{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Simulador Financiero","Paramatros del Crédito","factores proteccion"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":4,"defined_names":81,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Simulador Financiero","index":0,"n_rows":120,"n_cols":33,"rows_kept":120,"cut":false,"hidden":false,"merged":[[0,0,1,29],[3,20,4,21],[3,23,4,26],[4,1,4,3],[4,5,4,7],[4,9,4,11],[4,13,4,17],[18,1,18,8],[18,9,18,13],[18,17,18,24],[18,25,18,29],[10,1,10,30],[9,1,9,30],[4,28,4,30],[18,32,18,35],[18,36,18,37],[5,5,5,8],[5,9,5,12],[14,17,14,24],[14,25,14,29],[14,32,16,35],[16,1,16,8],[16,9,16,13],[16,17,16,24],[16,25,16,29],[20,1,20,8],[20,9,20,13],[20,17,20,24],[20,25,20,29],[20,32,26,35],[20,36,20,37],[22,1,22,8],[22,9,22,13],[22,17,22,24],[22,25,22,29],[24,25,24,29],[26,17,26,24],[26,25,26,29],[24,17,24,24],[31,1,32,1],[31,2,32,4],[31,5,32,7],[31,8,32,10],[31,11,32,13],[31,17,32,19],[31,20,32,22],[33,11,33,13],[34,2,34,4],[34,5,34,7],[34,8,34,10],[34,11,34,13],[34,17,34,19],[34,20,34,22],[36,2,36,4],[36,5,36,7],[36,8,36,10],[36,11,36,13],[36,17,36,19],[36,20,36,22],[35,2,35,4],[35,5,35,7],[35,8,35,10],[35,11,35,13],[35,17,35,19],[35,20,35,22],[38,2,38,4],[38,5,38,7],[38,8,38,10],[38,11,38,13],[38,17,38,19],[38,20,38,22],[37,2,37,4],[37,5,37,7],[37,8,37,10],[37,11,37,13],[37,17,37,19],[37,20,37,22],[40,2,40,4],[40,5,40,7],[40,8,40,10],[40,11,40,13],[40,17,40,19],[40,20,40,22],[39,2,39,4],[39,5,39,7],[39,8,39,10],[39,11,39,13],[39,17,39,19],[39,20,39,22],[42,2,42,4],[42,5,42,7],[42,8,42,10],[42,11,42,13],[42,17,42,19],[42,20,42,22],[41,2,41,4],[41,5,41,7],[41,8,41,10],[41,11,41,13],[41,17,41,19],[41,20,41,22],[44,2,44,4],[44,5,44,7],[44,8,44,10],[44,11,44,13],[44,17,44,19],[44,20,44,22],[43,2,43,4],[43,5,43,7],[43,8,43,10],[43,11,43,13],[43,17,43,19],[43,20,43,22],[46,2,46,4],[46,5,46,7],[46,8,46,10],[46,11,46,13],[46,17,46,19],[46,20,46,22],[45,2,45,4],[45,5,45,7],[45,8,45,10],[45,11,45,13],[45,17,45,19],[45,20,45,22],[48,2,48,4],[48,5,48,7],[48,8,48,10],[48,11,48,13],[48,17,48,19],[48,20,48,22],[47,2,47,4],[47,5,47,7],[47,8,47,10],[47,11,47,13],[47,17,47,19],[47,20,47,22],[50,2,50,4],[50,5,50,7],[50,8,50,10],[50,11,50,13],[50,17,50,19],[50,20,50,22],[49,2,49,4],[49,5,49,7],[49,8,49,10],[49,11,49,13],[49,17,49,19],[49,20,49,22],[52,2,52,4],[52,5,52,7],[52,8,52,10],[52,11,52,13],[52,17,52,19],[52,20,52,22],[51,2,51,4],[51,5,51,7],[51,8,51,10],[51,11,51,13],[51,17,51,19],[51,20,51,22],[54,2,54,4],[54,5,54,7],[54,8,54,10],[54,11,54,13],[54,17,54,19],[54,20,54,22],[53,2,53,4],[53,5,53,7],[53,8,53,10],[53,11,53,13],[53,17,53,19],[53,20,53,22],[56,2,56,4],[56,5,56,7],[56,8,56,10],[56,11,56,13],[56,17,56,19],[56,20,56,22],[55,2,55,4],[55,5,55,7],[55,8,55,10],[55,11,55,13],[55,17,55,19],[55,20,55,22],[58,2,58,4],[58,5,58,7],[58,8,58,10],[58,11,58,13],[58,17,58,19],[58,20,58,22],[57,2,57,4],[57,5,57,7],[57,8,57,10],[57,11,57,13],[57,17,57,19],[57,20,57,22],[60,2,60,4],[60,5,60,7],[60,8,60,10],[60,11,60,13],[60,17,60,19],[60,20,60,22],[59,2,59,4],[59,5,59,7],[59,8,59,10],[59,11,59,13],[59,17,59,19],[59,20,59,22],[62,2,62,4],[62,5,62,7],[62,8,62,10],[62,11,62,13],[62,17,62,19],[62,20,62,22],[61,2,61,4],[61,5,61,7],[61,8,61,10],[61,11,61,13],[61,17,61,19],[61,20,61,22],[64,2,64,4],[64,5,64,7],[64,8,64,10],[64,11,64,13],[64,17,64,19],[64,20,64,22],[63,2,63,4],[63,5,63,7],[63,8,63,10],[63,11,63,13],[63,17,63,19],[63,20,63,22],[66,2,66,4],[66,5,66,7],[66,8,66,10],[66,11,66,13],[66,17,66,19],[66,20,66,22],[65,2,65,4],[65,5,65,7],[65,8,65,10],[65,11,65,13],[65,17,65,19],[65,20,65,22],[68,2,68,4],[68,5,68,7],[68,8,68,10],[68,11,68,13],[68,17,68,19],[68,20,68,22],[67,2,67,4],[67,5,67,7],[67,8,67,10],[67,11,67,13],[67,17,67,19],[67,20,67,22],[70,2,70,4],[70,5,70,7],[70,8,70,10],[70,11,70,13],[70,17,70,19],[70,20,70,22],[69,2,69,4],[69,5,69,7],[69,8,69,10],[69,11,69,13],[69,17,69,19],[69,20,69,22],[72,2,72,4],[72,5,72,7],[72,8,72,10],[72,11,72,13],[72,17,72,19],[72,20,72,22],[71,2,71,4],[71,5,71,7],[71,8,71,10],[71,11,71,13],[71,17,71,19],[71,20,71,22],[74,2,74,4],[74,5,74,7],[74,8,74,10],[74,11,74,13],[74,17,74,19],[74,20,74,22],[73,2,73,4],[73,5,73,7],[73,8,73,10],[73,11,73,13],[73,17,73,19],[73,20,73,22],[76,2,76,4],[76,5,76,7],[76,8,76,10],[76,11,76,13],[76,17,76,19],[76,20,76,22],[75,2,75,4],[75,5,75,7],[75,8,75,10],[75,11,75,13],[75,17,75,19],[75,20,75,22],[78,2,78,4],[78,5,78,7],[78,8,78,10],[78,11,78,13],[78,17,78,19],[78,20,78,22],[77,2,77,4],[77,5,77,7],[77,8,77,10],[77,11,77,13],[77,17,77,19],[77,20,77,22],[80,2,80,4],[80,5,80,7],[80,8,80,10],[80,11,80,13],[80,17,80,19],[80,20,80,22],[79,2,79,4],[79,5,79,7],[79,8,79,10],[79,11,79,13],[79,17,79,19],[79,20,79,22],[82,2,82,4],[82,5,82,7],[82,8,82,10],[82,11,82,13],[82,17,82,19],[82,20,82,22],[81,2,81,4],[81,5,81,7],[81,8,81,10],[81,11,81,13],[81,17,81,19],[81,20,81,22],[84,2,84,4],[84,5,84,7],[84,8,84,10],[84,11,84,13],[84,17,84,19],[84,20,84,22],[83,2,83,4],[83,5,83,7],[83,8,83,10],[83,11,83,13],[83,17,83,19],[83,20,83,22],[86,2,86,4],[86,5,86,7],[86,8,86,10],[86,11,86,13],[86,17,86,19],[86,20,86,22],[85,2,85,4],[85,5,85,7],[85,8,85,10],[85,11,85,13],[85,17,85,19],[85,20,85,22],[88,2,88,4],[88,5,88,7],[88,8,88,10],[88,11,88,13],[88,17,88,19],[88,20,88,22],[87,2,87,4],[87,5,87,7],[87,8,87,10],[87,11,87,13],[87,17,87,19],[87,20,87,22],[90,2,90,4],[90,5,90,7],[90,8,90,10],[90,11,90,13],[90,17,90,19],[90,20,90,22],[89,2,89,4],[89,5,89,7],[89,8,89,10],[89,11,89,13],[89,17,89,19],[89,20,89,22],[92,2,92,4],[92,5,92,7],[92,8,92,10],[92,11,92,13],[92,17,92,19],[92,20,92,22],[91,2,91,4],[91,5,91,7],[91,8,91,10],[91,11,91,13],[91,17,91,19],[91,20,91,22],[94,2,94,4],[94,5,94,7],[94,8,94,10],[94,11,94,13],[94,17,94,19],[94,20,94,22],[93,2,93,4],[93,5,93,7],[93,8,93,10],[93,11,93,13],[93,17,93,19],[93,20,93,22],[96,2,96,4],[96,5,96,7],[96,8,96,10],[96,11,96,13],[96,17,96,19],[96,20,96,22],[95,2,95,4],[95,5,95,7],[95,8,95,10],[95,11,95,13],[95,17,95,19],[95,20,95,22],[98,2,98,4],[98,5,98,7],[98,8,98,10],[98,11,98,13],[98,17,98,19],[98,20,98,22],[97,2,97,4],[97,5,97,7],[97,8,97,10],[97,11,97,13],[97,17,97,19],[97,20,97,22],[100,2,100,4],[100,5,100,7],[100,8,100,10],[100,11,100,13],[100,17,100,19],[100,20,100,22],[99,2,99,4],[99,5,99,7],[99,8,99,10],[99,11,99,13],[99,17,99,19],[99,20,99,22],[103,17,103,19],[103,20,103,22],[102,2,102,4],[102,5,102,7],[102,8,102,10],[102,11,102,13],[102,17,102,19],[102,20,102,22],[101,2,101,4],[101,5,101,7],[101,8,101,10],[101,11,101,13],[101,17,101,19],[101,20,101,22],[28,17,28,24],[28,25,28,29],[106,2,106,4],[106,5,106,7],[106,8,106,10],[106,11,106,13],[119,18,119,20],[119,21,119,23],[105,2,105,4],[105,5,105,7],[105,8,105,10],[105,11,105,13],[105,17,105,19],[105,20,105,22],[104,2,104,4],[104,5,104,7],[104,8,104,10],[104,11,104,13],[104,17,104,19],[104,20,104,22],[103,2,103,4],[103,5,103,7],[103,8,103,10],[103,11,103,13],[107,2,107,4],[107,5,107,7],[107,8,107,10],[107,11,107,13],[108,2,108,4],[108,5,108,7],[108,8,108,10],[108,11,108,13],[109,2,109,4],[109,5,109,7],[109,8,109,10],[109,11,109,13],[115,20,115,22],[116,20,116,22],[110,2,110,4],[110,5,110,7],[110,8,110,10],[110,11,110,13],[111,2,111,4],[111,5,111,7],[111,8,111,10],[111,11,111,13],[112,2,112,4],[112,5,112,7],[112,8,112,10],[112,11,112,13],[116,2,116,4],[116,5,116,7],[116,8,116,10],[116,11,116,13],[117,2,117,4],[117,5,117,7],[117,8,117,10],[117,11,117,13],[113,2,113,4],[113,5,113,7],[113,8,113,10],[113,11,113,13],[114,2,114,4],[114,5,114,7],[114,8,114,10],[114,11,114,13],[115,2,115,4],[115,5,115,7],[115,8,115,10],[115,11,115,13],[117,20,117,22],[118,20,118,22],[117,17,117,19],[118,17,118,19],[106,17,106,19],[107,17,107,19],[108,17,108,19],[109,17,109,19],[110,17,110,19],[111,17,111,19],[112,17,112,19],[113,17,113,19],[114,17,114,19],[115,17,115,19],[116,17,116,19],[106,20,106,22],[107,20,107,22],[108,20,108,22],[109,20,109,22],[110,20,110,22],[111,20,111,22],[112,20,112,22],[113,20,113,22],[114,20,114,22]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo:",null,null,"Monto:"]
[null,"Línea de Crédito:",null,null,null,"Tomador:",null,null,null,"Beneficiario:",null,null,null,"Nivel Educativo:",null,null,null,null,null,null,84,null,null,30000000,null,null,null,null,"Toma seguro:"]
[null,"Educar Tradicional",null,null,null,"Asociado"]
[]
[null,{"$f":"F5&IF(AC5=\"Si\",\" con BS\",IF(AC5=\"No\",\" sin BS\"))","v":"AsociadoFALSO"}]
[]
[]
[null,"PLAN DE PAGOS - CRÉDITOS EDUCAR"]
[null,"Este plan de pagos es una referencia del crédito otorgado con las condiciones especiales pactadas. Este plan puede tener una variación en la cuota de acuerdo al corte de facturación al que corresponde el cliente. Las cuotas mencionadas no incluyen el valor de los seguros"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto con Descuento:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Si",null,null,null,null,null,null,{"$f":"+IF(Z15=\"Si\",X4*(1-Z17),X4)","v":30000000}]
[]
[null,"CREDITO A SOLICITAR:",null,null,null,null,null,null,null,{"$f":"+X4","v":30000000},null,null,null,null,null,null,null,"% DESCUENTO CONVENIO INSTITUCIÓN "]
[]
[null,"TASA DEL CREDITO NMV:",null,null,null,null,null,null,null,{"$f":"+IFERROR(INDEX('Paramatros del Crédito'!B1:F3,MATCH(B5,'Paramatros del Crédito'!B1:B3,0),MATCH(B7,'Paramatros del Crédito'!B1:F1,0)),\"\")","v":""},null,null,null,null,null,null,null,"APLICA BENEFICIO?",null,null,null,null,null,null,null,{"$f":"+IF(F5=\"Asociado\",\"Si Aplica\",\"No Aplica\")","v":"Si Aplica"},null,null,null,null,null,null,"Ahorro Total (Convenio + Tasa):"]
[]
[null,"CUOTA CREDITO EDUCAR:",null,null,null,null,null,null,null,{"$f":"IFERROR(PMT(J19,U4-J23,-J17),\"0\")","v":"0"},null,null,null,null,null,null,null,"TASA FINAL REFERENCIA ASOSOCIADO CON BENEFICIO COOMEVA EDUCA M.V:",null,null,null,null,null,null,null,{"$f":"+IF(F5=\"Asociado\",J19-'Paramatros del Crédito'!G2,\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+SUM(R35:T107)+(X4-AG15)","v":0}]
[]
[null,"PERIODO DE GRACIA (Meses):",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U4-J23","v":84},null,null,"CUOTA CREDITO PROMEDIO CON TASA SOLIDARIA:",null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(U35:W70),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BENEFICIO PROMEDIO MES COOMEVA:",null,null,null,null,null,null,null,{"$f":"+IFERROR(J21-Z23,\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PLAZO DEL BENEFICIO (meses):",null,null,null,null,null,null,null,{"$f":"IF(LEFT(Z19,2)=\"Si\",IF(U4>VLOOKUP(B5,'Paramatros del Crédito'!B2:H3,7,FALSE),VLOOKUP(B5,'Paramatros del Crédito'!B2:H3,7,FALSE),U4),\"\")","v":84}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TASA COMPENSADA POR COOMEVA EDUCA",null,null,null,null,null,null,null,{"$f":"+IFERROR(J19-Z21,\"\")","v":""}]
[]
[]
[null,"Mes","Abono a Capital",null,null,"Pago Interés",null,null,"Cuota",null,null,"Saldo Capital",null,null,null,null,null,"Tasa Solidaria Coomeva Educa",null,null," Valor a Pagar"]
[]
[null,"Inicio",null,null,null,null,null,null,null,null,null,{"$f":"+J17","v":30000000}]
[null,{"$f":"+IF(U4>0,1,\"\")","v":1},{"$f":"IFERROR(IF($B35<=$J$23,0,-PPMT($J$19,B35-$J$23,$O$23,$J$17)),\"\")","v":""},null,null,{"$f":"+IF(B35<>\"\",L34*$J$19,\"\")","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(C35=0,F35,IF($B35<>\"\",IF($B35<=$J$23,$J$19,C35+F35),\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"+IF(B35<>\"\",L34-C35,\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IFERROR(IPMT($Z$29,B35,$Z$27,-$L34),\"\")","v":""},null,null,{"$f":"IFERROR(IF(B35<>\"\",I35-R35,\"\"),\"\")","v":""}]
[null,{"$f":"+IF(B35<$U$4,B35+1,\"\")","v":2},{"$f":"IFERROR(IF($B36<=$J$23,0,-PPMT($J$19,B36-$J$23,$O$23,$J$17)),\"\")","v":""},null,null,{"$error":"#VALUE!"},null,null,{"$f":"IF(C36=0,F36,IF($B36<>\"\",IF($B36<=$J$23,$J$19,C36+F36),\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"+IF(B36<>\"\",L35-C36,\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IFERROR(IPMT($Z$29,B36,$Z$27,-$L35),\"\")","v":""},null,null,{"$f":"IFERROR(IF(B36<>\"\",I36-R36,\"\"),\"\")","v":""}]
[null,{"$f":"+IF(B36<$U$4,B36+1,\"\")","v":3},"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$f":"+IF(B37<>\"\",L36-C37,\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,"",null,null,""]
[null,4,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,5,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,6,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,7,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,8,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,9,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,10,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,11,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,12,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,13,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,14,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,15,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,16,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,17,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,18,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,19,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,20,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,21,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,22,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,23,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,24,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,25,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,26,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,27,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,28,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,29,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,30,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,31,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,32,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,33,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,34,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,35,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,36,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,37,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,38,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,39,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,40,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,41,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,42,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,43,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,44,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,45,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,46,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,47,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,48,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,49,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,50,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,51,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,52,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,53,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,54,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,55,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,56,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,57,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,58,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,59,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,60,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,61,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,62,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,63,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,64,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,65,"",null,null,{"$f":"+IF(B99<>\"\",L98*$J$19,\"\")","v":{"$error":"#VALUE!"}},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,66,{"$f":"IFERROR(IF($B100<=$J$23,0,-PPMT($J$19,B100-$J$23,$O$23,$J$17)),\"\")","v":""},null,null,{"$error":"#VALUE!"},null,null,{"$f":"IF(C100=0,F100,IF($B100<>\"\",IF($B100<=$J$23,$J$19,C100+F100),\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"IFERROR(IPMT($Z$29,B100,$Z$27,-$L99),\"\")","v":""},null,null,{"$f":"IFERROR(IF(B100<>\"\",I100-R100,\"\"),\"\")","v":""}]
[null,{"$f":"+IF(B100<$U$4,B100+1,\"\")","v":67},"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$f":"+IF(B101<>\"\",L100-C101,\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,"",null,null,""]
[null,68,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,69,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,70,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,71,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,72,"",null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"IFERROR(IPMT($Z$29,B106,$Z$27,-$L105),\"\")","v":""},null,null,""]
[null,73,{"$f":"+IF(B107<>\"\",I107-F107,\"\")","v":{"$error":"#VALUE!"}},null,null,{"$error":"#VALUE!"},null,null,{"$f":"+IF(B107<>\"\",$J$21,\"\")","v":"0"},null,null,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"IFERROR(IPMT($Z$29,B107,$Z$27,-$L106),\"\")","v":""},null,null,{"$f":"IFERROR(IF(B107<>\"\",I107-R107,\"\"),\"\")","v":""}]
[null,74,{"$f":"+IF(B108<>\"\",I108-F108,\"\")","v":{"$error":"#VALUE!"}},null,null,{"$f":"+IF(B108<>\"\",L107*$J$19,\"\")","v":{"$error":"#VALUE!"}},null,null,{"$f":"+IF(B108<>\"\",$J$21,\"\")","v":"0"},null,null,{"$f":"+IF(B108<>\"\",L107-C108,\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,"",null,null,""]
[null,75,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,"0",null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,76,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,"0",null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,77,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,"0",null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,78,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,"0",null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,79,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,"0",null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,80,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,"0",null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,81,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,"0",null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,82,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,"0",null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,83,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,"0",null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,84,{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},null,null,"0",null,null,{"$error":"#VALUE!"},null,null,null,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IPMT($Z$29,B119,$Z$27,-$L118),\"\")","v":""},null,null,{"$f":"IFERROR(IF(B119<>\"\",I119-R119,\"\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(B107<>\"\",B107<($Z$27+1)),$Z$25,\"\"),\"\")","v":""},null,null,{"$f":"IFERROR(IF(B107<>\"\",I107-S120,\"\"),\"\")","v":""}]

{"sheet":"Paramatros del Crédito","index":1,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[null,null,"Cliente con BS","Cliente sin BS","Asociado con BS","Asociado sin BS","Compensación","Plazo Max"]
[null,"Educar Rotativo",1.5599999999999999E-2,1.5599999999999999E-2,1.5599999999999999E-2,1.5599999999999999E-2,5.0000000000000001E-3,36]
[null,"Educar Tradicional",1.7600000000000001E-2,1.8599999999999998E-2,1.5599999999999999E-2,1.66E-2,5.0000000000000001E-3,84]
[]
[null,"Asociado / Cliente"]
[null,"Hijo (a)"]
[null,"Conyugue"]
[null,"Padre (madre)"]
[null,"Hermano (a)"]
[null,"Sobrino (a)"]
[null,"Nieto (a)"]
[]
[null,"Basica y Media"]
[null,"Educación Superior (Pregrado, Posgrado)"]
[null,"Educación Continua"]
[null,"Idiomas"]
[]
[]
[null,"Educar Rotativo",1,36]
[null,"Educar Tradicional",1,84]
[]
[null,"Educar Tradicional",{"$f":"IF('Simulador Financiero'!B5=B19,C19,IF('Simulador Financiero'!B5=B20,C20,\"\"))","v":1},null,{"$f":"+IF('Simulador Financiero'!B5=B19,D19,IF('Simulador Financiero'!B5=B20,D20,\"\"))","v":84}]
[]
[null,"Si"]
[null,"No"]
[]
[null,"Cliente"]
[null,"Asociado"]

{"sheet":"factores proteccion","index":2,"n_rows":164,"n_cols":18,"rows_kept":164,"cut":false,"hidden":true,"merged":[]}
["llave","Edad Ingreso","plan","sexo","Vida","Persev.","Incap. Temporal","Segunda Opinion (*)",null,null,null,null,null,null,"Vida","Persev.","Incap. Temporal","Segunda Opinion (*)"]
[{"$f":"+CONCATENATE(B2,C2,D2)","v":"18651"},18,65,1,1.1100000000000001,0.66,100.34,1.62,null,null,null,null,null,null,1.109,0.65700000000000003,100.34399999999999,1.63]
["19651",19,65,1,1.1399999999999999,0.69,103.44,1.62,null,null,null,null,null,null,1.137,0.68799999999999994,103.438,1.63]
["20651",20,65,1,1.17,0.72,106.87,1.62,null,null,null,null,null,null,1.167,0.72099999999999997,106.874,1.63]
["21651",21,65,1,1.2,0.76,110.37,1.62,null,null,null,null,null,null,1.198,0.75600000000000001,110.369,1.63]
["22651",22,65,1,1.23,0.79,114.12,1.62,null,null,null,null,null,null,1.2310000000000001,0.79200000000000004,114.123,1.63]
["23651",23,65,1,1.27,0.83,118.05,1.62,null,null,null,null,null,null,1.266,0.83099999999999996,118.047,1.63]
["24651",24,65,1,1.3,0.87,122.25,1.62,null,null,null,null,null,null,1.302,0.872,122.253,1.63]
["25651",25,65,1,1.34,0.92,126.66,1.62,null,null,null,null,null,null,1.341,0.91600000000000004,126.658,1.63]
["26651",26,65,1,1.38,0.96,131.38,1.62,null,null,null,null,null,null,1.3819999999999999,0.96199999999999997,131.38200000000001,1.63]
["27651",27,65,1,1.43,1.01,136.34,1.62,null,null,null,null,null,null,1.425,1.0109999999999999,136.34200000000001,1.63]
["28651",28,65,1,1.47,1.06,141.66,1.62,null,null,null,null,null,null,1.4710000000000001,1.0629999999999999,141.65700000000001,1.63]
["29651",29,65,1,1.52,1.1200000000000001,147.25,1.62,null,null,null,null,null,null,1.52,1.119,147.25299999999999,1.63]
["30651",30,65,1,1.57,1.18,153.25,1.62,null,null,null,null,null,null,1.573,1.179,153.25200000000001,1.63]
["31651",31,65,1,1.63,1.24,159.68,1.62,null,null,null,null,null,null,1.6279999999999999,1.242,159.684,1.63]
["32651",32,65,1,1.69,1.31,166.48,1.62,null,null,null,null,null,null,1.6879999999999999,1.31,166.47900000000001,1.63]
["33651",33,65,1,1.75,1.38,173.87,1.62,null,null,null,null,null,null,1.752,1.383,173.869,1.63]
["34651",34,65,1,1.82,1.46,181.7,1.62,null,null,null,null,null,null,1.82,1.4610000000000001,181.7,1.63]
["35651",35,65,1,1.89,1.55,190.21,1.62,null,null,null,null,null,null,1.893,1.5449999999999999,190.20599999999999,1.63]
["36651",36,65,1,1.97,1.64,199.35,1.62,null,null,null,null,null,null,1.972,1.6359999999999999,199.345,1.63]
["37651",37,65,1,2.06,1.73,209.18,1.62,null,null,null,null,null,null,2.0579999999999998,1.734,209.17599999999999,1.63]
["38651",38,65,1,2.15,1.84,219.76,1.62,null,null,null,null,null,null,2.15,1.839,219.76400000000001,1.63]
["39651",39,65,1,2.25,1.95,231.38,1.62,null,null,null,null,null,null,2.25,1.954,231.38300000000001,1.63]
["40651",40,65,1,2.36,2.08,243.93,1.62,null,null,null,null,null,null,2.3580000000000001,2.0790000000000002,243.92699999999999,1.63]
["41651",41,65,1,2.5099999999999998,2.2200000000000002,260.89999999999998,1.62,null,null,null,null,null,null,2.5129999999999999,2.2149999999999999,260.89999999999998,1.63]
["42651",42,65,1,2.64,2.37,275.91000000000003,1.62,null,null,null,null,null,null,2.6429999999999998,2.3650000000000002,275.91399999999999,1.63]
["43651",43,65,1,2.79,2.5299999999999998,292.32,1.62,null,null,null,null,null,null,2.7850000000000001,2.528,292.32100000000003,1.63]
["44651",44,65,1,2.94,2.71,310.39,1.62,null,null,null,null,null,null,2.9409999999999998,2.7090000000000001,310.39400000000001,1.63]
["45651",45,65,1,3.11,2.91,330.44,1.62,null,null,null,null,null,null,3.113,2.9089999999999998,330.435,1.63]
["46651",46,65,1,3.31,3.13,352.7,1.62,null,null,null,null,null,null,3.3050000000000002,3.1309999999999998,352.70100000000002,1.63]
["47651",47,65,1,3.52,3.38,377.6,1.62,null,null,null,null,null,null,3.5190000000000001,3.38,377.596,1.63]
["48651",48,65,1,3.76,3.66,405.5,1.62,null,null,null,null,null,null,3.7589999999999999,3.6589999999999998,405.50400000000002,1.63]
["49651",49,65,1,4.03,3.98,437.1,1.62,null,null,null,null,null,null,4.0309999999999997,3.976,437.09800000000001,1.63]
["50651",50,65,1,4.34,4.34,473.17,1.62,null,null,null,null,null,null,4.34,4.3369999999999997,473.17099999999999,1.63]
["51651",51,65,1,4.6900000000000004,4.75,514.5,1.62,null,null,null,null,null,null,4.694,4.7510000000000003,514.495,1.63]
["52651",52,65,1,5.0999999999999996,5.23,562.36,1.62,null,null,null,null,null,null,5.1029999999999998,5.2320000000000002,562.36199999999997,1.63]
["53651",53,65,1,5.58,5.8,618.39,1.62,null,null,null,null,null,null,5.5810000000000004,5.7969999999999997,618.39200000000005,1.63]
["54651",54,65,1,6.15,6.47,684.79,1.62,null,null,null,null,null,null,6.1449999999999996,6.468,684.79300000000001,1.63]
["55651",55,65,1,6.82,7.28,764.68,1.62,null,null,null,null,null,null,6.8209999999999997,7.2779999999999996,764.67600000000004,1.63]
["56651",56,65,1,7.65,8.27,862.49,1.62,null,null,null,null,null,null,7.6449999999999996,8.2729999999999997,862.48699999999997,1.63]
["57651",57,65,1,8.67,9.52,984.86,1.62,null,null,null,null,null,null,8.6709999999999994,9.5229999999999997,984.86400000000003,1.63]
["58651",58,65,1,9.99,11.14,1142.3699999999999,1.62,null,null,null,null,null,null,9.9849999999999994,11.138,1142.3679999999999,1.63]
["59651",59,65,1,11.73,13.3,1352.36,1.62,null,null,null,null,null,null,11.728999999999999,13.302,1352.3610000000001,1.63]
["18601",18,60,1,1.17,0.86,114.82,1.62,null,null,null,null,null,null,1.173,0.86399999999999999,114.824,1.63]
["19601",19,60,1,1.21,0.91,118.91,1.62,null,null,null,null,null,null,1.206,0.90600000000000003,118.914,1.63]
["20601",20,60,1,1.24,0.95,123.2,1.62,null,null,null,null,null,null,1.24,0.95099999999999996,123.20399999999999,1.63]
["21601",21,60,1,1.28,1,127.71,1.62,null,null,null,null,null,null,1.2769999999999999,0.999,127.709,1.63]
["22601",22,60,1,1.32,1.05,132.54,1.62,null,null,null,null,null,null,1.3160000000000001,1.05,132.53899999999999,1.63]
["23601",23,60,1,1.36,1.1000000000000001,137.61000000000001,1.62,null,null,null,null,null,null,1.3560000000000001,1.1040000000000001,137.61000000000001,1.63]
["24601",24,60,1,1.4,1.1599999999999999,143.04,1.62,null,null,null,null,null,null,1.4,1.1619999999999999,143.042,1.63]
["25601",25,60,1,1.45,1.22,148.86000000000001,1.62,null,null,null,null,null,null,1.446,1.2230000000000001,148.85900000000001,1.63]
["26601",26,60,1,1.5,1.29,155,1.62,null,null,null,null,null,null,1.4950000000000001,1.2889999999999999,154.99600000000001,1.63]
["27601",27,60,1,1.55,1.36,161.58000000000001,1.62,null,null,null,null,null,null,1.5469999999999999,1.359,161.57499999999999,1.63]
["28601",28,60,1,1.6,1.44,168.63,1.62,null,null,null,null,null,null,1.603,1.4350000000000001,168.63399999999999,1.63]
["29601",29,60,1,1.66,1.52,176.21,1.62,null,null,null,null,null,null,1.663,1.5149999999999999,176.209,1.63]
["30601",30,60,1,1.73,1.6,184.34,1.62,null,null,null,null,null,null,1.728,1.6020000000000001,184.34200000000001,1.63]
["31601",31,60,1,1.8,1.7,193.09,1.62,null,null,null,null,null,null,1.7969999999999999,1.696,193.08600000000001,1.63]
["32601",32,60,1,1.87,1.8,202.59,1.62,null,null,null,null,null,null,1.8720000000000001,1.796,202.59,1.63]
["33601",33,60,1,1.95,1.91,212.72,1.62,null,null,null,null,null,null,1.9530000000000001,1.905,212.72200000000001,1.63]
["34601",34,60,1,2.04,2.02,223.85,1.62,null,null,null,null,null,null,2.04,2.024,223.852,1.63]
["35601",35,60,1,2.14,2.15,235.86,1.62,null,null,null,null,null,null,2.1360000000000001,2.1520000000000001,235.864,1.63]
["36601",36,60,1,2.2400000000000002,2.29,248.96,1.62,null,null,null,null,null,null,2.2389999999999999,2.2919999999999998,248.95699999999999,1.63]
["37601",37,60,1,2.35,2.4500000000000002,263.25,1.62,null,null,null,null,null,null,2.3519999999999999,2.4460000000000002,263.25099999999998,1.63]
["38601",38,60,1,2.48,2.61,278.98,1.62,null,null,null,null,null,null,2.476,2.6139999999999999,278.97899999999998,1.63]
["39601",39,60,1,2.61,2.8,296.31,1.62,null,null,null,null,null,null,2.613,2.7989999999999999,296.30500000000001,1.63]
[{"$f":"+CONCATENATE(B66,C66,D66)","v":"40601"},40,60,1,2.76,3,315.43,1.62,null,null,null,null,null,null,2.7639999999999998,3.004,315.42500000000001,1.63]
["41601",41,60,1,2.97,3.23,340.08,1.62,null,null,null,null,null,null,2.9689999999999999,3.2320000000000002,340.07499999999999,1.63]
["42601",42,60,1,3.16,3.49,363.74,1.62,null,null,null,null,null,null,3.1549999999999998,3.4870000000000001,363.74,1.63]
["43601",43,60,1,3.37,3.77,390.38,1.62,null,null,null,null,null,null,3.3650000000000002,3.7719999999999998,390.38,1.63]
["44601",44,60,1,3.6,4.0999999999999996,420.54,1.62,null,null,null,null,null,null,3.6019999999999999,4.0949999999999998,420.54,1.63]
["45601",45,60,1,3.87,4.46,454.79,1.62,null,null,null,null,null,null,3.8719999999999999,4.4630000000000001,454.78699999999998,1.63]
["46601",46,60,1,4.18,4.8899999999999997,494.05,1.62,null,null,null,null,null,null,4.18,4.8849999999999998,494.05399999999997,1.63]
["47601",47,60,1,4.54,5.37,539.59,1.62,null,null,null,null,null,null,4.5380000000000003,5.3739999999999997,539.58799999999997,1.63]
["48601",48,60,1,4.96,5.95,592.87,1.62,null,null,null,null,null,null,4.9560000000000004,5.9470000000000001,592.86599999999999,1.63]
["49601",49,60,1,5.45,6.63,656.02,1.62,null,null,null,null,null,null,5.452,6.6260000000000003,656.01800000000003,1.63]
["50601",50,60,1,6.05,7.45,732.06,1.62,null,null,null,null,null,null,6.0469999999999997,7.4450000000000003,732.06399999999996,1.63]
["51601",51,60,1,6.78,8.4499999999999993,825.2,1.62,null,null,null,null,null,null,6.7770000000000001,8.4489999999999998,825.19799999999998,1.63]
["52601",52,60,1,7.69,9.7100000000000009,941.95,1.62,null,null,null,null,null,null,7.6890000000000001,9.7070000000000007,941.95299999999997,1.63]
["53601",53,60,1,8.86,11.33,1092.3399999999999,1.62,null,null,null,null,null,null,8.8620000000000001,11.331,1092.337,1.63]
["54601",54,60,1,10.43,13.5,1293.05,1.62,null,null,null,null,null,null,10.425000000000001,13.502000000000001,1293.0519999999999,1.63]
["18652",18,65,2,0.94,0.69,92.8,1.62,null,null,null,null,null,null,0.93500000000000005,0.69099999999999995,92.802999999999997,1.63]
["19652",19,65,2,0.97,0.72,96.09,1.62,null,null,null,null,null,null,0.96499999999999997,0.72299999999999998,96.093000000000004,1.63]
["20652",20,65,2,1,0.76,99.53,1.62,null,null,null,null,null,null,0.996,0.75600000000000001,99.531999999999996,1.63]
["21652",21,65,2,1.03,0.79,103.23,1.62,null,null,null,null,null,null,1.0289999999999999,0.79100000000000004,103.23,1.63]
["22652",22,65,2,1.06,0.83,107.09,1.62,null,null,null,null,null,null,1.0640000000000001,0.82799999999999996,107.09,1.63]
["23652",23,65,2,1.1000000000000001,0.87,111.22,1.62,null,null,null,null,null,null,1.101,0.86799999999999999,111.224,1.63]
["24652",24,65,2,1.1399999999999999,0.91,115.55,1.62,null,null,null,null,null,null,1.1399999999999999,0.90900000000000003,115.548,1.63]
["25652",25,65,2,1.18,0.95,120.08,1.62,null,null,null,null,null,null,1.181,0.95299999999999996,120.07599999999999,1.63]
["26652",26,65,2,1.22,1,124.92,1.62,null,null,null,null,null,null,1.224,1,124.923,1.63]
["27652",27,65,2,1.27,1.05,130.01,1.62,null,null,null,null,null,null,1.27,1.05,130.00899999999999,1.63]
["28652",28,65,2,1.32,1.1000000000000001,135.44999999999999,1.62,null,null,null,null,null,null,1.3180000000000001,1.103,135.452,1.63]
["29652",29,65,2,1.37,1.1599999999999999,141.27000000000001,1.62,null,null,null,null,null,null,1.369,1.159,141.273,1.63]
["30652",30,65,2,1.42,1.22,147.4,1.62,null,null,null,null,null,null,1.4239999999999999,1.2190000000000001,147.40199999999999,1.63]
["31652",31,65,2,1.48,1.28,153.96,1.62,null,null,null,null,null,null,1.482,1.2829999999999999,153.96100000000001,1.63]
["32652",32,65,2,1.54,1.35,160.97999999999999,1.62,null,null,null,null,null,null,1.544,1.3520000000000001,160.982,1.63]
["33652",33,65,2,1.61,1.43,168.5,1.62,null,null,null,null,null,null,1.61,1.425,168.499,1.63]
["34652",34,65,2,1.68,1.5,176.55,1.62,null,null,null,null,null,null,1.68,1.504,176.55099999999999,1.63]
["35652",35,65,2,1.76,1.59,185.18,1.62,null,null,null,null,null,null,1.756,1.589,185.18,1.63]
["36652",36,65,2,1.84,1.68,194.44,1.62,null,null,null,null,null,null,1.837,1.68,194.43799999999999,1.63]
["37652",37,65,2,1.92,1.78,204.38,1.62,null,null,null,null,null,null,1.9239999999999999,1.7789999999999999,204.38399999999999,1.63]
["38652",38,65,2,2.02,1.89,215.18,1.62,null,null,null,null,null,null,2.0179999999999998,1.885,215.18100000000001,1.63]
["39652",39,65,2,2.12,2,226.81,1.62,null,null,null,null,null,null,2.1190000000000002,2.0009999999999999,226.809,1.63]
["40652",40,65,2,2.23,2.13,239.55,1.62,null,null,null,null,null,null,2.2290000000000001,2.1269999999999998,239.55099999999999,1.63]
["41652",41,65,2,2.39,2.2599999999999998,256.62,1.62,null,null,null,null,null,null,2.3849999999999998,2.2639999999999998,256.61500000000001,1.63]
["42652",42,65,2,2.52,2.41,271.72000000000003,1.62,null,null,null,null,null,null,2.516,2.4140000000000001,271.71499999999997,1.63]
["43652",43,65,2,2.66,2.58,288.2,1.62,null,null,null,null,null,null,2.6579999999999999,2.5790000000000002,288.197,1.63]
["44652",44,65,2,2.82,2.76,306.43,1.62,null,null,null,null,null,null,2.8149999999999999,2.7610000000000001,306.43400000000003,1.63]
["45652",45,65,2,2.99,2.96,326.52999999999997,1.62,null,null,null,null,null,null,2.9870000000000001,2.9620000000000002,326.53199999999998,1.63]
["46652",46,65,2,3.18,3.19,348.84,1.62,null,null,null,null,null,null,3.1789999999999998,3.1850000000000001,348.83800000000002,1.63]
["47652",47,65,2,3.39,3.44,373.76,1.62,null,null,null,null,null,null,3.3919999999999999,3.4350000000000001,373.75799999999998,1.63]
["48652",48,65,2,3.63,3.72,401.67,1.62,null,null,null,null,null,null,3.6309999999999998,3.7160000000000002,401.673,1.63]
["49652",49,65,2,3.9,4.03,433.25,1.62,null,null,null,null,null,null,3.9,4.0339999999999998,433.24900000000002,1.63]
["50652",50,65,2,4.21,4.4000000000000004,469.18,1.62,null,null,null,null,null,null,4.2069999999999999,4.3970000000000002,469.18099999999998,1.63]
["51652",51,65,2,4.5599999999999996,4.8099999999999996,510.43,1.62,null,null,null,null,null,null,4.5570000000000004,4.8129999999999997,510.428,1.63]
["52652",52,65,2,4.96,5.3,558.19000000000005,1.62,null,null,null,null,null,null,4.9619999999999997,5.2960000000000003,558.18600000000004,1.63]
["53652",53,65,2,5.44,5.86,614.07000000000005,1.62,null,null,null,null,null,null,5.4349999999999996,5.8630000000000004,614.07000000000005,1.63]
["54652",54,65,2,5.99,6.54,680.28,1.62,null,null,null,null,null,null,5.9930000000000003,6.5359999999999996,680.28300000000002,1.63]
["55652",55,65,2,6.66,7.35,759.84,1.62,null,null,null,null,null,null,6.6609999999999996,7.3479999999999999,759.83500000000004,1.63]
["56652",56,65,2,7.48,8.35,857.25,1.62,null,null,null,null,null,null,7.4770000000000003,8.3450000000000006,857.25300000000004,1.63]
["57652",57,65,2,8.49,9.6,979.26,1.62,null,null,null,null,null,null,8.4930000000000003,9.5969999999999995,979.26199999999994,1.63]
["58652",58,65,2,9.7899999999999991,11.21,1136.2,1.62,null,null,null,null,null,null,9.7940000000000005,11.214,1136.2,1.63]
["59652",59,65,2,11.52,13.38,1345.48,1.62,null,null,null,null,null,null,11.522,13.379,1345.4829999999999,1.63]
["18602",18,60,2,0.99,0.9,107.22,1.62,null,null,null,null,null,null,0.99399999999999999,0.90200000000000002,107.22,1.63]
["19602",19,60,2,1.03,0.94,111.39,1.62,null,null,null,null,null,null,1.028,0.94499999999999995,111.39,1.63]
["20602",20,60,2,1.06,0.99,115.77,1.62,null,null,null,null,null,null,1.0640000000000001,0.99,115.77,1.63]
["21602",21,60,2,1.1000000000000001,1.04,120.47,1.62,null,null,null,null,null,null,1.1020000000000001,1.0389999999999999,120.47,1.63]
["22602",22,60,2,1.1399999999999999,1.0900000000000001,125.39,1.62,null,null,null,null,null,null,1.1419999999999999,1.0900000000000001,125.39,1.63]
["23602",23,60,2,1.18,1.1399999999999999,130.56,1.62,null,null,null,null,null,null,1.1850000000000001,1.145,130.56,1.63]
["24602",24,60,2,1.23,1.2,136.09,1.62,null,null,null,null,null,null,1.23,1.2030000000000001,136.09,1.63]
[{"$f":"+CONCATENATE(B130,C130,D130)","v":"25602"},25,60,2,1.28,1.26,142.02000000000001,1.62,null,null,null,null,null,null,1.278,1.2649999999999999,142.02000000000001,1.63]
["26602",26,60,2,1.33,1.33,148.36000000000001,1.62,null,null,null,null,null,null,1.329,1.331,148.36000000000001,1.63]
["27602",27,60,2,1.38,1.4,155.04,1.62,null,null,null,null,null,null,1.3839999999999999,1.401,155.04,1.63]
["28602",28,60,2,1.44,1.48,162.31,1.62,null,null,null,null,null,null,1.4419999999999999,1.4770000000000001,162.31,1.63]
["29602",29,60,2,1.5,1.56,169.99,1.62,null,null,null,null,null,null,1.504,1.5580000000000001,169.99,1.63]
["30602",30,60,2,1.57,1.65,178.23,1.62,null,null,null,null,null,null,1.57,1.645,178.23,1.63]
["31602",31,60,2,1.64,1.74,187.08,1.62,null,null,null,null,null,null,1.6419999999999999,1.7390000000000001,187.08,1.63]
["32602",32,60,2,1.72,1.84,196.69,1.62,null,null,null,null,null,null,1.718,1.841,196.69,1.63]
["33602",33,60,2,1.8,1.95,207.02,1.62,null,null,null,null,null,null,1.8009999999999999,1.95,207.02,1.63]
["34602",34,60,2,1.89,2.0699999999999998,218.14,1.62,null,null,null,null,null,null,1.89,2.069,218.14,1.63]
["35602",35,60,2,1.99,2.2000000000000002,230.35,1.62,null,null,null,null,null,null,1.9870000000000001,2.198,230.35,1.63]
["36602",36,60,2,2.09,2.34,243.53,1.62,null,null,null,null,null,null,2.0920000000000001,2.339,243.53,1.63]
["37602",37,60,2,2.21,2.4900000000000002,258,1.62,null,null,null,null,null,null,2.206,2.492,258,1.63]
["38602",38,60,2,2.33,2.66,273.79000000000002,1.62,null,null,null,null,null,null,2.3319999999999999,2.661,273.79000000000002,1.63]
["39602",39,60,2,2.4700000000000002,2.85,291.18,1.62,null,null,null,null,null,null,2.4689999999999999,2.847,291.18,1.63]
["40602",40,60,2,2.62,3.05,310.36,1.62,null,null,null,null,null,null,2.621,3.0529999999999999,310.36,1.63]
["41602",41,60,2,2.83,3.28,334.95,1.62,null,null,null,null,null,null,2.8250000000000002,3.2810000000000001,334.95,1.63]
["42602",42,60,2,3.01,3.54,358.74,1.62,null,null,null,null,null,null,3.012,3.536,358.74,1.63]
["43602",43,60,2,3.22,3.82,385.38,1.62,null,null,null,null,null,null,3.2210000000000001,3.823,385.38,1.63]
["44602",44,60,2,3.46,4.1500000000000004,415.44,1.62,null,null,null,null,null,null,3.4569999999999999,4.1470000000000002,415.44,1.63]
["45602",45,60,2,3.72,4.5199999999999996,449.65,1.62,null,null,null,null,null,null,3.7250000000000001,4.5149999999999997,449.65,1.63]
["46602",46,60,2,4.03,4.9400000000000004,488.96,1.62,null,null,null,null,null,null,4.032,4.9379999999999997,488.96,1.63]
["47602",47,60,2,4.3899999999999997,5.43,534.29999999999995,1.62,null,null,null,null,null,null,4.3860000000000001,5.4279999999999999,534.29999999999995,1.63]
["48602",48,60,2,4.8,6,587.44000000000005,1.62,null,null,null,null,null,null,4.8,6.0019999999999998,587.44000000000005,1.63]
["49602",49,60,2,5.29,6.68,650.4,1.62,null,null,null,null,null,null,5.29,6.6829999999999998,650.4,1.63]
["50602",50,60,2,5.88,7.5,726.09,1.62,null,null,null,null,null,null,5.8780000000000001,7.5030000000000001,726.09,1.63]
["51602",51,60,2,6.6,8.51,818.87,1.62,null,null,null,null,null,null,6.5979999999999999,8.5079999999999991,818.87,1.63]
["52602",52,60,2,7.5,9.77,934.95,1.62,null,null,null,null,null,null,7.4980000000000002,9.7680000000000007,934.95,1.63]
["53602",53,60,2,8.66,11.39,1084.6099999999999,1.62,null,null,null,null,null,null,8.6549999999999994,11.394,1084.6099999999999,1.63]
["54602",54,60,2,10.199999999999999,13.57,1284.25,1.62,null,null,null,null,null,null,10.196,13.567,1284.25,1.63]
[]
[]
[null,"Planes","Genero"]
[null,"Plan60","Masculino"]
[null,"Plan65","Femenino"]