,"PEDRO ESCOBEDO II",null,"DIFERIDO",null,"SECUNDARIA "]
[null,null,null,"BETA (LOCAL)",null,"NORMAL",null,"PRIMARIA "]
[null,null,null,null,null,null,null,"OTRO"]
[null,null,null,"TIPO DE ENGANCHE",null,"ESTADO CIVIL"]
[null,null,null,"N/A",null,"CASADO",null,"VIVE EN CASA "]
[null,null,null,"ENGANCHE DIFERIDO:",null,"SOLTERO",null,"PROPIA"]
[null,null,null,"ENGANCHE DIFERIDO C/IVA:",null,null,null,"RENTA "]
[null,null,null,null,null,null,null,"FAMILIAR "]
[null,null,null,"ENGANCHE DIERIDO",null,"TIPO CONTRATO",null,"OTRO"]
[null,null,null,"NAVE-CDA 10%,10% 10%"]
[null,null,null,"LOTE-AE,CELTA, 10%,10%,10%",null,"PERSONA FISICA ",null,"USO DE PROPIEDAD "]
[null,null,null,"LOCAL A CDA 10%, 10%, 10%",null,"PERSONA MORAL"]
[null,null,null,"LOCAL B CDA 10%, 10%, 10%",null,"COPROPIEDAD ",null,"PATRIMONIO "]
[null,null,null,"NAVE-AE 10%,10% 10%",null,null,null,"INVERSIÓN"]
[null,null,null,null,null,"APLICAN BIENES"]
[null,null,null,"TIPO",null,"NO"]
[null,null,null,"ESTANDAR",null,"SI"]
[null,null,null,"PREMIUM"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"MASTER PARQUES","IMAGEN"]
[null,null,null,null,null,null,null,null,null,null,null,null,"AEROPUERTO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CELTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,"GAMMA II"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SANTA ROSA"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUR 57."]
[null,null,null,null,null,null,null,null,null,null,null,null,"CALAMANDA"]