{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Portada","Simulador","Consumo","Rotativo","TarjetaCrédito","Sobregiro","VTU","Vivienda","Base Activos","Carta_Consumo1","Carta_Consumo2","Carta_Tarj_Rot1","Carta_Tarj_Rot2","Carta_Vivienda1","Carta_Vivienda2","BaseCarta","VariablesCarta","ZonasHipo","Hoja1"],"not_rendered":{"charts":0,"images":11,"macros":1,"external_links":2,"defined_names":42,"comments":4,"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":"Portada","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Simulador","index":1,"n_rows":20,"n_cols":3,"rows_kept":20,"cut":false,"hidden":false,"merged":[[9,2,9,11]]}
[]
[null,null,"Cómo funciona esta herramienta"]
[]
[]
[null,1,"Selecciona el tipo de producto"]
[]
[]
[null,2,"Se desplegará una ventana en la que debes seleccionar como red del producto la unica opcion Itaú."]
[]
[]
[null,3,"Si aplica, selecciona el producto específico al que realizarás el cálculo."]
[]
[]
[null,4,"Diligencia las variables de entrada, las cuales identificarás con este color:"]
[]
[]
[null,5,"Una vez diligenciados los datos, busca al lado derecho el bontón \"Realizar Cálculo\"y da clic en él para conocer el VTU.  "]
[]
[]
[null,6,"Puedes volver al menu principal dando clic en la imangen de la casa. "]

{"sheet":"Consumo","index":2,"n_rows":132,"n_cols":12,"rows_kept":132,"cut":false,"hidden":false,"merged":[[132,1,132,7],[133,1,133,7],[4,3,5,3],[4,5,4,6],[4,1,4,2]]}
[null,"Valor Total Unificado "]
[null,"Consumo",null,null,null,null,null,null,null,null,"Datos en blanco",{"$f":"IF(OR(C7=\"\",C8=0,C9=0,C11=0,C13=\"\"),1,0)","v":0}]
[null,"Cifras en Pesos",null,"Volver ",null,null,null,null,null,null,"DIferencia",{"$f":"IF(OR(AND(L4=0,L5=0),AND(L4=1,L5=0),AND(L5=1,L4=0)),1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,"Cálculo",1]
[null,"Detalles del Credito ",null,"Seleccione tipo de vehículo",null,"Costos ",null,null,null,null,"Validación",{"$f":"IF(AND(L6=D7,C7=L7,C8=L8,C9=L9,C10=L10,C11=L11,C12=L12,C13=L13,C14=L14),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Usado"]
[null,"Modalidad del Crédito","Crédito Personal","Usado",{"$f":"IF(C7='Base Activos'!J120,1,IF(C7='Base Activos'!J121,2,0))","v":0},"Total costos",{"$f":"IF(L4=0,0,SUM(G12:G17)+SUM(G8:G10))","v":9019765.9744288679},null,null,null,null,"Libranza Privada"]
[null,"Valor crédito",500000000,{"$f":"IF(OR(E7=1,E7=2),D7,\"\")","v":""},null,"Estudio de crédito",{"$f":"IF(L4=0,0,VLOOKUP(C7,'Base Activos'!C132:G144,5,0))","v":0},1,null,null,null,500000000]
[null,"Tasa mes vencido (mv)",0.05,null,null,"Seguro de vida",{"$f":"IF(L4=0,0,SUM(G24:G132))","v":9019765.9744288679},1,null,null,null,0.05]
[null,"Tasa efectivo anual\n(EA)",{"$f":"+((1+C9)^12)-1","v":0.79585632602212919},null,null,"Costo del desembolso",{"$f":"IF($L$4=0,0,IF(D13=1,'Base Activos'!$G$148,VLOOKUP($C$7,'Base Activos'!$C$132:$F$144,HLOOKUP($C$13,'Base Activos'!$D$132:$F$133,2,0),0)))","v":0},1,null,null,null,0.79585632602212919]
[null,"Plazo de Financiación (meses)",32,{"$f":"CONCATENATE(\"El plazo máximo de este producto es \",E11,\" meses.\")","v":"El plazo máximo de este producto es 60 meses."},{"$f":"VLOOKUP(C7,Listado_Gracia_Plazo,3,0)","v":60},"Comisión por aval",{"$f":"IF(L4=0,0,IF(H12=1,VLOOKUP(F11,ComisionesConsumo,2,0),0))","v":0},null,null,null,null,32]
[null,"Seguro de Vida",{"$f":"IFERROR(VLOOKUP(C7,'Base Activos'!$J$114:$O$125,6,0),\"\")","v":8.8000000000000003E-4},null,null,"Valor comisión por aval",{"$f":"IF(L4=0,0,IF(H12=1,G11*C8,0))","v":0},{"$f":"IF(C7='Base Activos'!J124,1,0)","v":0},null,null,null,9.9500000000000001E-4]
[null,"Forma del Desembolso","Mixta",{"$f":"IF(C13='Base Activos'!G125,1,0)","v":1},null,"Registro garantía ante Confecámaras",{"$f":"IF(L4=0,0,IF(H13=1,VLOOKUP(F13,ComisionesConsumo,2,0),0))","v":0},{"$f":"IF(E7=1,1,0)","v":0},null,null,null,"Abono en cuenta"]
[null,"Periodos de gracia",{"$f":"IF(E14=0,0,D14)","v":0},0,{"$f":"IFERROR(VLOOKUP(C7,Listado_Gracia_Plazo,2,0),0)","v":0},"Levantamiento prenda Confecamáras",{"$f":"IF(L4=0,0,IF(H13=1,VLOOKUP(F14,ComisionesConsumo,2,0),0))","v":0},{"$f":"IF(E7=1,1,0)","v":0},null,null,null,0]
[null,null,{"$f":"IF(E14>0,CONCATENATE(\"Según modalidad del crédito máximo \",E14,\" meses para \",E15),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(C7,Listado_Gracia_Plazo,5,0),0)","v":0},"Avalúo convenio",{"$f":"IF(L4=0,0,IF(H15=1,VLOOKUP(F15,ComisionesConsumo,2,0),0))","v":0},{"$f":"IF(D8=\"usado\",1,0)","v":0}]
[null,"Costos inherentes",{"$f":"IF(L4=0,0,G7)","v":9019765.9744288679},null,null,"Certificado Dijín (vehículos usados)",{"$f":"IF(L4=0,0,IF(H16=1,VLOOKUP(F16,ComisionesConsumo,2,0),0))","v":0},{"$f":"IF(D8=\"usado\",1,0)","v":0}]
[null,"Intereses cobrados",{"$f":"IF(L4=0,0,SUM(F24:F132))","v":512486703.09254909},null,null,"Valor traspaso ",{"$f":"IF(L4=0,0,IF(H17=1,VLOOKUP(F17,ComisionesConsumo,2,0),0))","v":0},{"$f":"IF(E7=2,1,0)","v":0}]
[null,"VTUA Pesos",{"$f":"IF(L4=0,0,-SUM(C16:C17))","v":-521506469.06697798}]
[null,"VTUA Porcentual",{"$f":"IF(L4=0,0,IRR(I24:I132))","v":5.0880000000000036E-2},{"$f":"((1+C19)^12)-1","v":0.81400099612002386}]
[]
[null,"Amortización mensual"]
[]
[null,"No. Cuota","Saldo Capital",null,"Abono Capital","Intereses","Seguro de Vida","Pago Total","Flujo"]
[0,{"$f":"0","v":0},null,null,null,null,null,null,{"$f":"C8","v":500000000}]
[1,{"$f":"+IF($C$11>=A25,A25,\"\")","v":1},{"$f":"+C8","v":500000000},{"$f":"IF(AND($C$14>0,B25>$C$14),IF(B25=\"\",\"\",PMT($C$9,$C$11-$C$14,-$C$25,0)),IF($C$14=0,IF(B25=\"\",\"\",PMT($C$9,$C$11,-$C$25,0)),0))","v":31640209.471642163},{"$f":"IF(AND($C$14>0,B25<=$C$14),0,IF(B25=\"\",\"\",+D25-F25))","v":6640209.4716421627},{"$f":"IF(AND($C$14>0,B25<=$C$14),IF($E$15=\"capital\",C25*$C$9,IF($E$15=\"capital e intereses\",0)),IF(B25=\"\",\"\",+C25*$C$9))","v":25000000},{"$f":"IF(AND($C$14>0,B25<=$C$14),IF($E$15=\"capital\",C25*$C$12,IF($E$15=\"capital e intereses\",0)),IF(B25=\"\",\"\",+C25*$C$12))","v":440000},{"$f":"IF(B25=\"\",\"\",+D25+G25)","v":32080209.471642163},{"$f":"IF(C25=\"\",\"\",-H25-(G8+G10+G12+G13+G14+G15+G16))","v":-32080209.471642163}]
[2,{"$f":"+IF($C$11>=A26,A26,\"\")","v":2},{"$f":"IF(B26=\"\",\"\",+C25-E25)","v":493359790.52835786},31640209.471642163,6972219.9452242665,24667989.526417896,434156.61566495494,{"$f":"IF(B26=\"\",\"\",+D26+G26)","v":32074366.087307118},{"$f":"IF(C26=\"\",\"\",IF(AND($E$7=2,$C$11=B26),-H26-$G$17,-H26))","v":-32074366.087307118}]
[3,3,{"$f":"IF(B27=\"\",\"\",+C26-E26)","v":486387570.58313358},31640209.471642163,7320830.9424854815,24319378.529156681,428021.06211315759,{"$f":"IF(B27=\"\",\"\",+D27+G27)","v":32068230.533755321},{"$f":"IF(C27=\"\",\"\",IF(AND($E$7=2,$C$11=B27),-H27-$G$17,-H27))","v":-32068230.533755321}]
[4,4,479066739.64064813,31640209.471642163,7686872.4896097556,23953336.982032407,421578.73088377039,32061788.202525932,-32061788.202525932]
[5,5,471379867.15103835,31640209.471642163,8071216.1140902452,23568993.357551917,414814.28309291374,32055023.754735075,-32055023.754735075]
[6,6,463308651.03694808,31640209.471642163,8474776.9197947569,23165432.551847406,407711.61291251431,32047921.084554676,-32047921.084554676]
[7,7,454833874.11715335,31640209.471642163,8898515.7657844946,22741693.705857668,400253.80922309496,32040463.280865259,-32040463.280865259]
[8,8,445935358.35136884,31640209.471642163,9343441.5540737174,22296767.917568445,392423.11534920457,32032632.586991366,-32032632.586991366]
[9,9,436591916.79729515,31640209.471642163,9810613.631777402,21829595.839864761,384200.88678161975,32024410.358423781,-32024410.358423781]
[10,10,426781303.16551775,31640209.471642163,10301144.313366275,21339065.158275887,375567.54678565561,32015777.018427819,-32015777.018427819]
[11,11,416480158.85215145,31640209.471642163,10816201.529034588,20824007.942607574,366502.53978989332,32006712.011432055,-32006712.011432055]
[12,12,405663957.32311684,31640209.471642163,11357011.605486318,20283197.866155844,356984.28244434285,31997193.754086506,-31997193.754086506]
[13,13,394306945.71763051,31640209.471642163,11924862.185760636,{"$f":"IF(AND($C$14>0,B37<=$C$14),IF($E$15=\"capital\",C37*$C$9,IF($E$15=\"capital e intereses\",0)),IF(B37=\"\",\"\",+C37*$C$9))","v":19715347.285881527},346990.11223151488,31987199.583873678,-31987199.583873678]
[14,14,382382083.53186989,31640209.471642163,12521105.295048669,19119104.176593494,336496.23350804549,31976705.705150209,-31976705.705150209]
[15,15,369860978.23682123,31640209.471642163,13147160.559801102,18493048.911841061,325477.66084840271,31965687.132490564,-31965687.132490564]
[16,16,356713817.67702013,31640209.471642163,13804518.587791156,17835690.883851007,313908.15955577773,31954117.631197941,-31954117.631197941]
[17,17,342909299.08922899,31640209.471642163,14494744.517180711,17145464.954461452,301760.1831985215,31941969.654840685,-31941969.654840685]
[18,18,328414554.57204831,31640209.471642163,15219481.743039746,16420727.728602417,289004.80802340253,31929214.279665567,-31929214.279665567]
[19,19,313195072.82900858,31640209.471642163,15980455.830191733,15659753.641450429,275611.66408952756,31915821.13573169,-31915821.13573169]
[20,20,297214616.99881685,31640209.471642163,16779478.621701319,14860730.849940844,261548.86295895884,31901758.334601123,-31901758.334601123]
[21,21,280435138.37711555,31640209.471642163,17618452.552786384,14021756.918855779,246782.9217718617,31886992.393414024,-31886992.393414024]
[22,22,262816685.82432917,31640209.471642163,18499375.180425704,13140834.291216459,231278.68352540967,31871488.155167572,-31871488.155167572]
[23,23,244317310.64390346,31640209.471642163,19424343.939446989,12215865.532195173,214999.23336663505,31855208.705008797,-31855208.705008797]
[24,24,224892966.70445648,31640209.471642163,20395561.136419337,11244648.335222825,197905.81069992171,31838115.282342084,-31838115.282342084]
[25,25,204497405.56803715,31640209.471642163,21415339.193240304,10224870.278401859,179957.7168998727,31820167.188542034,-31820167.188542034]
[26,26,183082066.37479684,31640209.471642163,22486106.15290232,9154103.3187398426,161112.21840982122,31801321.690051984,-31801321.690051984]
[27,27,160595960.2218945,31640209.471642163,23610411.460547436,8029798.0110947257,141324.44499526717,31781533.916637428,-31781533.916637428]
[28,28,136985548.76134706,31640209.471642163,24790932.033574808,6849277.4380673533,120547.28290998541,31760756.754552148,-31760756.754552148]
[29,29,112194616.72777225,31640209.471642163,26030478.635253549,5609730.8363886131,98731.262720439583,31738940.734362602,-31738940.734362602]
[30,30,86164138.092518702,31640209.471642163,27332002.567016229,4308206.9046259355,75824.441521416462,31716033.91316358,-31716033.91316358]
[31,31,58832135.525502473,31640209.471642163,28698602.695367038,2941606.7762751239,51772.279262442178,31691981.750904605,-31691981.750904605]
[32,32,30133532.830135435,31640209.471642163,30133532.83013539,1506676.6415067718,26517.508890519184,31666726.980532683,-31666726.980532683]
[33,"","","","",{"$f":"IF(AND($C$14>0,B57<=$C$14),IF($E$15=\"capital\",C57*$C$9,IF($E$15=\"capital e intereses\",0)),IF(B57=\"\",\"\",+C57*$C$9))","v":""},{"$f":"IF(AND($C$14>0,B57<=$C$14),IF($E$15=\"capital\",C57*$C$12,IF($E$15=\"capital e intereses\",0)),IF(B57=\"\",\"\",+C57*$C$12))","v":""},"",""]
[34,"","","","","","","",{"$f":"IF(C58=\"\",\"\",IF(AND($E$7=2,$C$11=B58),-H58-$G$17,-H58))","v":""}]
[35,"","","","","","","",""]
[36,"","","","","","","",""]
[37,"","","","","","","",""]
[38,"","","","","","","",""]
[39,"","","","","","","",""]
[40,"","","","","","","",""]
[41,"","","","","","","",""]
[42,"","","","","","","",""]
[43,"","","","","","","",""]
[44,"","","","","","","",""]
[45,"","","","","","","",""]
[46,"","","","","","","",""]
[47,"","","","","","","",""]
[48,"","","","","","","",""]
[49,"","","","","","","",""]
[50,"","","","","","","",""]
[51,"","","","","","","",""]
[52,"","","","","","","",""]
[53,"","","","","","","",""]
[54,"","","","","","","",""]
[55,"","","","","","","",""]
[56,"","","","","","","",""]
[57,"","","","","","","",""]
[58,"","","","","","","",""]
[59,"","","","","","","",""]
[60,"","","","","","","",""]
[61,"","","","","","","",""]
[62,"","","","","","","",""]
[63,"","","","","","","",""]
[64,"","","","","","","",""]
[65,"","","","",{"$f":"IF(AND($C$14>0,B89<=$C$14),IF($E$15=\"capital\",C89*$C$9,IF($E$15=\"capital e intereses\",0)),IF(B89=\"\",\"\",+C89*$C$9))","v":""},{"$f":"IF(AND($C$14>0,B89<=$C$14),IF($E$15=\"capital\",C89*$C$12,IF($E$15=\"capital e intereses\",0)),IF(B89=\"\",\"\",+C89*$C$12))","v":""},"",""]
[66,{"$f":"+IF($C$11>=A90,A90,\"\")","v":""},"","","","","","",{"$f":"IF(C90=\"\",\"\",IF(AND($E$7=2,$C$11=B90),-H90-$G$17,-H90))","v":""}]
[67,"",{"$f":"IF(B91=\"\",\"\",+C90-E90)","v":""},{"$f":"IF(AND($C$14>0,B91>$C$14),IF(B91=\"\",\"\",PMT($C$9,$C$11-$C$14,-$C$25,0)),IF($C$14=0,IF(B91=\"\",\"\",PMT($C$9,$C$11,-$C$25,0)),0))","v":""},{"$f":"IF(AND($C$14>0,B91<=$C$14),0,IF(B91=\"\",\"\",+D91-F91))","v":""},"","",{"$f":"IF(B91=\"\",\"\",+D91+G91)","v":""},""]
[68,"","","","","","","",""]
[69,"","","","","","","",""]
[70,"","","","","","","",""]
[71,"","","","","","","",""]
[72,"","","","","","","",""]
[73,"","","","","","","",""]
[74,"","","","","","","",""]
[75,"","","","","","","",""]
[76,"","","","","","","",""]
[77,"","","","","","","",""]
[78,"","","","","","","",""]
[79,"","","","","","","",""]
[80,"","","","","","","",""]
[81,"","","","","","","",""]
[82,"","","","","","","",""]
[83,"","","","","","","",""]
[84,"","","","","","","",""]
[85,"","","","","","","",""]
[86,"","","","","","","",""]
[87,"","","","","","","",""]
[88,"","","","","","","",""]
[89,"","","","","","","",""]
[90,"","","","","","","",""]
[91,"","","","","","","",""]
[92,"","","","","","","",""]
[93,"","","","","","","",""]
[94,"","","","","","","",""]
[95,"","","","","","","",""]
[96,"","","","","","","",""]
[97,"","","","",{"$f":"IF(AND($C$14>0,B121<=$C$14),IF($E$15=\"capital\",C121*$C$9,IF($E$15=\"capital e intereses\",0)),IF(B121=\"\",\"\",+C121*$C$9))","v":""},{"$f":"IF(AND($C$14>0,B121<=$C$14),IF($E$15=\"capital\",C121*$C$12,IF($E$15=\"capital e intereses\",0)),IF(B121=\"\",\"\",+C121*$C$12))","v":""},"",""]
[98,"","","","","","","",{"$f":"IF(C122=\"\",\"\",IF(AND($E$7=2,$C$11=B122),-H122-$G$17,-H122))","v":""}]
[99,"","","","","","","",""]
[100,"","","","","","","",""]
[101,"","","","","","","",""]
[102,"","","","","","","",""]
[103,"","","","","","","",""]
[104,"","","","","","","",""]
[105,"","","","","","","",""]
[106,"","","","","","","",""]
[107,"","","","","","","",""]
[108,"","","","","","","",""]

{"sheet":"Rotativo","index":3,"n_rows":39,"n_cols":12,"rows_kept":39,"cut":false,"hidden":false,"merged":[[2,8,2,9],[5,1,5,2],[4,1,4,2],[38,1,38,2],[8,1,9,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[16,1,16,2]]}
[null,"Valor Total Unificado "]
[null,{"$f":"'Base Activos'!C23","v":"Crédito Rotativo"}]
[null,"Cifras en Pesos",null,null,null,null,null,null,"                   volver "]
[]
[null,"Producto",null,"Crédito Rotativo"]
[null,"Tipo",null,"Rotativo Educativo"]
[]
[null,"Cupo de seis (6) Salarios mínimos mensuales legales vigentes (SMMLV)"]
[null,"Tasa de interes ",null,{"$f":"VLOOKUP(D6,'Base Activos'!$C$26:$E$29,2,0)","v":0.1956}]
[null,null,null,{"$f":"(NOMINAL(D9,12))/12","v":1.4998714461245566E-2}]
[null,"Cupo",null,{"$f":"SMLV*6","v":7800000}]
[null,"Plazo diferido",null,{"$f":"VLOOKUP(D6,'Base Activos'!$C$26:$E$29,3,0)","v":12}]
[null,"Cuota de manejo mensual",null,{"$f":"HLOOKUP('Base Activos'!$D$1,'Base Activos'!$H$31:$K$35,VLOOKUP(Rotativo!D6,'Base Activos'!$H$31:$K$35,4,0),0)","v":29900}]
[null,"Meses exonerados",null,{"$f":"VLOOKUP(D6,'Base Activos'!$C$26:$F$29,4,0)","v":0}]
[]
[]
[null,"Amortización mensual"]
[]
[null,"Compra mes","Intereses","Abono a capital","Cuota del crédito","Cuota de Manejo","Pago Total","Pago efectivamente realizado","Nuevo Cupo Disponible","Nuevos consumos","Saldo capital","Flujos"]
[null,0,null,null,null,null,null,null,null,{"$f":"D11","v":7800000},{"$f":"J20","v":7800000},{"$f":"-H20+J20","v":7800000}]
[null,1,0,{"$f":"($D$11/$D$12)","v":650000},{"$f":"+C21+D21","v":650000},{"$f":"IF(B21<=$D$14,0,$D$13)","v":29900},{"$f":"K21+C21+F21","v":7829900},{"$f":"E21+F21","v":679900},{"$f":"$D$11-($D$11-(H21-(F21+C21)))","v":650000},{"$f":"I21","v":650000},{"$f":"D11","v":7800000},{"$f":"-H21+J21","v":-29900}]
[null,2,{"$f":"(K21*D10+(K21-E21)*(D10))","v":224230.78119562121},{"$f":"($D$11/$D$12)","v":650000},874230.78119562124,{"$f":"IF(B22<=$D$14,0,$D$13)","v":29900},{"$f":"K21+C22+F22","v":8054130.781195621},{"$f":"E22+F22","v":904130.78119562124},{"$f":"$D$11-($D$11-(H22-(F22+C22)))","v":650000},{"$f":"I22","v":650000},{"$f":"((K21+J22)-(H22-(F22+C22)))","v":7800000},{"$f":"-H22+J22","v":-254130.78119562124}]
[null,3,{"$f":"((K22-D22)*($D$10))","v":107240.8083979058},650000,757240.80839790578,29900,7937140.8083979059,787140.80839790578,650000,650000,7800000,{"$f":"-H23+J23","v":-137140.80839790578}]
[null,4,{"$f":"((K23-D23)*($D$10))","v":107240.8083979058},650000,757240.80839790578,29900,7937140.8083979059,787140.80839790578,650000,650000,7800000,{"$f":"-H24+J24","v":-137140.80839790578}]
[null,5,107240.8083979058,650000,757240.80839790578,29900,7937140.8083979059,787140.80839790578,650000,650000,7800000,-137140.80839790578]
[null,6,107240.8083979058,650000,757240.80839790578,29900,7937140.8083979059,787140.80839790578,650000,650000,7800000,-137140.80839790578]
[null,7,107240.8083979058,650000,757240.80839790578,29900,7937140.8083979059,787140.80839790578,650000,650000,7800000,-137140.80839790578]
[null,8,107240.8083979058,650000,757240.80839790578,29900,7937140.8083979059,787140.80839790578,650000,650000,7800000,-137140.80839790578]
[null,9,107240.8083979058,650000,757240.80839790578,29900,7937140.8083979059,787140.80839790578,650000,650000,7800000,-137140.80839790578]
[null,10,107240.8083979058,650000,757240.80839790578,29900,7937140.8083979059,787140.80839790578,650000,650000,7800000,-137140.80839790578]
[null,11,107240.8083979058,650000,757240.80839790578,29900,7937140.8083979059,787140.80839790578,650000,650000,7800000,-137140.80839790578]
[null,12,107240.8083979058,650000,757240.80839790578,29900,7937140.8083979059,{"$f":"G32","v":7937140.8083979059},7800000,0,0,-7937140.8083979059]
[]
[]
[]
[null,"Intereses",null,{"$f":"SUM(C21:C32)","v":1296638.8651746793}]
[null,"Cuota de manejo",null,{"$f":"SUM(F21:F32)","v":358800}]
[null,"VTUA pesos",null,{"$f":"SUM(D36:D37)","v":1655438.8651746793}]
[null,"VTUA %",null,{"$f":"IRR(L20:L32)","v":1.767278107653758E-2},{"$f":"+((1+D39)^12)-1","v":0.2339509796848338}]

{"sheet":"TarjetaCrédito","index":4,"n_rows":78,"n_cols":12,"rows_kept":78,"cut":false,"hidden":false,"merged":[[2,8,2,9],[77,1,77,2],[8,1,9,3],[47,1,47,11],[49,1,50,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[40,1,40,2],[41,1,41,2],[13,1,13,11],[15,1,16,2],[42,1,42,2],[43,1,43,2]]}
[null,"Valor Total Unificado "]
[null,"Tarjeta de crédito"]
[null,"Cifras en Pesos",null,null,null,null,null,null,"                   volver "]
[]
[null,"Producto",null,"Tarjeta de crédito"]
[null,"Tipo de tarjeta de crédito"]
[null,"Cupo estimado cliente"]
[]
[null,{"$f":"IF(E9=1,CONCATENATE(\"VTUA según cupo: \"&B13),CONCATENATE(\"VTUA según categoría: \"&B47))","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(D7,RangoCupo,2,0)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,"Cupo de dos (2) Salarios mínimos mensuales legales vigentes (SMMLV)"]
[]
[]
[null,"Tasa de interes compras",null,{"$f":"'Base Activos'!$D$7","v":0.2591}]
[null,null,null,{"$f":"(NOMINAL(D16,12))/12","v":1.9385265778725458E-2}]
[null,"Cupo",null,{"$f":"SMLV*2","v":2600000}]
[null,"Plazo diferido",null,{"$f":"'Base Activos'!$D$8","v":12}]
[null,"Cuota de manejo mensual",null,{"$f":"VLOOKUP($D$6,cuota_manejo,3,0)","v":{"$error":"#N/A"}}]
[null,"Meses exonerados",null,{"$f":"'Base Activos'!$D$9","v":6}]
[]
[]
[null,"Compra mes","Intereses","Abono a capital","Cuota del crédito","Cuota de Manejo","Pago Total","Pago efectivamente realizado","Nuevo Cupo Disponible","Nuevos consumos","Saldo capital","Flujos"]
[null,0,null,null,null,null,null,null,null,{"$f":"D18","v":2600000},{"$f":"J25","v":2600000},{"$f":"-H25+J25","v":2600000}]
[null,1,0,{"$f":"($D$18/$D$19)","v":216666.66666666666},{"$f":"+C26+D26","v":216666.66666666666},{"$f":"IF(B26<=$D$21,0,$D$20)","v":0},{"$f":"K26+C26+F26","v":2600000},{"$f":"E26+F26","v":216666.66666666666},{"$f":"$D$18-($D$18-(H26-(F26+C26)))","v":216666.66666666651},{"$f":"I26","v":216666.66666666651},{"$f":"D18","v":2600000},{"$f":"-H26+J26","v":0}]
[null,2,{"$f":"(K26*D17+(K26-E26)*(D17))","v":96603.24113064853},{"$f":"($D$18/$D$19)","v":216666.66666666666},313269.90779731516,0,{"$f":"K26+C27+F27","v":2696603.2411306486},{"$f":"E27+F27","v":313269.90779731516},216666.66666666651,{"$f":"I27","v":216666.66666666651},{"$f":"((K26+J27)-(H27-(F27+C27)))","v":2600000},{"$f":"-H27+J27","v":-96603.241130648647}]
[null,3,{"$f":"((K27-D27)*($D$17))","v":46201.550105962342},{"$f":"($D$18/$D$19)","v":216666.66666666666},262868.21677262901,0,2646201.5501059624,262868.21677262901,216666.66666666651,216666.66666666651,2600000,{"$f":"-H28+J28","v":-46201.550105962495}]
[null,4,46201.550105962342,{"$f":"($D$18/$D$19)","v":216666.66666666666},262868.21677262901,0,2646201.5501059624,262868.21677262901,216666.66666666651,216666.66666666651,2600000,-46201.550105962495]
[null,5,46201.550105962342,216666.66666666666,262868.21677262901,0,2646201.5501059624,262868.21677262901,216666.66666666651,216666.66666666651,2600000,-46201.550105962495]
[null,6,46201.550105962342,216666.66666666666,262868.21677262901,0,2646201.5501059624,262868.21677262901,216666.66666666651,216666.66666666651,2600000,-46201.550105962495]
[null,7,46201.550105962342,216666.66666666666,262868.21677262901,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,8,{"$error":"#N/A"},216666.66666666666,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,9,{"$error":"#N/A"},216666.66666666666,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,10,{"$error":"#N/A"},216666.66666666666,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,11,{"$error":"#N/A"},216666.66666666666,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,12,{"$error":"#N/A"},216666.66666666666,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"G37","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[null,"Intereses",null,{"$f":"SUM(C26:C37)","v":{"$error":"#N/A"}}]
[null,"Cuota de manejo",null,{"$f":"SUM(F26:F37)","v":{"$error":"#N/A"}}]
[null,"VTUA pesos",null,{"$f":"SUM(D41:D42)","v":{"$error":"#N/A"}}]
[null,"VTUA %",null,{"$f":"IRR(L25:L37)","v":{"$error":"#VALUE!"}},{"$f":"+((1+D44)^12)-1","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Cupo de seis (6) Salarios mínimos mensuales legales vigentes (SMMLV)"]
[]
[]
[null,"Tasa compras",null,{"$f":"'Base Activos'!$D$7","v":0.2591}]
[null,null,null,{"$f":"(NOMINAL(D50,12))/12","v":1.9385265778725458E-2}]
[null,"Cupo",null,{"$f":"SMLV*6","v":7800000}]
[null,"Plazo diferido",null,{"$f":"'Base Activos'!$D$8","v":12}]
[null,"Cuota de manejo mensual",null,{"$f":"VLOOKUP($D$6,cuota_manejo,3,0)","v":{"$error":"#N/A"}}]
[null,"Meses exonerados",null,{"$f":"'Base Activos'!$D$9","v":6}]
[]
[]
[null,"Compra mes","Intereses","Abono a capital","Cuota del crédito","Cuota de Manejo","Pago Total","Pago efectivamente realizado","Nuevo Cupo Disponible","Nuevos consumos","Saldo capital","Flujos"]
[null,0,null,null,null,null,null,null,null,{"$f":"D52","v":7800000},{"$f":"J59","v":7800000},{"$f":"-H59+J59","v":7800000}]
[null,1,0,{"$f":"($D$52/$D$53)","v":650000},{"$f":"+C60+D60","v":650000},{"$f":"IF(B60<=$D$55,0,$D$54)","v":0},{"$f":"K60+C60+F60","v":7800000},{"$f":"E60+F60","v":650000},{"$f":"$D$52-($D$52-(H60-(F60+C60)))","v":650000},{"$f":"I60","v":650000},{"$f":"D52","v":7800000},{"$f":"-H60+J60","v":0}]
[null,2,{"$f":"(K60*D51+(K60-E60)*(D51))","v":289809.72339194559},{"$f":"($D$52/$D$53)","v":650000},939809.72339194559,{"$f":"IF(B61<=$D$55,0,$D$54)","v":0},{"$f":"K60+C61+F61","v":8089809.7233919455},{"$f":"E61+F61","v":939809.72339194559},650000,{"$f":"I61","v":650000},{"$f":"((K60+J61)-(H61-(F61+C61)))","v":7800000},{"$f":"-H61+J61","v":-289809.72339194559}]
[null,3,{"$f":"((K61-D61)*($D$51))","v":138604.65031788702},650000,788604.65031788708,0,7938604.6503178868,788604.65031788708,650000,650000,7800000,{"$f":"-H62+J62","v":-138604.65031788708}]
[null,4,{"$f":"((K62-D62)*($D$51))","v":138604.65031788702},650000,788604.65031788708,0,7938604.6503178868,788604.65031788708,650000,650000,7800000,{"$f":"-H63+J63","v":-138604.65031788708}]
[null,5,138604.65031788702,650000,788604.65031788708,0,7938604.6503178868,788604.65031788708,650000,650000,7800000,-138604.65031788708]
[null,6,138604.65031788702,650000,788604.65031788708,0,7938604.6503178868,788604.65031788708,650000,650000,7800000,-138604.65031788708]
[null,7,138604.65031788702,650000,788604.65031788708,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,8,{"$error":"#N/A"},650000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,9,{"$error":"#N/A"},650000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,10,{"$error":"#N/A"},650000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,11,{"$error":"#N/A"},650000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,12,{"$error":"#N/A"},650000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"G71","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[null,"Intereses",null,{"$f":"SUM(C60:C71)","v":{"$error":"#N/A"}}]
[null,"Cuota de manejo",null,{"$f":"SUM(F60:F71)","v":{"$error":"#N/A"}}]
[null,"VTUA pesos",null,{"$f":"SUM(D75:D76)","v":{"$error":"#N/A"}}]
[null,"VTUA %",null,{"$f":"IRR(L59:L71)","v":{"$error":"#VALUE!"}},{"$f":"+((1+D78)^12)-1","v":{"$error":"#VALUE!"}}]

{"sheet":"Sobregiro","index":5,"n_rows":25,"n_cols":12,"rows_kept":25,"cut":false,"hidden":true,"merged":[[8,1,9,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2]]}
[null,"Valor Total Unificado "]
[null,"Sobregiro"]
[null,"Cifras en Pesos"]
[]
[null,"Producto",null,"Sobregiro"]
[]
[null,"Cupo de seis (2) Salarios mínimos mensuales legales vigentes (SMMLV)"]
[]
[null,"Tasa",null,{"$f":"'Base Activos'!D41","v":0.2591}]
[null,null,null,{"$f":"(NOMINAL(D9,12))/12","v":1.9385265778725458E-2}]
[null,"Cupo",null,{"$f":"SMLV*2","v":2600000}]
[null,"Plazo diferido",null,{"$f":"'Base Activos'!D42","v":1.5}]
[]
[]
[null,"Compra mes","Intereses","Abono a capital","Cuota del crédito","Cuota de Manejo","Pago Total","Pago efectivamente realizado","Nuevo Cupo Disponible","Nuevos consumos","Saldo capital","Flujos"]
[null,0,null,null,null,null,null,null,null,{"$f":"D11","v":2600000},{"$f":"J16","v":2600000},{"$f":"-H16+J16","v":2600000}]
[null,1,0,{"$f":"($D$11/$D$12)","v":1733333.3333333333},{"$f":"+C17+D17","v":1733333.3333333333},null,{"$f":"K17+C17+F17","v":2600000},{"$f":"E17+F17","v":1733333.3333333333},{"$f":"$D$11-($D$11-(H17-(F17+C17)))","v":1733333.3333333333},{"$f":"I17","v":1733333.3333333333},{"$f":"D11","v":2600000},{"$f":"-H17+J17","v":0}]
[null,2,{"$f":"(K17*D10+(K17-E17)*(D10))","v":67202.254699581594},{"$f":"K17","v":2600000},{"$f":"+C18+D18","v":2667202.2546995818},null,{"$f":"K17+C18+F18","v":2667202.2546995818},{"$f":"E18+F18","v":2667202.2546995818},{"$f":"$D$11-($D$11-(H18-(F18+C18)))","v":2600000},0,{"$f":"((K17+J18)-(H18-(F18+C18)))","v":0},{"$f":"-H18+J18","v":-2667202.2546995818}]
[]
[]
[]
[null,"Intereses",null,{"$f":"-SUM(C17:C18)","v":-67202.254699581594}]
[null,"Cuota de manejo",null,{"$f":"-SUM(F17:F18)","v":0}]
[null,"VTUA pesos",null,{"$f":"SUM(D22:D23)","v":-67202.254699581594}]
[null,"VTUA %",null,{"$f":"IRR(L16:L18)","v":1.2841064056103635E-2},{"$f":"+((1+D25)^12)-1","v":0.16545526953429524}]

{"sheet":"VTU","index":6,"n_rows":45,"n_cols":11,"rows_kept":45,"cut":false,"hidden":false,"merged":[[12,2,14,11]]}
[]
[null,null,"Conoce el Valor Total Unificado (VTU)",null,null,null,null,null,null,null,"Volver "]
[]
[]
[null,1,"Qué es"]
[]
[null,null,"Un indicador que le permitirá a nuestros clientes: \n"]
[null,null,"Conocer la estimación de los costos e ingresos asociados a la tenencia de productos del banco durante un plazo proyectado."]
[null,null,"Comparar de forma más estandarizada la oferta de las instituciones financieras."]
[]
[null,2,"Cuál es la norma que lo soporta"]
[]
[null,null,"A partir del Decreto 1854 de 2015, que modifica el Decreto 2555 de 2010, basado en el principio de transparencia e información cierta, suficiente y oportuna por parte de las entidades vigiladas por la Superintendencia Financiera de Colombia."]
[]
[]
[null,3,"A quién se le debe informar"]
[]
[null,null,"A todo cliente potencial:"]
[null,null,"Toda persona natural o jurídica que demuestre interés en la adquisición de un producto. "]
[null,null,"Puede ser un cliente del banco que desea adquirir un producto nuevo."]
[]
[null,4,"Cómo y cuándo se debe entregar la información"]
[]
[null,null,"Basta con que se comunique el cliente potencial  por cualquiera de nuestros canales disponibles para indicarle el VTU del producto en el que está interesado."]
[null,null,"Se debe entregar esta información independientemente a que haya o  no contratación del producto."]
[null,null,"Documento físico o información telefónica dependiendo el canal."]
[]
[null,5,"Cómo se calcula y cuál es el resultado"]
[]
[null,null,"Es el resultado de la proyección de los ingresos y egresos mensuales del cliente potencial asociados al producto en el que está interesado. "]
[]
[]
[]
[]
[]
[]
[]
[]
[null,6,"Cuáles son los productos a los cuales se les calcula el indicador"]
[]
[null,null,"Activos",null,"Pasivos"]
[null,null,"Créditos de vivienda",null,"CDT"]
[null,null,"Leasing habitacional",null,"Cuentas de ahorro"]
[null,null,"Créditos de consumo",null,"Cuentas corrientes"]
[null,null,"Créditos comerciales"]

{"sheet":"Vivienda","index":7,"n_rows":270,"n_cols":20,"rows_kept":270,"cut":false,"hidden":false,"merged":[[2,5,2,6],[4,5,4,6],[3,1,3,2],[3,3,3,4],[11,5,11,6],[5,5,5,6],[6,1,6,2],[6,3,6,4],[6,5,6,6],[8,5,8,6],[9,3,9,4],[9,5,9,6],[10,1,10,2],[10,3,10,4],[22,5,22,6],[19,1,19,2],[19,3,19,4],[19,5,19,6],[20,1,20,2],[20,3,20,4],[20,5,20,6],[12,5,12,6],[13,1,13,2],[13,3,13,4],[13,5,13,6],[21,5,21,6],[24,1,24,2],[12,1,12,2],[12,3,12,4],[4,1,4,2],[4,3,4,4],[21,1,21,2],[21,3,21,4],[11,1,11,2],[11,3,11,4],[8,1,8,2],[8,3,8,4],[5,1,5,2],[5,3,5,4],[22,1,22,2],[22,3,22,4],[9,1,9,2]]}
[null,"Valor Total Unificado "]
[null,"Vivienda"]
[null,"Cifras en Pesos",null,null,null,{"$f":"VLOOKUP(D5,'Base Activos'!$C$72:$E$73,2,0)","v":{"$error":"#N/A"}},null,"volver "]
[null,"Tipo de cliente",null,{"$f":"'Base Activos'!C66","v":"Cliente externo"},null,{"$f":"IFERROR(VLOOKUP(D4,'Base Activos'!$G$72:$H$73,2,0),0)","v":1},null,null,null,null,null,1,null,null,null,null,"Adquisición de vivienda nueva o usada"]
[null,"Producto",null,"Crédito de Leasing Habitacional",null,"Línea",null,"Recolocación",null,null,null,null,null,null,null,null,"Adquisición de Vivienda CxI",null,null,"Crédito Hipotecario"]
[null,"Valor inmueble",null,0,null,"Seguro de Vida",null,{"$f":"IF(C31=\"\",\"\",'Base Activos'!J58)","v":{"$error":"#N/A"}},null,{"$f":"'Base Activos'!J55","v":0},null,null,null,null,null,null,"Cesión de contratos",null,null,"Crédito de Leasing Habitacional"]
[null,"Valor inicial del crédito",null,0,null,"Número de asegurados",null,1,null,null,null,null,null,null,null,null,"Adición por mejoras"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recolocación"]
[null,"Tasa de interés Efectivo Anual (EA)",null,0.01,null,"Seguro del Inmueble (IVA incluido)",null,{"$f":"IF(J9=1,0,IF(ValidacionCalculo=0,0,IF(D6=0,\"0\",'Base Activos'!M67/12)))","v":"0"},null,{"$f":"'Base Activos'!M55","v":0},null,null,null,null,null,null,"Leaseback"]
[null,"Tasa de interés mes vencido  (EA)",null,{"$f":"(1+D9)^(1/12)-1","v":8.295381143461622E-4},null,"Valor cuota sin seguros",null,{"$f":"IF(ValidacionCalculo=0,0,C31+D31)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Construcción de vivienda individual"]
[null,"Plazo inicial",null,1,null,null,null,null,null,null,"Crédito/ValorInmueble",{"$f":"VLOOKUP(Vivienda!$H$5,IF('Base Activos'!B67=1,Hipotecario_Plazo_Monto,IF('Base Activos'!B67=2, Leasing_Plazo_Monto,0)),2,0)*D6","v":{"$error":"#N/A"}},null,null,null,null,"Compra de cartera"]
[null,"Sistema de amortización",null,"Cuota Fija",null,"Tarifa aplicada mensual \nSeguro Inmueble (IVA incluido)",null,{"$f":"+H9","v":"0"},null,null,"Plazo",{"$f":"VLOOKUP(Vivienda!$H$5,IF('Base Activos'!B67=1,Hipotecario_Plazo_Monto,IF('Base Activos'!B67=2, Leasing_Plazo_Monto,0)),3,0)","v":{"$error":"#N/A"}},null,null,null,null,"Remodelación vivienda"]
[null,"Opción de Compra %",null,0.01,null,"Departamento",null,null,null,null,null,null,null,null,null,null,"Otros usos"]
[null,"Opción de Compra $",null,{"$f":"D13*D7","v":0},null,"Zona",null,{"$f":"+VLOOKUP(H13,ZonasHipo!$C$3:$F$1130,2,0)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(OR(D6=0,D7=0,D9=0%,D11=0,D13=\"\",H7=0,H13=\"\"),1,0)","v":1}]
[]
[null,"Valores VTUA"]
[]
[null,"Pago total capital",null,{"$f":"IF(ValidacionCalculo=0,0,SUM(C31:C270))","v":{"$error":"#N/A"}},null,"Pago total intereses",null,{"$f":"IF(ValidacionCalculo=0,0,SUM(D31:D270))","v":0}]
[null,"Valor avalúo (IVA incluido)",null,{"$f":"IF(ValidacionCalculo=0,0,'Base Activos'!G59)","v":{"$error":"#N/A"}},null,"Valor estudio de títulos (IVA incluido)",null,{"$f":"IF(ValidacionCalculo=0,0,'Base Activos'!G60)","v":{"$error":"#N/A"}}]
[null,"Estudio de crédito (IVA incluido)",null,{"$f":"IF(ValidacionCalculo=0,0,'Base Activos'!G61)","v":0},null,"Pago total seguro de vida",null,{"$f":"IF(ValidacionCalculo=0,0,SUM(F31:F270))","v":{"$error":"#N/A"}}]
[null,"Pago total seguro del inmueble",null,{"$f":"IF(ValidacionCalculo=0,0,SUM(G31:G270))","v":{"$error":"#N/A"}},null,"Pago total crédito",null,{"$f":"SUM(D20+H20+D21+H21+D22+H22+D23)","v":{"$error":"#N/A"}}]
[null,null,null,"Mensual","Efectiva anual"]
[null,"VTUA Porcentual",null,{"$f":"IF(ValidacionCalculo=0,0,IRR(K30:K270))","v":{"$error":"#VALUE!"}},{"$f":"((1+D25)^12)-1","v":{"$error":"#VALUE!"}}]
[]
[null,"Amortización"]
[]
[null,"Cuota \nNro.","Capital","Interes Total","k + i","Seguro \nVida","Seguro del Inmueble","Valor de la Cuota","Valor de la Cuota con Cobertura","Saldo Capital","Flujo"]
[null,0,0,null,null,null,null,null,null,{"$f":"D7","v":0},{"$f":"D20","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(D11>0,1,\"\")","v":1},{"$f":"IF(B31=\"\",\"\",E31-D31)","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",\"\",i*J30)","v":0},{"$f":"IF(B31=\"\",\"\",IF($F$3=1,PMT(i,$D$11,-$J$30),PMT(i,$D$11,-$J$30,$D$14)))","v":{"$error":"#N/A"}},{"$f":"IF($J$6=1,0,IF(B31<$D$11+1,IF(C31=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J31+C31)/1000000)*'Base Activos'!$J$58,((J31+C31)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":{"$error":"#N/A"}},{"$f":"IF(C31=\"\",\"\",$H$9)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(C31+D31+F31+G31),\"\",C31+D31+F31+G31)","v":""},{"$f":"IF(ISERROR(C31+D31+F31+G31-#REF!),\"\",C31+D31+F31+G31-#REF!)","v":""},{"$f":"IF(ISERROR(D7-C31),\"\",D7-C31)","v":""},{"$f":"IF(B31<=$D$11,-H31,\"\")-D21-D22-H21","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(B31<$D$11,B31+1,\"\")","v":""},{"$f":"IF(B32=\"\",\"\",E32-D32)","v":""},{"$f":"IF(B32=\"\",\"\",i*J31)","v":""},"",{"$f":"IF($J$6=1,0,IF(B32<$D$11+1,IF(C32=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J32+C32)/1000000)*'Base Activos'!$J$58,((J32+C32)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},{"$f":"IF($AA$6=1,0,IF(C32=\"\",\"\",$H$9))","v":""},{"$f":"IF(ISERROR(C32+D32+F32+G32),\"\",C32+D32+F32+G32)","v":""},{"$f":"IF(ISERROR(C32+D32+F32+G32-#REF!),\"\",C32+D32+F32+G32-#REF!)","v":""},{"$f":"IF(C32=\"\",\"\",J31-C32)","v":""},{"$f":"IF(B32<=$D$11,-H32,\"\")","v":""}]
[null,{"$f":"IF(B32<$D$11,B32+1,\"\")","v":""},{"$f":"IF(B33=\"\",\"\",E33-D33)","v":""},"","",{"$f":"IF($J$6=1,0,IF(B33<$D$11+1,IF(C33=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J33+C33)/1000000)*'Base Activos'!$J$58,((J33+C33)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},{"$f":"IF($AA$6=1,0,IF(C33=\"\",\"\",$H$9))","v":""},{"$f":"IF(ISERROR(C33+D33+F33+G33),\"\",C33+D33+F33+G33)","v":""},"",{"$f":"IF(C33=\"\",\"\",J32-C33)","v":""},{"$f":"IF(B33<=$D$11,-H33,\"\")","v":""}]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B34<$D$11+1,IF(C34=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J34+C34)/1000000)*'Base Activos'!$J$58,((J34+C34)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B35<$D$11+1,IF(C35=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J35+C35)/1000000)*'Base Activos'!$J$58,((J35+C35)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B36<$D$11+1,IF(C36=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J36+C36)/1000000)*'Base Activos'!$J$58,((J36+C36)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B37<$D$11+1,IF(C37=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J37+C37)/1000000)*'Base Activos'!$J$58,((J37+C37)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B38<$D$11+1,IF(C38=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J38+C38)/1000000)*'Base Activos'!$J$58,((J38+C38)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B39<$D$11+1,IF(C39=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J39+C39)/1000000)*'Base Activos'!$J$58,((J39+C39)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B40<$D$11+1,IF(C40=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J40+C40)/1000000)*'Base Activos'!$J$58,((J40+C40)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B41<$D$11+1,IF(C41=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J41+C41)/1000000)*'Base Activos'!$J$58,((J41+C41)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B42<$D$11+1,IF(C42=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J42+C42)/1000000)*'Base Activos'!$J$58,((J42+C42)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B43<$D$11+1,IF(C43=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J43+C43)/1000000)*'Base Activos'!$J$58,((J43+C43)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B44<$D$11+1,IF(C44=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J44+C44)/1000000)*'Base Activos'!$J$58,((J44+C44)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B45<$D$11+1,IF(C45=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J45+C45)/1000000)*'Base Activos'!$J$58,((J45+C45)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B46<$D$11+1,IF(C46=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J46+C46)/1000000)*'Base Activos'!$J$58,((J46+C46)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B47<$D$11+1,IF(C47=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J47+C47)/1000000)*'Base Activos'!$J$58,((J47+C47)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B48<$D$11+1,IF(C48=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J48+C48)/1000000)*'Base Activos'!$J$58,((J48+C48)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B49<$D$11+1,IF(C49=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J49+C49)/1000000)*'Base Activos'!$J$58,((J49+C49)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B50<$D$11+1,IF(C50=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J50+C50)/1000000)*'Base Activos'!$J$58,((J50+C50)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B51<$D$11+1,IF(C51=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J51+C51)/1000000)*'Base Activos'!$J$58,((J51+C51)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B52<$D$11+1,IF(C52=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J52+C52)/1000000)*'Base Activos'!$J$58,((J52+C52)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B53<$D$11+1,IF(C53=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J53+C53)/1000000)*'Base Activos'!$J$58,((J53+C53)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B54<$D$11+1,IF(C54=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J54+C54)/1000000)*'Base Activos'!$J$58,((J54+C54)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B55<$D$11+1,IF(C55=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J55+C55)/1000000)*'Base Activos'!$J$58,((J55+C55)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B56<$D$11+1,IF(C56=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J56+C56)/1000000)*'Base Activos'!$J$58,((J56+C56)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B57<$D$11+1,IF(C57=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J57+C57)/1000000)*'Base Activos'!$J$58,((J57+C57)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B58<$D$11+1,IF(C58=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J58+C58)/1000000)*'Base Activos'!$J$58,((J58+C58)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B59<$D$11+1,IF(C59=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J59+C59)/1000000)*'Base Activos'!$J$58,((J59+C59)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B60<$D$11+1,IF(C60=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J60+C60)/1000000)*'Base Activos'!$J$58,((J60+C60)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B61<$D$11+1,IF(C61=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J61+C61)/1000000)*'Base Activos'!$J$58,((J61+C61)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B62<$D$11+1,IF(C62=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J62+C62)/1000000)*'Base Activos'!$J$58,((J62+C62)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B63<$D$11+1,IF(C63=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J63+C63)/1000000)*'Base Activos'!$J$58,((J63+C63)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B64<$D$11+1,IF(C64=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J64+C64)/1000000)*'Base Activos'!$J$58,((J64+C64)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B65<$D$11+1,IF(C65=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J65+C65)/1000000)*'Base Activos'!$J$58,((J65+C65)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B66<$D$11+1,IF(C66=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J66+C66)/1000000)*'Base Activos'!$J$58,((J66+C66)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B67<$D$11+1,IF(C67=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J67+C67)/1000000)*'Base Activos'!$J$58,((J67+C67)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B68<$D$11+1,IF(C68=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J68+C68)/1000000)*'Base Activos'!$J$58,((J68+C68)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B69<$D$11+1,IF(C69=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J69+C69)/1000000)*'Base Activos'!$J$58,((J69+C69)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B70<$D$11+1,IF(C70=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J70+C70)/1000000)*'Base Activos'!$J$58,((J70+C70)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B71<$D$11+1,IF(C71=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J71+C71)/1000000)*'Base Activos'!$J$58,((J71+C71)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B72<$D$11+1,IF(C72=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J72+C72)/1000000)*'Base Activos'!$J$58,((J72+C72)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B73<$D$11+1,IF(C73=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J73+C73)/1000000)*'Base Activos'!$J$58,((J73+C73)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B74<$D$11+1,IF(C74=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J74+C74)/1000000)*'Base Activos'!$J$58,((J74+C74)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B75<$D$11+1,IF(C75=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J75+C75)/1000000)*'Base Activos'!$J$58,((J75+C75)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B76<$D$11+1,IF(C76=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J76+C76)/1000000)*'Base Activos'!$J$58,((J76+C76)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B77<$D$11+1,IF(C77=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J77+C77)/1000000)*'Base Activos'!$J$58,((J77+C77)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B78<$D$11+1,IF(C78=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J78+C78)/1000000)*'Base Activos'!$J$58,((J78+C78)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B79<$D$11+1,IF(C79=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J79+C79)/1000000)*'Base Activos'!$J$58,((J79+C79)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B80<$D$11+1,IF(C80=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J80+C80)/1000000)*'Base Activos'!$J$58,((J80+C80)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B81<$D$11+1,IF(C81=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J81+C81)/1000000)*'Base Activos'!$J$58,((J81+C81)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B82<$D$11+1,IF(C82=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J82+C82)/1000000)*'Base Activos'!$J$58,((J82+C82)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B83<$D$11+1,IF(C83=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J83+C83)/1000000)*'Base Activos'!$J$58,((J83+C83)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B84<$D$11+1,IF(C84=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J84+C84)/1000000)*'Base Activos'!$J$58,((J84+C84)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B85<$D$11+1,IF(C85=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J85+C85)/1000000)*'Base Activos'!$J$58,((J85+C85)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B86<$D$11+1,IF(C86=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J86+C86)/1000000)*'Base Activos'!$J$58,((J86+C86)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B87<$D$11+1,IF(C87=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J87+C87)/1000000)*'Base Activos'!$J$58,((J87+C87)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B88<$D$11+1,IF(C88=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J88+C88)/1000000)*'Base Activos'!$J$58,((J88+C88)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B89<$D$11+1,IF(C89=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J89+C89)/1000000)*'Base Activos'!$J$58,((J89+C89)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B90<$D$11+1,IF(C90=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J90+C90)/1000000)*'Base Activos'!$J$58,((J90+C90)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B91<$D$11+1,IF(C91=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J91+C91)/1000000)*'Base Activos'!$J$58,((J91+C91)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B92<$D$11+1,IF(C92=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J92+C92)/1000000)*'Base Activos'!$J$58,((J92+C92)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B93<$D$11+1,IF(C93=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J93+C93)/1000000)*'Base Activos'!$J$58,((J93+C93)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B94<$D$11+1,IF(C94=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J94+C94)/1000000)*'Base Activos'!$J$58,((J94+C94)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","",{"$f":"IF(B95=\"\",\"\",IF($F$3=1,PMT(i,$D$11,-$J$30),PMT(i,$D$11,-$J$30,$D$14)))","v":""},{"$f":"IF($J$6=1,0,IF(B95<$D$11+1,IF(C95=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J95+C95)/1000000)*'Base Activos'!$J$58,((J95+C95)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","",{"$f":"IF(B96=\"\",\"\",i*J95)","v":""},"",{"$f":"IF($J$6=1,0,IF(B96<$D$11+1,IF(C96=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J96+C96)/1000000)*'Base Activos'!$J$58,((J96+C96)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,{"$f":"IF(B96<$D$11,B96+1,\"\")","v":""},{"$f":"IF(B97=\"\",\"\",E97-D97)","v":""},"","",{"$f":"IF($J$6=1,0,IF(B97<$D$11+1,IF(C97=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J97+C97)/1000000)*'Base Activos'!$J$58,((J97+C97)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},{"$f":"IF($AA$6=1,0,IF(C97=\"\",\"\",$H$9))","v":""},{"$f":"IF(ISERROR(C97+D97+F97+G97),\"\",C97+D97+F97+G97)","v":""},"",{"$f":"IF(C97=\"\",\"\",J96-C97)","v":""},{"$f":"IF(B97<=$D$11,-H97,\"\")","v":""}]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B98<$D$11+1,IF(C98=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J98+C98)/1000000)*'Base Activos'!$J$58,((J98+C98)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B99<$D$11+1,IF(C99=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J99+C99)/1000000)*'Base Activos'!$J$58,((J99+C99)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B100<$D$11+1,IF(C100=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J100+C100)/1000000)*'Base Activos'!$J$58,((J100+C100)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B101<$D$11+1,IF(C101=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J101+C101)/1000000)*'Base Activos'!$J$58,((J101+C101)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B102<$D$11+1,IF(C102=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J102+C102)/1000000)*'Base Activos'!$J$58,((J102+C102)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B103<$D$11+1,IF(C103=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J103+C103)/1000000)*'Base Activos'!$J$58,((J103+C103)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B104<$D$11+1,IF(C104=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J104+C104)/1000000)*'Base Activos'!$J$58,((J104+C104)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B105<$D$11+1,IF(C105=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J105+C105)/1000000)*'Base Activos'!$J$58,((J105+C105)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B106<$D$11+1,IF(C106=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J106+C106)/1000000)*'Base Activos'!$J$58,((J106+C106)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B107<$D$11+1,IF(C107=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J107+C107)/1000000)*'Base Activos'!$J$58,((J107+C107)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B108<$D$11+1,IF(C108=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J108+C108)/1000000)*'Base Activos'!$J$58,((J108+C108)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B109<$D$11+1,IF(C109=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J109+C109)/1000000)*'Base Activos'!$J$58,((J109+C109)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B110<$D$11+1,IF(C110=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J110+C110)/1000000)*'Base Activos'!$J$58,((J110+C110)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B111<$D$11+1,IF(C111=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J111+C111)/1000000)*'Base Activos'!$J$58,((J111+C111)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B112<$D$11+1,IF(C112=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J112+C112)/1000000)*'Base Activos'!$J$58,((J112+C112)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B113<$D$11+1,IF(C113=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J113+C113)/1000000)*'Base Activos'!$J$58,((J113+C113)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B114<$D$11+1,IF(C114=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J114+C114)/1000000)*'Base Activos'!$J$58,((J114+C114)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B115<$D$11+1,IF(C115=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J115+C115)/1000000)*'Base Activos'!$J$58,((J115+C115)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B116<$D$11+1,IF(C116=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J116+C116)/1000000)*'Base Activos'!$J$58,((J116+C116)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B117<$D$11+1,IF(C117=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J117+C117)/1000000)*'Base Activos'!$J$58,((J117+C117)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B118<$D$11+1,IF(C118=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J118+C118)/1000000)*'Base Activos'!$J$58,((J118+C118)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B119<$D$11+1,IF(C119=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J119+C119)/1000000)*'Base Activos'!$J$58,((J119+C119)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B120<$D$11+1,IF(C120=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J120+C120)/1000000)*'Base Activos'!$J$58,((J120+C120)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B121<$D$11+1,IF(C121=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J121+C121)/1000000)*'Base Activos'!$J$58,((J121+C121)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B122<$D$11+1,IF(C122=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J122+C122)/1000000)*'Base Activos'!$J$58,((J122+C122)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B123<$D$11+1,IF(C123=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J123+C123)/1000000)*'Base Activos'!$J$58,((J123+C123)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B124<$D$11+1,IF(C124=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J124+C124)/1000000)*'Base Activos'!$J$58,((J124+C124)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B125<$D$11+1,IF(C125=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J125+C125)/1000000)*'Base Activos'!$J$58,((J125+C125)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B126<$D$11+1,IF(C126=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J126+C126)/1000000)*'Base Activos'!$J$58,((J126+C126)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B127<$D$11+1,IF(C127=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J127+C127)/1000000)*'Base Activos'!$J$58,((J127+C127)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B128<$D$11+1,IF(C128=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J128+C128)/1000000)*'Base Activos'!$J$58,((J128+C128)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B129<$D$11+1,IF(C129=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J129+C129)/1000000)*'Base Activos'!$J$58,((J129+C129)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B130<$D$11+1,IF(C130=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J130+C130)/1000000)*'Base Activos'!$J$58,((J130+C130)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B131<$D$11+1,IF(C131=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J131+C131)/1000000)*'Base Activos'!$J$58,((J131+C131)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B132<$D$11+1,IF(C132=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J132+C132)/1000000)*'Base Activos'!$J$58,((J132+C132)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B133<$D$11+1,IF(C133=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J133+C133)/1000000)*'Base Activos'!$J$58,((J133+C133)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B134<$D$11+1,IF(C134=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J134+C134)/1000000)*'Base Activos'!$J$58,((J134+C134)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B135<$D$11+1,IF(C135=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J135+C135)/1000000)*'Base Activos'!$J$58,((J135+C135)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B136<$D$11+1,IF(C136=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J136+C136)/1000000)*'Base Activos'!$J$58,((J136+C136)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B137<$D$11+1,IF(C137=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J137+C137)/1000000)*'Base Activos'!$J$58,((J137+C137)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B138<$D$11+1,IF(C138=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J138+C138)/1000000)*'Base Activos'!$J$58,((J138+C138)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B139<$D$11+1,IF(C139=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J139+C139)/1000000)*'Base Activos'!$J$58,((J139+C139)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B140<$D$11+1,IF(C140=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J140+C140)/1000000)*'Base Activos'!$J$58,((J140+C140)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B141<$D$11+1,IF(C141=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J141+C141)/1000000)*'Base Activos'!$J$58,((J141+C141)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B142<$D$11+1,IF(C142=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J142+C142)/1000000)*'Base Activos'!$J$58,((J142+C142)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B143<$D$11+1,IF(C143=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J143+C143)/1000000)*'Base Activos'!$J$58,((J143+C143)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B144<$D$11+1,IF(C144=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J144+C144)/1000000)*'Base Activos'!$J$58,((J144+C144)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B145<$D$11+1,IF(C145=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J145+C145)/1000000)*'Base Activos'!$J$58,((J145+C145)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B146<$D$11+1,IF(C146=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J146+C146)/1000000)*'Base Activos'!$J$58,((J146+C146)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B147<$D$11+1,IF(C147=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J147+C147)/1000000)*'Base Activos'!$J$58,((J147+C147)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B148<$D$11+1,IF(C148=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J148+C148)/1000000)*'Base Activos'!$J$58,((J148+C148)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B149<$D$11+1,IF(C149=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J149+C149)/1000000)*'Base Activos'!$J$58,((J149+C149)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B150<$D$11+1,IF(C150=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J150+C150)/1000000)*'Base Activos'!$J$58,((J150+C150)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B151<$D$11+1,IF(C151=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J151+C151)/1000000)*'Base Activos'!$J$58,((J151+C151)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B152<$D$11+1,IF(C152=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J152+C152)/1000000)*'Base Activos'!$J$58,((J152+C152)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B153<$D$11+1,IF(C153=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J153+C153)/1000000)*'Base Activos'!$J$58,((J153+C153)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B154<$D$11+1,IF(C154=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J154+C154)/1000000)*'Base Activos'!$J$58,((J154+C154)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B155<$D$11+1,IF(C155=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J155+C155)/1000000)*'Base Activos'!$J$58,((J155+C155)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B156<$D$11+1,IF(C156=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J156+C156)/1000000)*'Base Activos'!$J$58,((J156+C156)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B157<$D$11+1,IF(C157=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J157+C157)/1000000)*'Base Activos'!$J$58,((J157+C157)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B158<$D$11+1,IF(C158=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J158+C158)/1000000)*'Base Activos'!$J$58,((J158+C158)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","",{"$f":"IF(B159=\"\",\"\",IF($F$3=1,PMT(i,$D$11,-$J$30),PMT(i,$D$11,-$J$30,$D$14)))","v":""},{"$f":"IF($J$6=1,0,IF(B159<$D$11+1,IF(C159=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J159+C159)/1000000)*'Base Activos'!$J$58,((J159+C159)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","",{"$f":"IF(B160=\"\",\"\",i*J159)","v":""},"",{"$f":"IF($J$6=1,0,IF(B160<$D$11+1,IF(C160=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J160+C160)/1000000)*'Base Activos'!$J$58,((J160+C160)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,{"$f":"IF(B160<$D$11,B160+1,\"\")","v":""},{"$f":"IF(B161=\"\",\"\",E161-D161)","v":""},"","",{"$f":"IF($J$6=1,0,IF(B161<$D$11+1,IF(C161=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J161+C161)/1000000)*'Base Activos'!$J$58,((J161+C161)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},{"$f":"IF($AA$6=1,0,IF(C161=\"\",\"\",$H$9))","v":""},{"$f":"IF(ISERROR(C161+D161+F161+G161),\"\",C161+D161+F161+G161)","v":""},"",{"$f":"IF(C161=\"\",\"\",J160-C161)","v":""},{"$f":"IF(B161<=$D$11,-H161,\"\")","v":""}]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B162<$D$11+1,IF(C162=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J162+C162)/1000000)*'Base Activos'!$J$58,((J162+C162)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B163<$D$11+1,IF(C163=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J163+C163)/1000000)*'Base Activos'!$J$58,((J163+C163)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B164<$D$11+1,IF(C164=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J164+C164)/1000000)*'Base Activos'!$J$58,((J164+C164)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B165<$D$11+1,IF(C165=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J165+C165)/1000000)*'Base Activos'!$J$58,((J165+C165)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B166<$D$11+1,IF(C166=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J166+C166)/1000000)*'Base Activos'!$J$58,((J166+C166)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B167<$D$11+1,IF(C167=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J167+C167)/1000000)*'Base Activos'!$J$58,((J167+C167)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B168<$D$11+1,IF(C168=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J168+C168)/1000000)*'Base Activos'!$J$58,((J168+C168)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B169<$D$11+1,IF(C169=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J169+C169)/1000000)*'Base Activos'!$J$58,((J169+C169)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B170<$D$11+1,IF(C170=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J170+C170)/1000000)*'Base Activos'!$J$58,((J170+C170)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B171<$D$11+1,IF(C171=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J171+C171)/1000000)*'Base Activos'!$J$58,((J171+C171)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B172<$D$11+1,IF(C172=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J172+C172)/1000000)*'Base Activos'!$J$58,((J172+C172)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B173<$D$11+1,IF(C173=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J173+C173)/1000000)*'Base Activos'!$J$58,((J173+C173)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B174<$D$11+1,IF(C174=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J174+C174)/1000000)*'Base Activos'!$J$58,((J174+C174)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B175<$D$11+1,IF(C175=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J175+C175)/1000000)*'Base Activos'!$J$58,((J175+C175)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B176<$D$11+1,IF(C176=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J176+C176)/1000000)*'Base Activos'!$J$58,((J176+C176)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B177<$D$11+1,IF(C177=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J177+C177)/1000000)*'Base Activos'!$J$58,((J177+C177)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B178<$D$11+1,IF(C178=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J178+C178)/1000000)*'Base Activos'!$J$58,((J178+C178)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B179<$D$11+1,IF(C179=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J179+C179)/1000000)*'Base Activos'!$J$58,((J179+C179)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B180<$D$11+1,IF(C180=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J180+C180)/1000000)*'Base Activos'!$J$58,((J180+C180)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B181<$D$11+1,IF(C181=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J181+C181)/1000000)*'Base Activos'!$J$58,((J181+C181)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B182<$D$11+1,IF(C182=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J182+C182)/1000000)*'Base Activos'!$J$58,((J182+C182)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B183<$D$11+1,IF(C183=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J183+C183)/1000000)*'Base Activos'!$J$58,((J183+C183)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B184<$D$11+1,IF(C184=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J184+C184)/1000000)*'Base Activos'!$J$58,((J184+C184)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B185<$D$11+1,IF(C185=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J185+C185)/1000000)*'Base Activos'!$J$58,((J185+C185)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B186<$D$11+1,IF(C186=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J186+C186)/1000000)*'Base Activos'!$J$58,((J186+C186)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B187<$D$11+1,IF(C187=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J187+C187)/1000000)*'Base Activos'!$J$58,((J187+C187)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B188<$D$11+1,IF(C188=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J188+C188)/1000000)*'Base Activos'!$J$58,((J188+C188)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B189<$D$11+1,IF(C189=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J189+C189)/1000000)*'Base Activos'!$J$58,((J189+C189)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B190<$D$11+1,IF(C190=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J190+C190)/1000000)*'Base Activos'!$J$58,((J190+C190)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B191<$D$11+1,IF(C191=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J191+C191)/1000000)*'Base Activos'!$J$58,((J191+C191)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B192<$D$11+1,IF(C192=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J192+C192)/1000000)*'Base Activos'!$J$58,((J192+C192)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B193<$D$11+1,IF(C193=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J193+C193)/1000000)*'Base Activos'!$J$58,((J193+C193)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B194<$D$11+1,IF(C194=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J194+C194)/1000000)*'Base Activos'!$J$58,((J194+C194)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B195<$D$11+1,IF(C195=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J195+C195)/1000000)*'Base Activos'!$J$58,((J195+C195)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B196<$D$11+1,IF(C196=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J196+C196)/1000000)*'Base Activos'!$J$58,((J196+C196)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B197<$D$11+1,IF(C197=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J197+C197)/1000000)*'Base Activos'!$J$58,((J197+C197)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B198<$D$11+1,IF(C198=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J198+C198)/1000000)*'Base Activos'!$J$58,((J198+C198)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B199<$D$11+1,IF(C199=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J199+C199)/1000000)*'Base Activos'!$J$58,((J199+C199)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B200<$D$11+1,IF(C200=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J200+C200)/1000000)*'Base Activos'!$J$58,((J200+C200)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B201<$D$11+1,IF(C201=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J201+C201)/1000000)*'Base Activos'!$J$58,((J201+C201)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B202<$D$11+1,IF(C202=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J202+C202)/1000000)*'Base Activos'!$J$58,((J202+C202)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B203<$D$11+1,IF(C203=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J203+C203)/1000000)*'Base Activos'!$J$58,((J203+C203)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B204<$D$11+1,IF(C204=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J204+C204)/1000000)*'Base Activos'!$J$58,((J204+C204)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B205<$D$11+1,IF(C205=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J205+C205)/1000000)*'Base Activos'!$J$58,((J205+C205)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B206<$D$11+1,IF(C206=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J206+C206)/1000000)*'Base Activos'!$J$58,((J206+C206)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B207<$D$11+1,IF(C207=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J207+C207)/1000000)*'Base Activos'!$J$58,((J207+C207)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B208<$D$11+1,IF(C208=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J208+C208)/1000000)*'Base Activos'!$J$58,((J208+C208)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B209<$D$11+1,IF(C209=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J209+C209)/1000000)*'Base Activos'!$J$58,((J209+C209)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B210<$D$11+1,IF(C210=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J210+C210)/1000000)*'Base Activos'!$J$58,((J210+C210)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B211<$D$11+1,IF(C211=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J211+C211)/1000000)*'Base Activos'!$J$58,((J211+C211)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B212<$D$11+1,IF(C212=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J212+C212)/1000000)*'Base Activos'!$J$58,((J212+C212)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B213<$D$11+1,IF(C213=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J213+C213)/1000000)*'Base Activos'!$J$58,((J213+C213)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B214<$D$11+1,IF(C214=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J214+C214)/1000000)*'Base Activos'!$J$58,((J214+C214)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B215<$D$11+1,IF(C215=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J215+C215)/1000000)*'Base Activos'!$J$58,((J215+C215)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B216<$D$11+1,IF(C216=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J216+C216)/1000000)*'Base Activos'!$J$58,((J216+C216)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B217<$D$11+1,IF(C217=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J217+C217)/1000000)*'Base Activos'!$J$58,((J217+C217)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B218<$D$11+1,IF(C218=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J218+C218)/1000000)*'Base Activos'!$J$58,((J218+C218)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B219<$D$11+1,IF(C219=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J219+C219)/1000000)*'Base Activos'!$J$58,((J219+C219)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B220<$D$11+1,IF(C220=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J220+C220)/1000000)*'Base Activos'!$J$58,((J220+C220)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B221<$D$11+1,IF(C221=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J221+C221)/1000000)*'Base Activos'!$J$58,((J221+C221)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B222<$D$11+1,IF(C222=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J222+C222)/1000000)*'Base Activos'!$J$58,((J222+C222)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","",{"$f":"IF(B223=\"\",\"\",IF($F$3=1,PMT(i,$D$11,-$J$30),PMT(i,$D$11,-$J$30,$D$14)))","v":""},{"$f":"IF($J$6=1,0,IF(B223<$D$11+1,IF(C223=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J223+C223)/1000000)*'Base Activos'!$J$58,((J223+C223)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","",{"$f":"IF(B224=\"\",\"\",i*J223)","v":""},"",{"$f":"IF($J$6=1,0,IF(B224<$D$11+1,IF(C224=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J224+C224)/1000000)*'Base Activos'!$J$58,((J224+C224)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,{"$f":"IF(B224<$D$11,B224+1,\"\")","v":""},{"$f":"IF(B225=\"\",\"\",E225-D225)","v":""},"","",{"$f":"IF($J$6=1,0,IF(B225<$D$11+1,IF(C225=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J225+C225)/1000000)*'Base Activos'!$J$58,((J225+C225)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},{"$f":"IF($AA$6=1,0,IF(C225=\"\",\"\",$H$9))","v":""},{"$f":"IF(ISERROR(C225+D225+F225+G225),\"\",C225+D225+F225+G225)","v":""},"",{"$f":"IF(C225=\"\",\"\",J224-C225)","v":""},{"$f":"IF(B225<=$D$11,-H225,\"\")","v":""}]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B226<$D$11+1,IF(C226=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J226+C226)/1000000)*'Base Activos'!$J$58,((J226+C226)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B227<$D$11+1,IF(C227=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J227+C227)/1000000)*'Base Activos'!$J$58,((J227+C227)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B228<$D$11+1,IF(C228=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J228+C228)/1000000)*'Base Activos'!$J$58,((J228+C228)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B229<$D$11+1,IF(C229=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J229+C229)/1000000)*'Base Activos'!$J$58,((J229+C229)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B230<$D$11+1,IF(C230=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J230+C230)/1000000)*'Base Activos'!$J$58,((J230+C230)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B231<$D$11+1,IF(C231=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J231+C231)/1000000)*'Base Activos'!$J$58,((J231+C231)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B232<$D$11+1,IF(C232=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J232+C232)/1000000)*'Base Activos'!$J$58,((J232+C232)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B233<$D$11+1,IF(C233=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J233+C233)/1000000)*'Base Activos'!$J$58,((J233+C233)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B234<$D$11+1,IF(C234=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J234+C234)/1000000)*'Base Activos'!$J$58,((J234+C234)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B235<$D$11+1,IF(C235=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J235+C235)/1000000)*'Base Activos'!$J$58,((J235+C235)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B236<$D$11+1,IF(C236=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J236+C236)/1000000)*'Base Activos'!$J$58,((J236+C236)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B237<$D$11+1,IF(C237=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J237+C237)/1000000)*'Base Activos'!$J$58,((J237+C237)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B238<$D$11+1,IF(C238=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J238+C238)/1000000)*'Base Activos'!$J$58,((J238+C238)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B239<$D$11+1,IF(C239=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J239+C239)/1000000)*'Base Activos'!$J$58,((J239+C239)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B240<$D$11+1,IF(C240=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J240+C240)/1000000)*'Base Activos'!$J$58,((J240+C240)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B241<$D$11+1,IF(C241=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J241+C241)/1000000)*'Base Activos'!$J$58,((J241+C241)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B242<$D$11+1,IF(C242=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J242+C242)/1000000)*'Base Activos'!$J$58,((J242+C242)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B243<$D$11+1,IF(C243=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J243+C243)/1000000)*'Base Activos'!$J$58,((J243+C243)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B244<$D$11+1,IF(C244=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J244+C244)/1000000)*'Base Activos'!$J$58,((J244+C244)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B245<$D$11+1,IF(C245=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J245+C245)/1000000)*'Base Activos'!$J$58,((J245+C245)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B246<$D$11+1,IF(C246=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J246+C246)/1000000)*'Base Activos'!$J$58,((J246+C246)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B247<$D$11+1,IF(C247=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J247+C247)/1000000)*'Base Activos'!$J$58,((J247+C247)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B248<$D$11+1,IF(C248=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J248+C248)/1000000)*'Base Activos'!$J$58,((J248+C248)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B249<$D$11+1,IF(C249=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J249+C249)/1000000)*'Base Activos'!$J$58,((J249+C249)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B250<$D$11+1,IF(C250=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J250+C250)/1000000)*'Base Activos'!$J$58,((J250+C250)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B251<$D$11+1,IF(C251=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J251+C251)/1000000)*'Base Activos'!$J$58,((J251+C251)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B252<$D$11+1,IF(C252=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J252+C252)/1000000)*'Base Activos'!$J$58,((J252+C252)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B253<$D$11+1,IF(C253=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J253+C253)/1000000)*'Base Activos'!$J$58,((J253+C253)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B254<$D$11+1,IF(C254=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J254+C254)/1000000)*'Base Activos'!$J$58,((J254+C254)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B255<$D$11+1,IF(C255=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J255+C255)/1000000)*'Base Activos'!$J$58,((J255+C255)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B256<$D$11+1,IF(C256=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J256+C256)/1000000)*'Base Activos'!$J$58,((J256+C256)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B257<$D$11+1,IF(C257=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J257+C257)/1000000)*'Base Activos'!$J$58,((J257+C257)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B258<$D$11+1,IF(C258=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J258+C258)/1000000)*'Base Activos'!$J$58,((J258+C258)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B259<$D$11+1,IF(C259=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J259+C259)/1000000)*'Base Activos'!$J$58,((J259+C259)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B260<$D$11+1,IF(C260=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J260+C260)/1000000)*'Base Activos'!$J$58,((J260+C260)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B261<$D$11+1,IF(C261=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J261+C261)/1000000)*'Base Activos'!$J$58,((J261+C261)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B262<$D$11+1,IF(C262=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J262+C262)/1000000)*'Base Activos'!$J$58,((J262+C262)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B263<$D$11+1,IF(C263=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J263+C263)/1000000)*'Base Activos'!$J$58,((J263+C263)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B264<$D$11+1,IF(C264=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J264+C264)/1000000)*'Base Activos'!$J$58,((J264+C264)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B265<$D$11+1,IF(C265=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J265+C265)/1000000)*'Base Activos'!$J$58,((J265+C265)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B266<$D$11+1,IF(C266=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J266+C266)/1000000)*'Base Activos'!$J$58,((J266+C266)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B267<$D$11+1,IF(C267=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J267+C267)/1000000)*'Base Activos'!$J$58,((J267+C267)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B268<$D$11+1,IF(C268=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J268+C268)/1000000)*'Base Activos'!$J$58,((J268+C268)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B269<$D$11+1,IF(C269=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J269+C269)/1000000)*'Base Activos'!$J$58,((J269+C269)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]
[null,"","","","",{"$f":"IF($J$6=1,0,IF(B270<$D$11+1,IF(C270=\"\",\"\",IF($D$9>='Base Activos'!$J$57,((J270+C270)/1000000)*'Base Activos'!$J$58,((J270+C270)/1000000)*'Base Activos'!$J$58))*$H$7,\"\"))","v":""},"","","","",""]

{"sheet":"Base Activos","index":8,"n_rows":157,"n_cols":32,"rows_kept":157,"cut":false,"hidden":false,"merged":[[69,6,69,7],[70,6,70,7],[130,3,130,5],[70,2,70,3],[10,2,10,4],[74,2,74,3],[34,2,34,3],[48,2,48,3],[69,2,69,3],[17,2,17,3]]}
[null,null,"Red","Itaú",{"$f":"IF(D1=\"Itaú\",1,IF(D1=\"Corpbanca\",2,0))","v":1}]
[null,null,"Salario Mínimo Legal Vigente",1300000]
[null,null,"IVA",0.19]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Tarjeta de crédito"]
[]
[null,null,"Tasa",0.2591,"ea"]
[null,null,"Plazo diferido",12]
[null,null,"Meses exonerados",6]
[]
[null,null,"Cuota de manejo"]
[null,null,null,"Trimestral","Mensual"]
[null,null,"Clásica",67500,{"$f":"+D13/3","v":22500}]
[null,null,"Oro ",82200,{"$f":"+D14/3","v":27400}]
[null,null,"Platinum",91500,{"$f":"+D15/3","v":30500}]
[null,null,"Black/signature/Infinite",119100,{"$f":"+D16/3","v":39700}]
[]
[null,null,"Cupo"]
[null,null,"menos de 2 MM",1]
[null,null,"más de 2 MM",2]
[null,null,null,null,null,1.4999999999999999E-2,{"$f":"F21*12","v":0.18},{"$f":"EFFECT(G21,12)","v":0.19561817146153326}]
[]
[null,null,{"$f":"IF(D1=\"Itaú\",H27,I27)","v":"Crédito Rotativo"}]
[]
[null,null,null,0.1956,12,"Meses exonerados",null,"Nombres Productos"]
[null,null,"Banca Personas",0.1956,12,0,null,"Itaú","Corpbanca"]
[null,null,"Preferente",0.1956,12,0,null,"Crédito Rotativo","Cupo Plus"]
[null,null,"Banca Privada",0.1956,12,0,null,"Rotativo Educativo","Cupo Plus U"]
[null,null,{"$f":"IF(D1=\"Itaú\",H28,I28)","v":"Rotativo Educativo"},0.1956,12,0]
[null,null,null,null,null,null,null,"Cuota de manejo"]
[null,null,null,null,null,null,null,"Tipo","Corpbanca","Itaú",1]
[null,null,null,null,null,null,null,{"$f":"+C26","v":"Banca Personas"},29900,29900,2]
[null,null,null,null,null,null,null,{"$f":"+C27","v":"Preferente"},29900,29900,3]
[null,null,null,null,null,null,null,{"$f":"+C28","v":"Banca Privada"},null,null,4]
[null,null,"Cupo",null,null,null,null,{"$f":"+C29","v":"Rotativo Educativo"},29900,29900,5]
[null,null,"menos de 2 MM",1]
[null,null,"más de 2 MM",2]
[]
[null,null,"Sobregiro"]
[]
[null,null,"Tasa",0.2591,"ea"]
[null,null,"Plazo diferido",1.5]
[null,null,"Meses exonerados",0]
[null,null,"Plazo máximo"]
[]
[null,null,null,"Mensual"]
[null,null,"Cuota de manejo",0]
[]
[null,null,"Cupo"]
[null,null,"menos de 2 MM",1]
[null,null,"más de 2 MM",2]
[]
[null,null,"Hipotecario y Leasing"]
[]
[null,1,null,"Base","CXI",{"$f":"+G73","v":"Colaborador Itaú Corpbanca"},"Cobro final",null,"Seguro de vida",null,null,"Seguro del inmueble",null,null,"Hipotecario",null,null,null,"Leasing",null,null,null,null,null,{"$f":"+C72","v":"Crédito Hipotecario"},"Hipotecario",1,null,{"$f":"+C73","v":"Leasing Habitacional"},"Leasing",1,"Leasing familiar"]
[null,{"$f":"1+B55","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de vivienda nueva o usada",0,0,1,"Adquisición de vivienda nueva o usada",0,0,1,null,{"$f":"+O56","v":"Adquisición de vivienda nueva o usada"},0.7,240,{"$f":"1+AA55","v":2},{"$f":"+S56","v":"Adquisición de vivienda nueva o usada"},0.8,240,{"$f":"1+AE55","v":2},0.8]
[null,3,"IVA",{"$f":"D3","v":0.19},{"$f":"D3","v":0.19},{"$f":"D3","v":0.19},null,null,"Límite estudio crédito",0,1,"Zona 1",0.14299999999999999,null,"Adquisición de Vivienda CxI",0,0,2,"Adquisición de Vivienda CxI",0,0,2,null,"Adquisición de Vivienda CxI",0.7,240,{"$f":"1+AA56","v":3},"Adquisición de Vivienda CxI",0.8,240,{"$f":"1+AE56","v":3},0.8]
[null,4,"Tarifa Avalúo",0.8,0,0.8,null,null,"Tarifa por millón",270,2,"Zona 2",0.112,null,"Construcción de vivienda individual",0,0,3,"Cesión de contratos",1,0,3,null,"Construcción de vivienda individual",0.7,240,4,"Cesión de contratos",0.8,240,4]
[null,5,"Valor cobrado sobre Avalúo",1,"Ver cuadro",0.5,{"$f":"IF(H59=1,0,IF(B68=2,VLOOKUP(Vivienda!$D$6,'Base Activos'!$O$71:$Q$76,3),IF(AND(B66=1,B68<>2),(((Vivienda!D6*'Base Activos'!D58)*(1+'Base Activos'!D57))/1000)*'Base Activos'!D59,IF(AND(B66=2,B68<>2),(((Vivienda!D6*'Base Activos'!F58)*(1+'Base Activos'!F57))/1000)*'Base Activos'!F59))))","v":{"$error":"#N/A"}},null,null,null,3,"Zona 3",0.10199999999999999,null,"Compra de cartera",0,0,4,"Adición por mejoras",1,0,4,null,"Compra de cartera",0.7,240,5,"Adición por mejoras",0.8,240,5]
[null,6,"Estudio Títulos (incluye IVA)",375300,0,{"$f":"+D60","v":375300},{"$f":"IF(H60=1,0,IF(B66=2,F60,IF(B68=2,E60,IF(D68=1,0,D60))))","v":{"$error":"#N/A"}},null,null,null,null,"Prima Edificio",{"$f":"IF(Vivienda!$H$14=1,((Vivienda!D6*M57)),IF(Vivienda!$H$14=2,((Vivienda!D6*M58)),IF(Vivienda!$H$14=3,((Vivienda!D6*M59)),IF(Vivienda!$H$14=4,0))))/1000","v":{"$error":"#N/A"}},null,"Remodelación vivienda",0,0,5,"Recolocación",1,0,5,null,"Remodelación vivienda",0.5,240,6,"Recolocación",0.8,240,6]
[null,7,"Límite estudio crédito",0,null,null,{"$f":"IF(H61=1,0,MAX(G62:G63))","v":0},null,null,null,null,"Asistencia",0,null,"Otros usos",0,0,6,"Devolución de cánones extraordinarios",1,0,6,null,"Otros usos",0.7,120,7,"Devolución de cánones extraordinarios",0,240,7]
[null,8,"Estudio Crédito > 150 MM",0,0,0,{"$f":"IF(Vivienda!D7>'Base Activos'!D61,IF(B66=2,F62,IF(B68=2,E62,IF(E68=1,0,D62))),0)","v":0},null,null,null,null,"RC",0,null,null,null,null,null,null,0,0,7,null,null,null,null,null,"Leaseback",0,240,8]
[null,9,"Estudio Crédito < 150 MM",0,0,0,{"$f":"IF(Vivienda!D7<'Base Activos'!D61,IF(B66=2,F63,IF(B68=2,E63,IF(E68=1,0,D63))),0)","v":0},null,null,null,null,"Fee de recaudo mensual",0,null,"Tope"]
[null,10,"Opción de compra Leasing",0.01,0.01,0.01,{"$f":"IF(B66=2,F64,IF(B68=2,E64,IF(D68=1,0,D64)))","v":{"$error":"#N/A"}},null,null,null,null,"Total Fee de recaudo",{"$f":"M63*12","v":0},null,"Otros",null,0.7]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL A PAGAR",{"$f":"+M60+M61+M62+M64","v":{"$error":"#N/A"}},null,"Leasing Vivienda no familiar",null,0.8]
[null,{"$f":"VLOOKUP(C66,$G$72:$H$74,2,0)","v":1},"Cliente externo",null,null,null,null,null,null,null,null,"IVA",{"$f":"D3","v":0.19}]
[null,{"$f":"IFERROR(VLOOKUP(C67,$C$72:$D$74,2,0),0)","v":1},"Crédito Hipotecario",null,null,null,null,null,null,null,null,"TOTAL A PAGAR (IVA incluido)",{"$f":"+M65*(1+M66)","v":{"$error":"#N/A"}}]
[null,{"$f":"VLOOKUP(C68,IF(B67=1,LineasHipotecario,IF(B67=2,LineasLeasing,0)),3,0)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(C68,IF(B67=1,Hipotecario,IF(B67=2,Leasing,0)),2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(C68,IF(B67=1,Hipotecario,IF(B67=2,Leasing,0)),3,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Avalúo vivienda NO VIS",null,null,"Con IVA"]
[null,null,"Tipo de producto",null,null,null,"Cliente",null,null,null,null,null,null,135,{"$f":"N71*SMLV+1","v":175500001},260672.26890756303,{"$f":"P71*(1+$D$3)","v":310200}]
[null,null,"Crédito Hipotecario",1,null,null,"Cliente externo",1,null,null,null,null,null,null,251000000,390000,{"$f":"P72*(1+$D$3)","v":464100}]
[null,null,"Leasing Habitacional",2,null,null,"Colaborador Itaú Corpbanca",2,null,null,null,null,null,null,351000000,520336.13445378153,619200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,451000000,714831.93277310929,850650]
[null,null,"Lista desplegable departamentos",null,null,null,null,null,null,null,null,null,null,null,751000000,935588.23529411771,1113350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,951000000,1258193.2773109244,{"$f":"P76*(1+$D$3)","v":1497250}]
[null,null,"Amazonas",null,null,null,null,null,null,null,null,null,null,null,1501000000,1324495.7983193279,1576150]
[null,null,"Antioquia",null,null,null,null,null,null,null,null,null,null,null,2001000000,1456974.7899159663,1733799.9999999998]
[null,null,"Arauca"]
[null,null,"Atlantico"]
[null,null,"Bogota"]
[null,null,"Bolivar"]
[null,null,"Boyaca"]
[null,null,"Caldas"]
[null,null,"Caqueta"]
[null,null,"Casanare"]
[null,null,"Cauca"]
[null,null,"Cesar"]
[null,null,"Choco"]
[null,null,"Cundinamarca"]
[null,null,"Guajira"]
[null,null,"Guainia"]
[null,null,"Guaviare"]
[null,null,"Huila"]
[null,null,"Magdalena"]
[null,null,"Meta"]
[null,null,"Nariño"]
[null,null,"Putumayo"]
[null,null,"Quindio"]
[null,null,"Risaralda"]
[null,null,"San Andrés"]
[null,null,"Santander"]
[null,null,"Norte de Santander"]
[null,null,"Sucre"]
[null,null,"Tolima"]
[null,null,"Vaupés"]
[null,null,"Vichada"]
[null,null,"Valle"]
[]
[]
[]
[null,null,"Consumo"]
[]
[null,null,"Comisiones",null,null,null,"Lista desplegable",null,null,"Listado de productos","Periodo de gracia máx\nmeses","Plazo máximo\nmeses","Red","Características periodo gracia","Seguro de vida"]
[null,null,null,null,null,null,null,null,null,"Crédito Personal",0,60,"Itaú",0,8.8000000000000003E-4]
[null,null,"Seguro de vida",8.8000000000000003E-4,null,null,"Nuevo "]
[null,null,null,null,null,null,"Usado",null,null,"Libranza Pública",2,108,"Corpbanca","capital e intereses",9.2000000000000003E-4]
[null,null,"Estudio de crédito",0,null,null,null,null,null,"Libranza Privada",0,84,"Itaú",0,6.2E-4]
[null,null,"Costo del desembolso",0,null,null,null,null,null,"Libranza Empleados",0,84,"Ambas",0,3.1300000000000002E-4]
[null,null,"Comisión por aval",0,null,null,"Lista desplegable",null,null,"Crédito de Vehículo",0,72,"Ambas",0,9.2000000000000003E-4]
[null,null,"Registro garantía ante Confecámaras",39300,null,null,null,"Seleccionado"]
[null,null,"Comisión desembolso",null,null,{"$f":"IF(G122=Consumo!$C$13,1,0)","v":0},"Cheque de gerencia",null,null,"Crédito Universitario \nLargo Plazo",12,60,"Ambas","capital",8.8000000000000003E-4]
[null,null,"Levantamiento prenda Confecamáras",46101,null,{"$f":"IF(G123=Consumo!$C$13,1,0)","v":0},"ACH",null,null,"Crédito Universitario \nEspecilización",0,48,"Itaú",0,8.8000000000000003E-4]
[null,null,"Seguro todo riesgo",null,null,{"$f":"IF(G124=Consumo!$C$13,1,0)","v":0},"Abono en cuenta"]
[null,null,"Avalúo Convenio",0,null,{"$f":"IF(G125=Consumo!$C$13,1,0)","v":1},"Mixta",null,null,"Crédito Universitario \nLargo Plazo (Inalde)",24,84,"Itaú","capital",8.8000000000000003E-4]
[null,null,"Certificado Dijín (vehículos usados)",44000]
[null,null,"Valor traspaso ",247000]
[null,null,"Cuota de manejo",16500]
[]
[]
[null,null,null,"Costo del desembolso"]
[null,null,null,{"$f":"+G122","v":"Cheque de gerencia"},{"$f":"+G123","v":"ACH"},{"$f":"+G124","v":"Abono en cuenta"},"Estudio de crédito",null,null,"Lista desplegable"]
[null,null,null,2,3,4,null,null,null,"Crédito Personal"]
[null,null,{"$f":"J115","v":"Crédito Personal"},59900,44200,0,0,null,null,"Libranza Privada"]
[null,null,0,59900,44200,0,0,null,null,"Libranza Empleados"]
[null,null,"Libranza Pública",59900,44200,0,199900,null,null,"Crédito de Vehículo"]
[null,null,"Libranza Privada",59900,44200,0,199900,null,null,"Crédito Universitario \nLargo Plazo"]
[null,null,"Libranza Empleados",0,0,0,0,null,null,"Crédito Universitario \nEspecilización"]
[null,null,"Crédito de Vehículo",0,0,0,0,null,null,"Crédito Universitario \nLargo Plazo (Inalde)"]
[null,null,0,0,0,0,0]
[null,null,"Crédito Universitario \nLargo Plazo",0,0,0,0]
[null,null,"Crédito Universitario \nEspecilización",0,0,0,0]
[null,null,0,0,0,0,0]
[null,null,"Crédito Universitario \nLargo Plazo (Inalde)",0,0,0,0]
[null,null,{"$f":"J132","v":"Lista desplegable"},0,0,0,0]
[]
[]
[null,null,"Total comisión Mixto",{"$f":"VLOOKUP(Consumo!$C$7,'Base Activos'!$C$132:$F$144,2,0)","v":59900},{"$f":"VLOOKUP(Consumo!$C$7,'Base Activos'!$C$132:$F$144,3,0)","v":44200},{"$f":"VLOOKUP(Consumo!$C$7,'Base Activos'!$C$132:$F$144,4,0)","v":0},{"$f":"F148*H124+E148*H123+D148*H122","v":0}]
[]
[]
[]
[]
[]
[null,null,"Rangos Valor vivienda"]
[]
[null,null,"Rural","%%"]
[null,null,"Urbana","%%5"]

{"sheet":"Carta_Consumo1","index":9,"n_rows":49,"n_cols":4,"rows_kept":49,"cut":false,"hidden":false,"merged":[[8,1,8,5],[10,1,10,5],[33,1,34,5],[48,1,51,5],[26,2,26,3]]}
[]
[null,{"$f":"TODAY()","v":"2026-06-10"}]
[]
[null,"Valor Total Unificado (VTU)"]
[]
[]
[null,"Estimado cliente,"]
[]
[null,"Itaú Corpbanca Colombia S.A. pone en práctica el principio de transparencia e información cierta, suficiente y oportuna para los consumidores financieros, y por ello le informamos el Valor Total Unificado (VTU) del producto en el que se encuentra interesado."]
[]
[null,"El VTU es un indicador que le permite conocer los ingresos y/o costos asociados a tener este producto, estimando mensualmente esos valores durante un plazo específico."]
[]
[null,"Producto",{"$f":"Consumo!C7","v":"Crédito Personal"}]
[null,"Valor crédito",{"$f":"Consumo!C8","v":500000000}]
[null,"Plazo proyección",{"$f":"Consumo!C11","v":32}]
[]
[null,"Valor Total Unificado de operaciones Activas (VTUA):"]
[null,"VTUA Porcentual ",{"$f":"Consumo!C10","v":0.79585632602212919}]
[]
[null,"VTUA Pesos","Concepto","Valor Total"]
[null,null,"Intereses estimados",66185.464140100506]
[null,null,"Estudio de crédito",0]
[null,null,"Seguro de vida",3971.127848406029]
[null,null,"Costo del desembolso",0]
[null,null,"Valor comisión por aval",55000]
[null,null,"VTUA",125156.64698850653]
[null,null,"Costo estimado durante el plazo proyectado."]
[]
[]
[]
[]
[]
[]
[null,{"$f":"VariablesCarta!D6","v":"Acércate a nuestra oficina para conocer más y adquirir este producto."}]
[]
[]
[null,"Cordial Saludo,"]
[]
[null,"aaaaa"]
[null,"Fuerza de Venta Créditos Educativos"]
[null,"aaaaa"]
[null,"aaaaa"]
[]
[]
[]
[null,"Decreto 1854 de 2015, que modifica el Decreto 2555 de 2010."]
[null,"VTUA Porcentual :Tasa interna de retorno efectiva anual correspondiente a la proyección de los flujos mensuales asociados al producto. "]
[null,"VTUA Pesos:  Suma de valores proyectados para cada cocepto que hace parte del indicador."]
[null,{"$f":"BaseCarta!B23","v":"Cálculo realizado con los valores vigentes de tasas y tarifas al día de la estimación. Las tarifas de las comisiones incluyen IVA. Los resultados varían por las condiciones del mercado y por ello, estos valores corresponden a una proyección estimada que puede o no ocurrir.  Los conceptos que se tuvieron en cuenta para el cálculo son: cuotas del crédito, primas de seguros, comisiones y cualquier otro concepto inherente a tener el producto durante el plazo proyectado."}]

{"sheet":"Carta_Consumo2","index":10,"n_rows":49,"n_cols":4,"rows_kept":49,"cut":false,"hidden":false,"merged":[[48,1,51,5],[8,1,8,5],[10,1,10,5],[25,2,25,3],[30,2,30,3],[33,1,34,5]]}
[]
[null,{"$f":"TODAY()","v":"2026-06-10"}]
[]
[null,"Valor Total Unificado (VTU)"]
[]
[]
[null,"Estimado cliente,"]
[]
[null,"Itaú Corpbanca Colombia S.A. pone en práctica el principio de transparencia e información cierta, suficiente y oportuna para los consumidores financieros, y por ello le informamos el Valor Total Unificado (VTU) del producto en el que se encuentra interesado."]
[]
[null,"El VTU es un indicador que le permite conocer los ingresos y/o costos asociados a tener este producto, estimando mensualmente esos valores durante un plazo específico."]
[]
[null,"Producto",{"$f":"Consumo!C7","v":"Crédito Personal"}]
[null,"Valor crédito",{"$f":"Consumo!C8","v":500000000}]
[null,"Plazo proyección",{"$f":"Consumo!C11","v":32}]
[]
[null,"Valor Total Unificado de operaciones Activas (VTUA):"]
[null,"VTUA Porcentual ",{"$f":"Consumo!C10","v":0.79585632602212919}]
[]
[null,"VTUA Pesos","Concepto","Valor Total"]
[null,null,"Intereses estimados",33466686.10941067]
[null,null,"Estudio de crédito",46164]
[null,null,"Seguro de vida",3329935.2678863611]
[null,null,"Costo del desembolso",51293]
[null,null,"VTUA",36894078.377297029]
[null,null,"Costo estimado durante el plazo proyectado."]
[]
[]
[]
[null,null,"VTUA",45099474.92836678]
[null,null,"Costo estimado durante el plazo proyectado."]
[]
[]
[null,{"$f":"VariablesCarta!D6","v":"Acércate a nuestra oficina para conocer más y adquirir este producto."}]
[]
[]
[null,"Cordial Saludo,"]
[]
[null,"A"]
[null,"A"]
[null,"A"]
[]
[]
[]
[]
[null,"Decreto 1854 de 2015, que modifica el Decreto 2555 de 2010."]
[null,"VTUA Porcentual :Tasa interna de retorno efectiva anual correspondiente a la proyección de los flujos mensuales asociados al producto. "]
[null,"VTUA Pesos:  Suma de valores proyectados para cada cocepto que hace parte del indicador."]
[null,{"$f":"BaseCarta!B23","v":"Cálculo realizado con los valores vigentes de tasas y tarifas al día de la estimación. Las tarifas de las comisiones incluyen IVA. Los resultados varían por las condiciones del mercado y por ello, estos valores corresponden a una proyección estimada que puede o no ocurrir.  Los conceptos que se tuvieron en cuenta para el cálculo son: cuotas del crédito, primas de seguros, comisiones y cualquier otro concepto inherente a tener el producto durante el plazo proyectado."}]

{"sheet":"Carta_Tarj_Rot1","index":11,"n_rows":49,"n_cols":4,"rows_kept":49,"cut":false,"hidden":false,"merged":[[33,1,34,5],[48,1,51,5],[23,2,23,3],[8,1,8,5],[10,1,10,5]]}
[]
[null,{"$f":"TODAY()","v":"2026-06-10"}]
[]
[null,"Valor Total Unificado (VTU)"]
[]
[]
[null,"Estimado cliente,"]
[]
[null,"Itaú Corpbanca Colombia S.A. pone en práctica el principio de transparencia e información cierta, suficiente y oportuna para los consumidores financieros, y por ello le informamos el Valor Total Unificado (VTU) del producto en el que se encuentra interesado."]
[]
[null,"El VTU es un indicador que le permite conocer los ingresos y/o costos asociados a tener este producto, estimando mensualmente esos valores durante un plazo específico."]
[]
[null,"Producto",{"$f":"BaseCarta!C28","v":"Tarjeta de crédito"}]
[null,"Cupo estimado",{"$f":"BaseCarta!C29","v":7800000}]
[null,"Plazo proyección",{"$f":"BaseCarta!C31","v":12}]
[]
[null,"Valor Total Unificado de operaciones Activas (VTUA):"]
[null,"VTUA Porcentual ",{"$f":"BaseCarta!C42","v":{"$error":"#VALUE!"}}]
[]
[null,"VTUA Pesos","Concepto","Valor Total"]
[null,null,"Intereses estimados",392436.05354878033]
[null,null,"Cuota de manejo",115200]
[null,null,"VTUA",507636.05354878033]
[null,null,"Costo estimado de este producto durante 12 meses."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"VariablesCarta!D6","v":"Acércate a nuestra oficina para conocer más y adquirir este producto."}]
[]
[]
[null,"Cordial Saludo,"]
[]
[null,"a"]
[null,"a"]
[null,"a"]
[]
[]
[]
[]
[null,"Decreto 1854 de 2015, que modifica el Decreto 2555 de 2010."]
[null,"VTUA Porcentual :Tasa interna de retorno efectiva anual correspondiente a la proyección de los flujos mensuales asociados al producto. "]
[null,"VTUA Pesos:  Suma de valores proyectados para cada cocepto que hace parte del indicador."]
[null,{"$f":"BaseCarta!B46","v":"Cálculo realizado con los valores vigentes de tasas y tarifas al día de la estimación. Los resultados varían por las condiciones del mercado y por ello, estos valores corresponden a una proyección estimada que puede o no ocurrir.  El indicador fue calculado teniendo en cuenta: cupo supuesto de seis salarios mínimos mensuales legales vigentes; un desembolso incial correspondiente al total del cupo; pagos mensuales de capital e intereses, asumiento que todo desembolso es diferido a doce meses;  el cupo que se libera es reutilizado inmediatamente; la deuda se cancela en su totalidad al finalizar el mes 12 de tenencia del producto; se incluyen todos los conceptos asociados a tener el producto durante el plazo proyectado."}]

{"sheet":"Carta_Tarj_Rot2","index":12,"n_rows":49,"n_cols":4,"rows_kept":49,"cut":false,"hidden":false,"merged":[[8,1,8,5],[10,1,10,5],[23,2,23,3],[33,1,34,5],[48,1,51,5]]}
[]
[null,{"$f":"TODAY()","v":"2026-06-10"}]
[]
[null,"Valor Total Unificado (VTU)"]
[]
[]
[null,"Estimado cliente,"]
[]
[null,"Itaú Corpbanca Colombia S.A. pone en práctica el principio de transparencia e información cierta, suficiente y oportuna para los consumidores financieros, y por ello le informamos el Valor Total Unificado (VTU) del producto en el que se encuentra interesado."]
[]
[null,"El VTU es un indicador que le permite conocer los ingresos y/o costos asociados a tener este producto, estimando mensualmente esos valores durante un plazo específico."]
[]
[null,"Producto",{"$f":"BaseCarta!C28","v":"Tarjeta de crédito"}]
[null,"Cupo estimado",{"$f":"BaseCarta!C29","v":7800000}]
[null,"Plazo proyección",{"$f":"BaseCarta!C31","v":12}]
[]
[null,"Valor Total Unificado de operaciones Activas (VTUA):"]
[null,"VTUA Porcentual ",{"$f":"BaseCarta!C42","v":{"$error":"#VALUE!"}}]
[]
[null,"VTUA Pesos","Concepto","Valor Total"]
[null,null,"Intereses estimados",392436.05354878033]
[null,null,"Cuota de manejo",115200]
[null,null,"VTUA",507636.05354878033]
[null,null,"Costo estimado de este producto durante 12 meses."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"VariablesCarta!D6","v":"Acércate a nuestra oficina para conocer más y adquirir este producto."}]
[]
[]
[null,"Cordial Saludo,"]
[]
[null,"a"]
[null,"a"]
[null,"a"]
[]
[]
[]
[]
[null,"Decreto 1854 de 2015, que modifica el Decreto 2555 de 2010."]
[null,"VTUA Porcentual :Tasa interna de retorno efectiva anual correspondiente a la proyección de los flujos mensuales asociados al producto. "]
[null,"VTUA Pesos:  Suma de valores proyectados para cada cocepto que hace parte del indicador."]
[null,{"$f":"BaseCarta!B46","v":"Cálculo realizado con los valores vigentes de tasas y tarifas al día de la estimación. Los resultados varían por las condiciones del mercado y por ello, estos valores corresponden a una proyección estimada que puede o no ocurrir.  El indicador fue calculado teniendo en cuenta: cupo supuesto de seis salarios mínimos mensuales legales vigentes; un desembolso incial correspondiente al total del cupo; pagos mensuales de capital e intereses, asumiento que todo desembolso es diferido a doce meses;  el cupo que se libera es reutilizado inmediatamente; la deuda se cancela en su totalidad al finalizar el mes 12 de tenencia del producto; se incluyen todos los conceptos asociados a tener el producto durante el plazo proyectado."}]

{"sheet":"Carta_Vivienda1","index":13,"n_rows":49,"n_cols":4,"rows_kept":49,"cut":false,"hidden":false,"merged":[[33,1,34,5],[48,1,51,5],[8,1,8,5],[10,1,10,5]]}
[]
[null,{"$f":"TODAY()","v":"2026-06-10"}]
[]
[null,"Valor Total Unificado (VTU)"]
[]
[]
[null,"Estimado cliente,"]
[]
[null,"Itaú Corpbanca Colombia S.A. pone en práctica el principio de transparencia e información cierta, suficiente y oportuna para los consumidores financieros, y por ello le informamos el Valor Total Unificado (VTU) del producto en el que se encuentra interesado."]
[]
[null,"El VTU es un indicador que le permite conocer los ingresos y/o costos asociados a tener este producto, estimando mensualmente esos valores durante un plazo específico."]
[]
[null,"Producto",{"$f":"Vivienda!D5","v":"Crédito de Leasing Habitacional"}]
[null,"Línea de crédito",{"$f":"Vivienda!H5","v":"Recolocación"}]
[null,"Valor crédito",{"$f":"Vivienda!D7","v":0}]
[null,"Plazo proyección",{"$f":"Vivienda!D11","v":1}]
[]
[null,"Valor Total Unificado de operaciones Activas (VTUA):"]
[null,"VTUA Porcentual ",{"$f":"Vivienda!E25","v":{"$error":"#VALUE!"}}]
[]
[null,"VTUA Pesos","Pago total intereses",87713925.805002034]
[null,null,"Valor avalúo (IVA incluido)",142800]
[null,null,"Valor estudio de títulos (IVA incluido)",257143]
[null,null,"Pago total seguro de vida",2221239.2152040484]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"VariablesCarta!D6","v":"Acércate a nuestra oficina para conocer más y adquirir este producto."}]
[]
[]
[null,"Cordial Saludo,"]
[]
[null,"aaaaa"]
[null,"aaaaa"]
[null,"aaaaa"]
[]
[]
[]
[]
[null,"Decreto 1854 de 2015, que modifica el Decreto 2555 de 2010."]
[null,"VTUA Porcentual :Tasa interna de retorno efectiva anual correspondiente a la proyección de los flujos mensuales asociados al producto. "]
[null,"VTUA Pesos:  Suma de valores proyectados para cada cocepto que hace parte del indicador."]
[null,"Cálculo realizado con los valores vigentes de tasas y tarifas al día de la estimación. Las tarifas de las comisiones incluyen IVA. Los resultados varían por las condiciones del mercado y por ello, estos valores corresponden a una proyección estimada que puede o no ocurrir. Los conceptos que se tuvieron en cuenta para el cálculo son: cuotas del crédito, primas de seguros, comisiones y cualquier otro concepto inherente a la adquisición del producto.  En el caso de crédito hipotecario no se tienen en cuenta gastos notariales y de registro. En la operación de leasing habitacional se excluyen del cálculo el pago de servicios públicos domiciliarios, impuesto predial y valorización, cuotas de administración, gastos notariales y de registro. "]

{"sheet":"Carta_Vivienda2","index":14,"n_rows":49,"n_cols":4,"rows_kept":49,"cut":false,"hidden":false,"merged":[[8,1,8,5],[10,1,10,5],[33,1,34,5],[48,1,51,5]]}
[]
[null,{"$f":"TODAY()","v":"2026-06-10"}]
[]
[null,"Valor Total Unificado (VTU)"]
[]
[]
[null,"Estimado cliente,"]
[]
[null,"Itaú Corpbanca Colombia S.A. pone en práctica el principio de transparencia e información cierta, suficiente y oportuna para los consumidores financieros, y por ello le informamos el Valor Total Unificado (VTU) del producto en el que se encuentra interesado."]
[]
[null,"El VTU es un indicador que le permite conocer los ingresos y/o costos asociados a tener este producto, estimando mensualmente esos valores durante un plazo específico."]
[]
[null,"Producto",{"$f":"Vivienda!D5","v":"Crédito de Leasing Habitacional"}]
[null,"Línea de crédito",{"$f":"Vivienda!H5","v":"Recolocación"}]
[null,"Valor crédito",{"$f":"Vivienda!D7","v":0}]
[null,"Plazo proyección",{"$f":"Vivienda!D11","v":1}]
[]
[null,"Valor Total Unificado de operaciones Activas (VTUA):"]
[null,"VTUA Porcentual ",{"$f":"Vivienda!E25","v":{"$error":"#VALUE!"}}]
[]
[null,"VTUA Pesos","Concepto","Valor Total"]
[null,null,"Pago total intereses",342432925.37272286]
[null,null,"Valor avalúo (Iva incluido)",380800]
[null,null,"Valor estudio de títulos (Iva incluido)",209275.78]
[null,null,"Pago total seguro de vida",7318411.3452159306]
[null,null,"Pago total seguro del inmueble",10829000.000000011]
[null,null,"VTUA",361170412.49793875]
[]
[]
[]
[]
[]
[]
[null,{"$f":"VariablesCarta!D6","v":"Acércate a nuestra oficina para conocer más y adquirir este producto."}]
[]
[]
[null,"Cordial Saludo,"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Decreto 1854 de 2015, que modifica el Decreto 2555 de 2010."]
[null,"VTUA Porcentual :Tasa interna de retorno efectiva anual correspondiente a la proyección de los flujos mensuales asociados al producto. "]
[null,"VTUA Pesos:  Suma de valores proyectados para cada cocepto que hace parte del indicador."]
[null,"Cálculo realizado con los valores vigentes de tasas y tarifas al día de la estimación. Las tarifas de las comisiones incluyen IVA. Los resultados varían por las condiciones del mercado y por ello, estos valores corresponden a una proyección estimada que puede o no ocurrir. Los conceptos que se tuvieron en cuenta para el cálculo son: cuotas del crédito, primas de seguros, comisiones y cualquier otro concepto inherente a la adquisición del producto.  En el caso de crédito hipotecario no se tienen en cuenta gastos notariales y de registro. En la operación de leasing habitacional se excluyen del cálculo el pago de servicios públicos domiciliarios, impuesto predial y valorización, cuotas de administración, gastos notariales y de registro. "]

{"sheet":"BaseCarta","index":15,"n_rows":61,"n_cols":5,"rows_kept":61,"cut":false,"hidden":false,"merged":[[20,1,20,2],[39,1,39,2],[60,1,60,2]]}
[null,"Al modificar alguna posición en este archivo validar macros asociadas a la generación de las cartas"]
[null,"Base Carta"]
[]
[null,"Consumo"]
[]
[null,"VTU pesos"]
[]
[null,"Concepto","Valor Total","Contar variable","Filtro"]
[null,"Intereses estimados",{"$f":"Consumo!C17","v":512486703.09254909},1,{"$f":"IF(D9>0,1,0)","v":1}]
[null,"Estudio de crédito",0,1,{"$f":"IF(D10>0,1,0)","v":1}]
[null,"Seguro de vida",3971.127848406029,1,1]
[null,"Costo del desembolso",0,1,1]
[null,"Comisión por aval",5.5E-2,null,0]
[null,"Valor comisión por aval",55000,1,1]
[null,"Registro garantía ante Confecámaras",0,0,0]
[null,"Levantamiento prenda Confecamáras",0,0,0]
[null,"Avalúo convenio",0,0,0]
[null,"Certificado Dijín (vehículos usados)",0,0,0]
[null,"Valor traspaso ",0,0,0]
[null,"VTUA",{"$f":"IF(SUM(C9:C19)=0,\"\",SUM(C9:C19))","v":512545674.27539748},1,1]
[null,{"$f":"\"Costo estimado durante el plazo proyectado.\"","v":"Costo estimado durante el plazo proyectado."},null,1,1]
[]
[" ==>","Cálculo realizado con los valores vigentes de tasas y tarifas al día de la estimación. Las tarifas de las comisiones incluyen IVA. Los resultados varían por las condiciones del mercado y por ello, estos valores corresponden a una proyección estimada que puede o no ocurrir.  Los conceptos que se tuvieron en cuenta para el cálculo son: cuotas del crédito, primas de seguros, comisiones y cualquier otro concepto inherente a tener el producto durante el plazo proyectado."]
[" ==>","Cálculo realizado con los valores vigentes de tasas y tarifas al día de la estimación. Las tarifas de las comisiones incluyen IVA. Los resultados varían por las condiciones del mercado y por ello, estos valores corresponden a una proyección estimada que puede o no ocurrir.  Los conceptos que se tuvieron en cuenta para el cálculo son: cuotas del crédito, primas de seguros, comisiones y cualquier otro concepto inherente a tener el producto durante el plazo proyectado. El cálculo está realizado con una amortización mensual a capital  e intereses; este valor puede variar de acuerdo al plan de amortización o condiciones especiales en el desembolso."]
[]
[null,"Tarjeta de crédito o Rotativo"]
[]
[null,"Producto","Tarjeta de crédito"]
[null,"Cupo estimado",{"$f":"IF(TarjetaCrédito!E8=1,TarjetaCrédito!D18,TarjetaCrédito!D52)","v":7800000}]
[]
[null,"Plazo proyección",{"$f":"IF(TarjetaCrédito!E8=1,TarjetaCrédito!D19,TarjetaCrédito!D53)","v":12}]
[]
[null,"VTU pesos"]
[]
[null,"Concepto","Valor","Contar variable"]
[null,"Intereses estimados",{"$f":"IF(TarjetaCrédito!E9=1,TarjetaCrédito!D41,TarjetaCrédito!D75)","v":{"$error":"#N/A"}},1]
[null,"Cuota de manejo",{"$f":"IF(TarjetaCrédito!E7=1,TarjetaCrédito!D42,TarjetaCrédito!D76)","v":{"$error":"#N/A"}},1]
[null,null,null,{"$f":"IF(C38<>0,1,0)","v":0}]
[null,"VTUA",{"$f":"SUM(C36:C38)","v":{"$error":"#N/A"}},1]
[null,{"$f":"\"Costo estimado de este producto durante \"&Carta_Tarj_Rot1!C15&\" meses.\"","v":"Costo estimado de este producto durante 12 meses."},null,1]
[]
[null,"VTUA %",{"$f":"IF(TarjetaCrédito!E8=1,TarjetaCrédito!E44,TarjetaCrédito!E78)","v":{"$error":"#VALUE!"}}]
[]
[]
[" ==>","Cálculo realizado con los valores vigentes de tasas y tarifas al día de la estimación. Los resultados varían por las condiciones del mercado y por ello, estos valores corresponden a una proyección estimada que puede o no ocurrir.  El indicador fue calculado teniendo en cuenta: cupo supuesto de dos salarios mínimos mensuales legales vigentes; un desembolso incial correspondiente al total del cupo;  pagos mensuales de capital e intereses, asumiento que todo desembolso es diferido a doce meses;  el cupo que se libera es reutilizado inmediatamente; la deuda se cancela en su totalidad al finalizar el mes 12 de tenencia del producto; se incluyen todos los conceptos asociados a tener el producto durante el plazo proyectado."]
[" ==>","Cálculo realizado con los valores vigentes de tasas y tarifas al día de la estimación. Los resultados varían por las condiciones del mercado y por ello, estos valores corresponden a una proyección estimada que puede o no ocurrir.  El indicador fue calculado teniendo en cuenta: cupo supuesto de seis salarios mínimos mensuales legales vigentes; un desembolso incial correspondiente al total del cupo; pagos mensuales de capital e intereses, asumiento que todo desembolso es diferido a doce meses;  el cupo que se libera es reutilizado inmediatamente; la deuda se cancela en su totalidad al finalizar el mes 12 de tenencia del producto; se incluyen todos los conceptos asociados a tener el producto durante el plazo proyectado."]
[]
[null,"Vivienda"]
[]
[]
[null,"Concepto","Valor Total","Contar variable"]
[null,{"$f":"+Vivienda!F20","v":"Pago total intereses"},{"$f":"+Vivienda!H20","v":0},{"$f":"IF(C52<>0,1,0)","v":0}]
[null,{"$f":"+Vivienda!B21","v":"Valor avalúo (IVA incluido)"},{"$f":"+Vivienda!D21","v":{"$error":"#N/A"}},{"$f":"IF(C53<>0,1,0)","v":{"$error":"#N/A"}}]
[null,{"$f":"+Vivienda!B22","v":"Estudio de crédito (IVA incluido)"},{"$f":"+Vivienda!D22","v":0},0]
[null,{"$f":"+Vivienda!F21","v":"Valor estudio de títulos (IVA incluido)"},{"$f":"+Vivienda!H21","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,{"$f":"+Vivienda!F22","v":"Pago total seguro de vida"},{"$f":"+Vivienda!H22","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,{"$f":"+Vivienda!B23","v":"Pago total seguro del inmueble"},{"$f":"+Vivienda!D23","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,0]
[null,null,null,0]
[null,"VTUA",{"$f":"SUM(C52:C59)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,{"$f":"\"Costo estimado de este producto durante \"&Carta_Vivienda1!C16&\" meses.\"","v":"Costo estimado de este producto durante 1 meses."}]

{"sheet":"VariablesCarta","index":16,"n_rows":27,"n_cols":8,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Variables generales carta",1,null,null,"Generar Proforma",null,0]
[]
[null,null,"Red de oficinas"]
[null,"Lista desplegable canales de venta",{"$f":"IFERROR(VLOOKUP(C5,B8:C16,2,0),0)","v":1},{"$f":"IFERROR(VLOOKUP(C5,B8:D16,3,0),0)","v":"Acércate a nuestra oficina para conocer más y adquirir este producto."}]
[null,null,"De este número depende el cuadro de datos que se solicita"]
[null,"Red de oficinas",1,"Acércate a nuestra oficina para conocer más y adquirir este producto."]
[null,"Banca de empleados",1,"Comúnicate con nosotros para conocer más y adquirir este producto."]
[null,"Gerencia de Ahorro e Inversión",2,"Comúnicate con nosotros para conocer más y adquirir este producto."]
[null,"Gerencia Comercial de Vivienda",2,"Comúnicate con nosotros para conocer más y adquirir este producto."]
[null,"Fuerza de Venta Créditos Educativos",2,"Comúnicate con nosotros para conocer más y adquirir este producto."]
[null,"Fuerza de Venta Elite",2,"Comúnicate con nosotros para conocer más y adquirir este producto."]
[null,"Autoflex",2,"Comúnicate con nosotros para conocer más y adquirir este producto."]
[null,"Contact Center",2,"Comúnicate con nosotros para conocer más y adquirir este producto."]
[null,"Centro Pyme",2,"Comúnicate con nosotros para conocer más y adquirir este producto."]
[]
[]
[]
[]
[null,null,null,{"$f":"SUM(D22:D27)","v":3}]
[null,"Variable","Contenido","Mostar"]
[null,"Nombre del comercial","aaaaa",{"$f":"IF(C23=\"\",0,1)","v":1}]
[null,"Nombre Oficina o Centro Pyme",null,{"$f":"IF(C24=\"\",0,1)","v":0}]
[null,"Canal de venta",null,0]
[null,"Número contacto","aaaaa",1]
[null,"Correo electrónico","aaaaa",1]

{"sheet":"ZonasHipo","index":17,"n_rows":1130,"n_cols":6,"rows_kept":1130,"cut":false,"hidden":false,"merged":[[0,0,0,5]]}
["CODIFICACION MUNICIPIOS - DANE"]
["Codigo Ciudad","Nombre Ciudad","Departamento","ZONA DE RIESGO","TASA MENSUAL","TASA ANUAL"]
[91263,"EL ENCANTO","Amazonas",2,1.2300000000000001E-4,1.4769989235052794E-3]
[91405,"LA CHORRERA","Amazonas",2,1.2300000000000001E-4,1.4769989235052794E-3]
[91407,"LA PEDRERA","Amazonas",2,1.2300000000000001E-4,1.4769989235052794E-3]
[91430,"LA VICTORIA","Amazonas",2,1.2300000000000001E-4,1.4769989235052794E-3]
[91001,"LETICIA","Amazonas",2,1.2300000000000001E-4,1.4769989235052794E-3]
[91460,"MIRITI - PARANA","Amazonas",2,1.2300000000000001E-4,1.4769989235052794E-3]
[91530,"PUERTO ALEGRIA","Amazonas",2,1.2300000000000001E-4,1.4769989235052794E-3]
[91536,"PUERTO ARICA","Amazonas",2,1.2300000000000001E-4,1.4769989235052794E-3]
[91540,"PUERTO NARIÑO","Amazonas",2,1.2300000000000001E-4,1.4769989235052794E-3]
[91669,"PUERTO SANTANDER","Amazonas",2,1.2300000000000001E-4,1.4769989235052794E-3]
[91798,"TARAPACA","Amazonas",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5002,"ABEJORRAL","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5004,"ABRIAQUI","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5021,"ALEJANDRIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5030,"AMAGA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5031,"AMALFI","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5034,"ANDES","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5036,"ANGELOPOLIS","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5038,"ANGOSTURA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5040,"ANORI","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5044,"ANZA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5045,"APARTADO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5051,"ARBOLETES","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5055,"ARGELIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5059,"ARMENIA - ANTIOQUIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5079,"BARBOSA - ANTIOQUIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5088,"BELLO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5086,"BELMIRA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5091,"BETANIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5093,"BETULIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5107,"BRICEÑO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5113,"BURITICA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5120,"CACERES","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5125,"CAICEDO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5129,"CALDAS","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5134,"CAMPAMENTO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5138,"CAÑASGORDAS","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5142,"CARACOLI","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5145,"CARAMANTA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5147,"CAREPA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5150,"CAROLINA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5154,"CAUCASIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5172,"CHIGORODO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5190,"CISNEROS","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5101,"CIUDAD BOLIVAR","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5197,"COCORNA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5206,"CONCEPCION","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5209,"CONCORDIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5212,"COPACABANA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5234,"DABEIBA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5237,"DON MATIAS","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5240,"EBEJICO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5250,"EL BAGRE","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5148,"EL CARMEN DE VIBORAL","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5697,"EL SANTUARIO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5264,"ENTRERRIOS","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5266,"ENVIGADO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5282,"FREDONIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5284,"FRONTINO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5306,"GIRALDO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5308,"GIRARDOTA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5310,"GOMEZ PLATA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5313,"GRANADA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5315,"GUADALUPE","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5318,"GUARNE","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5321,"GUATAPE","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5347,"HELICONIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5353,"HISPANIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5360,"ITAGUI","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5361,"ITUANGO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5364,"JARDIN","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5368,"JERICO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5376,"LA CEJA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5380,"LA ESTRELLA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5390,"LA PINTADA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5400,"LA UNION ANTIOQUIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5411,"LIBORINA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5425,"MACEO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5440,"MARINILLA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5001,"MEDELLIN","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5467,"MONTEBELLO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5475,"MURINDO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5480,"MUTATA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5483,"NARIÑO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5495,"NECHI","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5490,"NECOCLI","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5501,"OLAYA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5541,"PEÑOL","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5543,"PEQUE","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5576,"PUEBLORRICO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5579,"PUERTO BERRIO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5585,"PUERTO NARE","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5591,"PUERTO TRIUNFO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5604,"REMEDIOS","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5607,"RETIRO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5615,"RIONEGRO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5628,"SABANALARGA - ANTIOQUIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5631,"SABANETA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5642,"SALGAR","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5647,"SAN ANDRES","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5649,"SAN CARLOS","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5652,"SAN FRANCISCO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5656,"SAN JERONIMO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5658,"SAN JOSE DE LA MONTAÑA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5659,"SAN JUAN DE URABA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5660,"SAN LUIS","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5664,"SAN PEDRO ANTIOQUIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5665,"SAN PEDRO DE URABA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5667,"SAN RAFAEL","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5670,"SAN ROQUE","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5674,"SAN VICENTE","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5679,"SANTA BARBARA ANTIOQUIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5686,"SANTA ROSA DE OSOS","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5042,"SANTAFE DE ANTIOQUIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5690,"SANTO DOMINGO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5736,"SEGOVIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5756,"SONSON","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5761,"SOPETRAN","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5789,"TAMESIS","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5790,"TARAZA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5792,"TARSO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5809,"TITIRIBI","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5819,"TOLEDO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5837,"TURBO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5842,"URAMITA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5847,"URRAO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5854,"VALDIVIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5856,"VALPARAISO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5858,"VEGACHI","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5861,"VENECIA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5873,"VIGIA DEL FUERTE","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5885,"YALI","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5887,"YARUMAL","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5890,"YOLOMBO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5893,"YONDO","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[5895,"ZARAGOZA","Antioquia",2,1.2300000000000001E-4,1.4769989235052794E-3]
[81001,"ARAUCA","Arauca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[81065,"ARAUQUITA","Arauca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[81220,"CRAVO NORTE","Arauca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[81300,"FORTUL","Arauca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[81591,"PUERTO RONDON","Arauca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[81736,"SARAVENA","Arauca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[81794,"TAME","Arauca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[88564,"PROVIDENCIA","San Andres",1,8.8999999999999999E-3,1.0685229411244723E-3]
[88001,"SAN ANDRES ISLAS ","San Andres",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8078,"BARANOA","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8001,"BARRANQUILLA","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8137,"CAMPO DE LA CRUZ","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8141,"CANDELARIA","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8296,"GALAPA","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8372,"JUAN DE ACOSTA","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8421,"LURUACO","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8433,"MALAMBO","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8436,"MANATI","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8520,"PALMAR DE VARELA","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8549,"PIOJO","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8558,"POLONUEVO","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8560,"PONEDERA","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8573,"PUERTO COLOMBIA","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8606,"REPELON","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8634,"SABANAGRANDE","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8638,"SABANALARGA - ATLANTICO","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8675,"SANTA LUCIA","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8685,"SANTO TOMAS","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8758,"SOLEDAD","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8770,"SUAN","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8832,"TUBARA","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[8849,"USIACURI","Atlantico",1,8.8999999999999999E-3,1.0685229411244723E-3]
[11001,"BOGOTA","BOGOTA",3,1.2799999999999999E-4,1.5370818055044921E-3]
[13006,"ACHI","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13030,"ALTOS DEL ROSARIO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13042,"ARENAL","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13052,"ARJONA","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13062,"ARROYOHONDO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13074,"BARRANCO DE LOBA","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13140,"CALAMAR","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13160,"CANTAGALLO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13001,"CARTAGENA","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13188,"CICUCO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13222,"CLEMENCIA","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13212,"CORDOBA","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13244,"EL CARMEN DE BOLIVAR","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13248,"EL GUAMO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13268,"EL PEÑON","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13300,"HATILLO DE LOBA","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13430,"MAGANGUE","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13433,"MAHATES","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13440,"MARGARITA","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13442,"MARIA LA BAJA","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13468,"MOMPOS","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13458,"MONTECRISTO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13473,"MORALES","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13549,"PINILLOS","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13580,"REGIDOR","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13600,"RIO VIEJO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13620,"SAN CRISTOBAL","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13647,"SAN ESTANISLAO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13650,"SAN FERNANDO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13654,"SAN JACINTO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13655,"SAN JACINTO DEL CAUCA","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13657,"SAN JUAN NEPOMUCENO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13667,"SAN MARTIN DE LOBA","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13670,"SAN PABLO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13673,"SANTA CATALINA","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13683,"SANTA ROSA","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13688,"SANTA ROSA DEL SUR","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13744,"SIMITI","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13760,"SOPLAVIENTO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13780,"TALAIGUA NUEVO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13810,"TIQUISIO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13836,"TURBACO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13838,"TURBANA","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13873,"VILLANUEVA","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[13894,"ZAMBRANO","Bolivar",1,8.8999999999999999E-3,1.0685229411244723E-3]
[15022,"ALMEIDA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15047,"AQUITANIA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15051,"ARCABUCO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15087,"BELEN","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15090,"BERBEO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15092,"BETEITIVA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15097,"BOAVITA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15104,"BOYACA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15106,"BRICEÑO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15109,"BUENAVISTA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15114,"BUSBANZA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15131,"CALDAS","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15135,"CAMPOHERMOSO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15162,"CERINZA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15172,"CHINAVITA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15176,"CHIQUINQUIRA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15232,"CHIQUIZA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15180,"CHISCAS","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15183,"CHITA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15185,"CHITARAQUE","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15187,"CHIVATA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15236,"CHIVOR","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15189,"CIENEGA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15204,"COMBITA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15212,"COPER","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15215,"CORRALES","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15218,"COVARACHIA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15223,"CUBARA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15224,"CUCAITA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15226,"CUITIVA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15238,"DUITAMA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15244,"EL COCUY","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15248,"EL ESPINO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15272,"FIRAVITOBA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15276,"FLORESTA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15293,"GACHANTIVA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15296,"GAMEZA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15299,"GARAGOA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15317,"GUACAMAYAS","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15322,"GUATEQUE","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15325,"GUAYATA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15332,"GÜICAN","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15362,"IZA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15367,"JENESANO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15368,"JERICO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15380,"LA CAPILLA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15403,"LA UVITA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15401,"LA VICTORIA BOYACA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15377,"LABRANZAGRANDE","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15425,"MACANAL","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15442,"MARIPI","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15455,"MIRAFLORES","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15464,"MONGUA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15466,"MONGUI","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15469,"MONIQUIRA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15476,"MOTAVITA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15480,"MUZO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15491,"NOBSA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15494,"NUEVO COLON","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15500,"OICATA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15507,"OTANCHE","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15511,"PACHAVITA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15514,"PAEZ","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15516,"PAIPA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15518,"PAJARITO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15522,"PANQUEBA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15531,"PAUNA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15533,"PAYA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15537,"PAZ DE RIO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15542,"PESCA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15550,"PISBA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15572,"PUERTO BOYACA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15580,"QUIPAMA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15599,"RAMIRIQUI","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15600,"RAQUIRA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15621,"RONDON","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15632,"SABOYA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15638,"SACHICA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15646,"SAMACA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15660,"SAN EDUARDO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15664,"SAN JOSE DE PARE","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15667,"SAN LUIS DE GACENO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15673,"SAN MATEO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15676,"SAN MIGUEL DE SEMA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15681,"SAN PABLO DE BORBUR","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15690,"SANTA MARIA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15693,"SANTA ROSA DE VITERBO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15696,"SANTA SOFIA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15686,"SANTANA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15720,"SATIVANORTE","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15723,"SATIVASUR","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15740,"SIACHOQUE","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15753,"SOATA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15757,"SOCHA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15755,"SOCOTA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15759,"SOGAMOSO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15761,"SOMONDOCO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15762,"SORA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15764,"SORACA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15763,"SOTAQUIRA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15774,"SUSACON","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15776,"SUTAMARCHAN","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15778,"SUTATENZA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15790,"TASCO","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15798,"TENZA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15804,"TIBANA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15806,"TIBASOSA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15808,"TINJACA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15810,"TIPACOQUE","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15814,"TOCA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15816,"TOGÜI","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15820,"TOPAGA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15822,"TOTA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15001,"TUNJA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15832,"TUNUNGUA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15835,"TURMEQUE","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15837,"TUTA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15839,"TUTAZA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15842,"UMBITA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15861,"VENTAQUEMADA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15407,"VILLA DE LEYVA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15879,"VIRACACHA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[15897,"ZETAQUIRA","Boyaca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17013,"AGUADAS","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17042,"ANSERMA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17050,"ARANZAZU","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17088,"BELALCAZAR","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17174,"CHINCHINA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17272,"FILADELFIA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17380,"LA DORADA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17388,"LA MERCED","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17001,"MANIZALES","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17433,"MANZANARES","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17442,"MARMATO","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17444,"MARQUETALIA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17446,"MARULANDA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17486,"NEIRA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17495,"NORCASIA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17513,"PACORA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17524,"PALESTINA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17541,"PENSILVANIA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17614,"RIOSUCIO","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17616,"RISARALDA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17653,"SALAMINA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17662,"SAMANA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17665,"SAN JOSE","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17777,"SUPIA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17867,"VICTORIA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17873,"VILLAMARIA","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[17877,"VITERBO","Caldas",3,1.2799999999999999E-4,1.5370818055044921E-3]
[18029,"ALBANIA","Caqueta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[18094,"BELEN DE LOS ANDAQUIES","Caqueta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[18150,"CARTAGENA DEL CHAIRA","Caqueta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[18205,"CURILLO","Caqueta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[18247,"EL DONCELLO","Caqueta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[18256,"EL PAUJIL","Caqueta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[18001,"FLORENCIA","Caqueta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[18410,"LA MONTAÑITA","Caqueta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[18460,"MILAN","Caqueta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[18479,"MORELIA","Caqueta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[18592,"PUERTO RICO","Caqueta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[18610,"SAN JOSE DEL FRAGUA","Caqueta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[18753,"SAN VICENTE DEL CAGUAN","Caqueta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[18756,"SOLANO","Caqueta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[18785,"SOLITA","Caqueta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[18860,"VALPARAISO","Caqueta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[85010,"AGUAZUL","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85015,"CHAMEZA","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85125,"HATO COROZAL","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85136,"LA SALINA","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85139,"MANI","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85162,"MONTERREY","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85225,"NUNCHIA","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85230,"OROCUE","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85250,"PAZ DE ARIPORO","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85263,"PORE","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85279,"RECETOR","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85300,"SABANALARGA - CASANARE","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85315,"SACAMA","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85325,"SAN LUIS DE PALENQUE","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85400,"TAMARA","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85410,"TAURAMENA","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85430,"TRINIDAD","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85440,"VILLANUEVA","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[85001,"YOPAL","Casanare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[19022,"ALMAGUER","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19075,"BALBOA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19100,"BOLIVAR","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19110,"BUENOS AIRES","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19130,"CAJIBIO","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19137,"CALDONO","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19142,"CALOTO","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19212,"CORINTO","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19256,"EL TAMBO","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19290,"FLORENCIA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19318,"GUAPI","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19355,"INZA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19364,"JAMBALO","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19392,"LA SIERRA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19397,"LA VEGA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19418,"LOPEZ","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19450,"MERCADERES","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19455,"MIRANDA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19473,"MORALES","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19513,"PADILLA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19517,"PAEZ","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19532,"PATIA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19533,"PIAMONTE","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19548,"PIENDAMO","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19001,"POPAYAN","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19573,"PUERTO TEJADA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19585,"PURACE","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19622,"ROSAS","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19693,"SAN SEBASTIAN","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19701,"SANTA ROSA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19698,"SANTANDER DE QUILICHAO","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19743,"SILVIA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19760,"SOTARA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19780,"SUAREZ","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19785,"SUCRE","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19807,"TIMBIO","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19809,"TIMBIQUI","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19821,"TORIBIO","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19824,"TOTORO","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[19845,"VILLA RICA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20011,"AGUACHICA","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20013,"AGUSTIN CODAZZI","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20032,"ASTREA","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20045,"BECERRIL","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20060,"BOSCONIA","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20175,"CHIMICHAGUA","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20178,"CHIRIGUANA","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20228,"CURUMANI","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20238,"EL COPEY","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20250,"EL PASO","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20295,"GAMARRA","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20310,"GONZALEZ","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20383,"LA GLORIA","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20400,"LA JAGUA DE IBIRICO","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20621,"LA PAZ","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20443,"MANAURE","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20517,"PAILITAS","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20550,"PELAYA","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20570,"PUEBLO BELLO","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20614,"RIO DE ORO","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20710,"SAN ALBERTO","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20750,"SAN DIEGO","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20770,"SAN MARTIN","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20787,"TAMALAMEQUE","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[20001,"VALLEDUPAR","Cesar",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27006,"ACANDI","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27025,"ALTO BAUDO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27050,"ATRATO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27073,"BAGADO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27075,"BAHIA SOLANO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27077,"BAJO BAUDO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27086,"BELEN DE BAJIRA","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27099,"BOJAYA","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27150,"CARMEN DEL DARIEN","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27160,"CERTEGUI","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27205,"CONDOTO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27135,"EL CANTON DEL SAN PABLO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27245,"EL CARMEN DE ATRATO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27250,"EL LITORAL DEL SAN JUAN","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27361,"ISTMINA","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27372,"JURADO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27413,"LLORO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27425,"MEDIO ATRATO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27430,"MEDIO BAUDO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27450,"MEDIO SAN JUAN","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27491,"NOVITA","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27495,"NUQUI","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27001,"QUIBDO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27580,"RIO IRO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27600,"RIO QUITO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27615,"RIOSUCIO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27660,"SAN JOSE DEL PALMAR","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27745,"SIPI","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27787,"TADO","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27800,"UNGUIA","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[27810,"UNION PANAMERICANA","Choco",2,1.2300000000000001E-4,1.4769989235052794E-3]
[23068,"AYAPEL","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23079,"BUENAVISTA","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23090,"CANALETE","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23162,"CERETE","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23168,"CHIMA","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23182,"CHINU","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23189,"CIENAGA DE ORO","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23300,"COTORRA","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23350,"LA APARTADA","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23417,"LORICA","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23419,"LOS CORDOBAS","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23464,"MOMIL","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23466,"MONTELIBANO","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23001,"MONTERIA","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23500,"MOÑITOS","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23555,"PLANETA RICA","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23570,"PUEBLO NUEVO","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23574,"PUERTO ESCONDIDO","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23580,"PUERTO LIBERTADOR","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23586,"PURISIMA","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23660,"SAHAGUN","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23670,"SAN ANDRES SOTAVENTO","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23672,"SAN ANTERO","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23675,"SAN BERNARDO DEL VIENTO","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23678,"SAN CARLOS","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23686,"SAN PELAYO","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23807,"TIERRALTA","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[23855,"VALENCIA","Cordoba",1,8.8999999999999999E-3,1.0685229411244723E-3]
[25001,"AGUA DE DIOS","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25019,"ALBAN","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25035,"ANAPOIMA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25040,"ANOLAIMA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25599,"APULO","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25053,"ARBELAEZ","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25086,"BELTRAN","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25095,"BITUIMA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25099,"BOJACA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25120,"CABRERA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25123,"CACHIPAY","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25126,"CAJICA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25148,"CAPARRAPI","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25151,"CAQUEZA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25154,"CARMEN DE CARUPA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25168,"CHAGUANI","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25175,"CHIA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25178,"CHIPAQUE","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25181,"CHOACHI","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25183,"CHOCONTA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25200,"COGUA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25214,"COTA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25224,"CUCUNUBA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25245,"EL COLEGIO","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25258,"EL PEÑON","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25260,"EL ROSAL","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25269,"FACATATIVA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25279,"FOMEQUE","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25281,"FOSCA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25286,"FUNZA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25288,"FUQUENE","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25290,"FUSAGASUGA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25293,"GACHALA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25295,"GACHANCIPA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25297,"GACHETA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25299,"GAMA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25307,"GIRARDOT","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25312,"GRANADA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25317,"GUACHETA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25320,"GUADUAS","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25322,"GUASCA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25324,"GUATAQUI","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25326,"GUATAVITA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25328,"GUAYABAL DE SIQUIMA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25335,"GUAYABETAL","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25339,"GUTIERREZ","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25368,"JERUSALEN","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25372,"JUNIN","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25377,"LA CALERA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25386,"LA MESA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25394,"LA PALMA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25398,"LA PEÑA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25402,"LA VEGA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25407,"LENGUAZAQUE","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25426,"MACHETA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25430,"MADRID","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25436,"MANTA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25438,"MEDINA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25473,"MOSQUERA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25483,"NARIÑO","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25486,"NEMOCON","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25488,"NILO","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25489,"NIMAIMA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25491,"NOCAIMA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25513,"PACHO","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25518,"PAIME","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25524,"PANDI","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25530,"PARATEBUENO","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25535,"PASCA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25572,"PUERTO SALGAR","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25580,"PULI","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25592,"QUEBRADANEGRA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25594,"QUETAME","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25596,"QUIPILE","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25612,"RICAURTE","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25645,"SAN ANTONIO DEL TEQUENDAMA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25649,"SAN BERNARDO","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25653,"SAN CAYETANO","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25658,"SAN FRANCISCO","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25662,"SAN JUAN DE RIO SECO","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25718,"SASAIMA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25736,"SESQUILE","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25740,"SIBATE","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25743,"SILVANIA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25745,"SIMIJACA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25754,"SOACHA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25758,"SOPO","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25769,"SUBACHOQUE","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25772,"SUESCA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25777,"SUPATA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25779,"SUSA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25781,"SUTATAUSA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25785,"TABIO","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25793,"TAUSA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25797,"TENA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25799,"TENJO","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25805,"TIBACUY","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25807,"TIBIRITA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25815,"TOCAIMA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25817,"TOCANCIPA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25823,"TOPAIPI","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25839,"UBALA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25841,"UBAQUE","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25845,"UNE","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25851,"UTICA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25506,"VENECIA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25862,"VERGARA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25867,"VIANI","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25843,"UBATE","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25871,"VILLAGOMEZ","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25873,"VILLAPINZON","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25875,"VILLETA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25878,"VIOTA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25885,"YACOPI","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25898,"ZIPACON","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[25899,"ZIPAQUIRA","Cundinamarca",3,1.2799999999999999E-4,1.5370818055044921E-3]
[94343,"BARRANCO MINAS","Guainia",1,8.8999999999999999E-3,1.0685229411244723E-3]
[94886,"CACAHUAL","Guainia",1,8.8999999999999999E-3,1.0685229411244723E-3]
[94001,"INIRIDA","Guainia",1,8.8999999999999999E-3,1.0685229411244723E-3]
[94885,"LA GUADALUPE","Guainia",1,8.8999999999999999E-3,1.0685229411244723E-3]
[94663,"MAPIRIPANA","Guainia",1,8.8999999999999999E-3,1.0685229411244723E-3]
[94888,"MORICHAL","Guainia",1,8.8999999999999999E-3,1.0685229411244723E-3]
[94887,"PANA PANA","Guainia",1,8.8999999999999999E-3,1.0685229411244723E-3]
[94884,"PUERTO COLOMBIA","Guainia",1,8.8999999999999999E-3,1.0685229411244723E-3]
[94883,"SAN FELIPE","Guainia",1,8.8999999999999999E-3,1.0685229411244723E-3]
[95015,"CALAMAR","Guaviare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[95025,"EL RETORNO","Guaviare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[95200,"MIRAFLORES","Guaviare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[95001,"SAN JOSE DEL GUAVIARE","Guaviare",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41006,"ACEVEDO","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41013,"AGRADO","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41016,"AIPE","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41020,"ALGECIRAS","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41026,"ALTAMIRA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41078,"BARAYA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41132,"CAMPOALEGRE","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41206,"COLOMBIA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41244,"ELIAS","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41298,"GARZON","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41306,"GIGANTE","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41319,"GUADALUPE","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41349,"HOBO","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41357,"IQUIRA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41359,"ISNOS","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41378,"LA ARGENTINA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41396,"LA PLATA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41483,"NATAGA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41001,"NEIVA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41503,"OPORAPA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41518,"PAICOL","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41524,"PALERMO","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41530,"PALESTINA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41548,"PITAL","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41551,"PITALITO","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41615,"RIVERA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41660,"SALADOBLANCO","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41668,"SAN AGUSTIN","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41676,"SANTA MARIA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41770,"SUAZA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41791,"TARQUI","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41799,"TELLO","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41801,"TERUEL","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41797,"TESALIA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41807,"TIMANA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41872,"VILLAVIEJA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[41885,"YAGUARA","Huila",3,1.2799999999999999E-4,1.5370818055044921E-3]
[44035,"ALBANIA","Guajira",1,8.8999999999999999E-3,1.0685229411244723E-3]
[44078,"BARRANCAS","Guajira",1,8.8999999999999999E-3,1.0685229411244723E-3]
[44090,"DIBULLA","Guajira",1,8.8999999999999999E-3,1.0685229411244723E-3]
[44098,"DISTRACCION","Guajira",1,8.8999999999999999E-3,1.0685229411244723E-3]
[44110,"EL MOLINO","Guajira",1,8.8999999999999999E-3,1.0685229411244723E-3]
[44279,"FONSECA","Guajira",1,8.8999999999999999E-3,1.0685229411244723E-3]
[44378,"HATONUEVO","Guajira",1,8.8999999999999999E-3,1.0685229411244723E-3]
[44420,"LA JAGUA DEL PILAR","Guajira",1,8.8999999999999999E-3,1.0685229411244723E-3]
[44430,"MAICAO","Guajira",1,8.8999999999999999E-3,1.0685229411244723E-3]
[44560,"MANAURE","Guajira",1,8.8999999999999999E-3,1.0685229411244723E-3]
[44001,"RIOHACHA","Guajira",1,8.8999999999999999E-3,1.0685229411244723E-3]
[44650,"SAN JUAN DEL CESAR","Guajira",1,8.8999999999999999E-3,1.0685229411244723E-3]
[44847,"URIBIA","Guajira",1,8.8999999999999999E-3,1.0685229411244723E-3]
[44855,"URUMITA","Guajira",1,8.8999999999999999E-3,1.0685229411244723E-3]
[44874,"VILLANUEVA","Guajira",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47030,"ALGARROBO","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47053,"ARACATACA","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47058,"ARIGUANI","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47161,"CERRO SAN ANTONIO","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47170,"CHIBOLO","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47189,"CIENAGA","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47205,"CONCORDIA","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47245,"EL BANCO","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47258,"EL PIÑON","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47268,"EL RETEN","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47288,"FUNDACION","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47318,"GUAMAL","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47460,"NUEVA GRANADA","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47541,"PEDRAZA","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47545,"PIJIÑO DEL CARMEN","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47551,"PIVIJAY","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47555,"PLATO","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47570,"PUEBLOVIEJO","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47605,"REMOLINO","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47660,"SABANAS DE SAN ANGEL","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47675,"SALAMINA","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47692,"SAN SEBASTIAN DE BUENAVISTA","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47703,"SAN ZENON","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47707,"SANTA ANA","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47720,"SANTA BARBARA DE PINTO","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47001,"SANTA MARTA","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47745,"SITIONUEVO","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47798,"TENERIFE","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47960,"ZAPAYAN","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[47980,"ZONA BANANERA","Magdalena",1,8.8999999999999999E-3,1.0685229411244723E-3]
[50006,"ACACIAS","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50110,"BARRANCA DE UPIA","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50124,"CABUYARO","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50150,"CASTILLA LA NUEVA","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50223,"CUBARRAL","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50226,"CUMARAL","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50245,"EL CALVARIO","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50251,"EL CASTILLO","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50270,"EL DORADO","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50287,"FUENTE DE ORO","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50313,"GRANADA","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50318,"GUAMAL","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50350,"LA MACARENA","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50400,"LEJANIAS","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50325,"MAPIRIPAN","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50330,"MESETAS","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50450,"PUERTO CONCORDIA","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50568,"PUERTO GAITAN","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50577,"PUERTO LLERAS","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50573,"PUERTO LOPEZ","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50590,"PUERTO RICO","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50606,"RESTREPO META","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50680,"SAN CARLOS DE GUAROA","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50683,"SAN JUAN DE ARAMA","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50686,"SAN JUANITO","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50689,"SAN MARTIN","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50370,"URIBE","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50001,"VILLAVICENCIO","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[50711,"VISTAHERMOSA","Meta",2,1.2300000000000001E-4,1.4769989235052794E-3]
[52019,"ALBAN","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52022,"ALDANA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52036,"ANCUYA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52051,"ARBOLEDA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52079,"BARBACOAS","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52083,"BELEN","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52110,"BUESACO","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52240,"CHACHAGÜI","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52203,"COLON","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52207,"CONSACA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52210,"CONTADERO","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52215,"CORDOBA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52224,"CUASPUD","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52227,"CUMBAL","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52233,"CUMBITARA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52250,"EL CHARCO","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52254,"EL PEÑOL","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52256,"EL ROSARIO","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52258,"EL TABLON DE GOMEZ","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52260,"EL TAMBO","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52520,"FRANCISCO PIZARRO","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52287,"FUNES","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52317,"GUACHUCAL","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52320,"GUAITARILLA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52323,"GUALMATAN","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52352,"ILES","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52354,"IMUES","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52356,"IPIALES","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52378,"LA CRUZ","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52381,"LA FLORIDA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52385,"LA LLANADA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52390,"LA TOLA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52399,"LA UNION","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52405,"LEIVA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52411,"LINARES","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52418,"LOS ANDES","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52427,"MAGÜI","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52435,"MALLAMA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52473,"MOSQUERA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52480,"NARIÑO","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52490,"OLAYA HERRERA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52506,"OSPINA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52001,"PASTO","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52540,"POLICARPA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52560,"POTOSI","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52565,"PROVIDENCIA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52573,"PUERRES","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52585,"PUPIALES","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52612,"RICAURTE","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52621,"ROBERTO PAYAN","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52678,"SAMANIEGO","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52685,"SAN BERNARDO","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52687,"SAN LORENZO","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52693,"SAN PABLO","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52694,"SAN PEDRO DE CARTAGO","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52683,"SANDONA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52696,"SANTA BARBARA NARIÑO","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52699,"SANTACRUZ","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52720,"SAPUYES","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52786,"TAMINANGO","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52788,"TANGUA","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52835,"TUMACO","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52838,"TUQUERRES","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[52885,"YACUANQUER","Nariño",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54003,"ABREGO","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54051,"ARBOLEDAS","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54099,"BOCHALEMA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54109,"BUCARASICA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54128,"CACHIRA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54125,"CACOTA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54172,"CHINACOTA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54174,"CHITAGA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54206,"CONVENCION","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54001,"CUCUTA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54223,"CUCUTILLA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54239,"DURANIA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54245,"EL CARMEN","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54250,"EL TARRA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54261,"EL ZULIA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54313,"GRAMALOTE","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54344,"HACARI","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54347,"HERRAN","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54385,"LA ESPERANZA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54398,"LA PLAYA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54377,"LABATECA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54405,"LOS PATIOS","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54418,"LOURDES","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54480,"MUTISCUA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54498,"OCAÑA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54518,"PAMPLONA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54520,"PAMPLONITA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54553,"PUERTO SANTANDER","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54599,"RAGONVALIA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54660,"SALAZAR","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54670,"SAN CALIXTO","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54673,"SAN CAYETANO","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54680,"SANTIAGO","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54720,"SARDINATA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54743,"SILOS","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54800,"TEORAMA","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54810,"TIBU","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54820,"TOLEDO","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54871,"VILLA CARO","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[54874,"VILLA DEL ROSARIO","Norte de Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[86219,"COLON","Putumayo",2,1.2300000000000001E-4,1.4769989235052794E-3]
[86573,"LEGUIZAMO","Putumayo",2,1.2300000000000001E-4,1.4769989235052794E-3]
[86001,"MOCOA","Putumayo",2,1.2300000000000001E-4,1.4769989235052794E-3]
[86320,"ORITO","Putumayo",2,1.2300000000000001E-4,1.4769989235052794E-3]
[86568,"PUERTO ASIS","Putumayo",2,1.2300000000000001E-4,1.4769989235052794E-3]
[86569,"PUERTO CAICEDO","Putumayo",2,1.2300000000000001E-4,1.4769989235052794E-3]
[86571,"PUERTO GUZMAN","Putumayo",2,1.2300000000000001E-4,1.4769989235052794E-3]
[86755,"SAN FRANCISCO","Putumayo",2,1.2300000000000001E-4,1.4769989235052794E-3]
[86757,"SAN MIGUEL","Putumayo",2,1.2300000000000001E-4,1.4769989235052794E-3]
[86760,"SANTIAGO","Putumayo",2,1.2300000000000001E-4,1.4769989235052794E-3]
[86749,"SIBUNDOY","Putumayo",2,1.2300000000000001E-4,1.4769989235052794E-3]
[86865,"VALLE DEL GUAMUEZ","Putumayo",2,1.2300000000000001E-4,1.4769989235052794E-3]
[86885,"VILLAGARZON","Putumayo",2,1.2300000000000001E-4,1.4769989235052794E-3]
[63001,"ARMENIA","Quindio",3,1.2799999999999999E-4,1.5370818055044921E-3]
[63111,"BUENAVISTA","Quindio",3,1.2799999999999999E-4,1.5370818055044921E-3]
[63130,"CALARCA","Quindio",3,1.2799999999999999E-4,1.5370818055044921E-3]
[63190,"CIRCASIA","Quindio",3,1.2799999999999999E-4,1.5370818055044921E-3]
[63212,"CORDOBA","Quindio",3,1.2799999999999999E-4,1.5370818055044921E-3]
[63272,"FILANDIA","Quindio",3,1.2799999999999999E-4,1.5370818055044921E-3]
[63302,"GENOVA","Quindio",3,1.2799999999999999E-4,1.5370818055044921E-3]
[63401,"LA TEBAIDA","Quindio",3,1.2799999999999999E-4,1.5370818055044921E-3]
[63470,"MONTENEGRO","Quindio",3,1.2799999999999999E-4,1.5370818055044921E-3]
[63548,"PIJAO","Quindio",3,1.2799999999999999E-4,1.5370818055044921E-3]
[63594,"QUIMBAYA","Quindio",3,1.2799999999999999E-4,1.5370818055044921E-3]
[63690,"SALENTO","Quindio",3,1.2799999999999999E-4,1.5370818055044921E-3]
[66045,"APIA","Risaralda",3,1.2799999999999999E-4,1.5370818055044921E-3]
[66075,"BALBOA","Risaralda",3,1.2799999999999999E-4,1.5370818055044921E-3]
[66088,"BELEN DE UMBRIA","Risaralda",3,1.2799999999999999E-4,1.5370818055044921E-3]
[66170,"DOSQUEBRADAS","Risaralda",3,1.2799999999999999E-4,1.5370818055044921E-3]
[66318,"GUATICA","Risaralda",3,1.2799999999999999E-4,1.5370818055044921E-3]
[66383,"LA CELIA","Risaralda",3,1.2799999999999999E-4,1.5370818055044921E-3]
[66400,"LA VIRGINIA","Risaralda",3,1.2799999999999999E-4,1.5370818055044921E-3]
[66440,"MARSELLA","Risaralda",3,1.2799999999999999E-4,1.5370818055044921E-3]
[66456,"MISTRATO","Risaralda",3,1.2799999999999999E-4,1.5370818055044921E-3]
[66001,"PEREIRA","Risaralda",3,1.2799999999999999E-4,1.5370818055044921E-3]
[66572,"PUEBLO RICO","Risaralda",3,1.2799999999999999E-4,1.5370818055044921E-3]
[66594,"QUINCHIA","Risaralda",3,1.2799999999999999E-4,1.5370818055044921E-3]
[66682,"SANTA ROSA DE CABAL","Risaralda",3,1.2799999999999999E-4,1.5370818055044921E-3]
[66687,"SANTUARIO","Risaralda",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68013,"AGUADA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68020,"ALBANIA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68051,"ARATOCA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68077,"BARBOSA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68079,"BARICHARA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68081,"BARRANCABERMEJA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68092,"BETULIA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68101,"BOLIVAR","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68001,"BUCARAMANGA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68121,"CABRERA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68132,"CALIFORNIA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68147,"CAPITANEJO","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68152,"CARCASI","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68160,"CEPITA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68162,"CERRITO","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68167,"CHARALA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68169,"CHARTA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68176,"CHIMA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68179,"CHIPATA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68190,"CIMITARRA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68207,"CONCEPCION","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68209,"CONFINES","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68211,"CONTRATACION","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68217,"COROMORO","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68229,"CURITI","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68235,"EL CARMEN DE CHUCURI","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68245,"EL GUACAMAYO","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68250,"EL PEÑON","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68255,"EL PLAYON","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68264,"ENCINO","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68266,"ENCISO","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68271,"FLORIAN","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68276,"FLORIDABLANCA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68296,"GALAN","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68298,"GAMBITA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68307,"GIRON","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68318,"GUACA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68320,"GUADALUPE","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68322,"GUAPOTA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68324,"GUAVATA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68327,"GÜEPSA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68344,"HATO","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68368,"JESUS MARIA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68370,"JORDAN","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68377,"LA BELLEZA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68397,"LA PAZ","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68385,"LANDAZURI","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68406,"LEBRIJA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68418,"LOS SANTOS","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68425,"MACARAVITA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68432,"MALAGA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68444,"MATANZA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68464,"MOGOTES","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68468,"MOLAGAVITA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68498,"OCAMONTE","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68500,"OIBA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68502,"ONZAGA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68522,"PALMAR","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68524,"PALMAS DEL SOCORRO","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68533,"PARAMO","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68547,"PIEDECUESTA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68549,"PINCHOTE","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68572,"PUENTE NACIONAL","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68573,"PUERTO PARRA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68575,"PUERTO WILCHES","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68615,"RIONEGRO","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68655,"SABANA DE TORRES","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68669,"SAN ANDRES","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68673,"SAN BENITO","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68679,"SAN GIL","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68682,"SAN JOAQUIN","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68684,"SAN JOSE DE MIRANDA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68686,"SAN MIGUEL","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68689,"SAN VICENTE DE CHUCURI","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68705,"SANTA BARBARA SANTANDER","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68720,"SANTA HELENA DEL OPON","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68745,"SIMACOTA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68755,"SOCORRO","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68770,"SUAITA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68773,"SUCRE","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68780,"SURATA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68820,"TONA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68855,"VALLE DE SAN JOSE","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68861,"VELEZ","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68867,"VETAS","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68872,"VILLANUEVA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[68895,"ZAPATOCA","Santander",3,1.2799999999999999E-4,1.5370818055044921E-3]
[70110,"BUENAVISTA","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70124,"CAIMITO","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70230,"CHALAN","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70204,"COLOSO","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70215,"COROZAL","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70221,"COVEÑAS","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70233,"EL ROBLE","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70235,"GALERAS","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70265,"GUARANDA","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70400,"LA UNION","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70418,"LOS PALMITOS","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70429,"MAJAGUAL","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70473,"MORROA","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70508,"OVEJAS","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70523,"PALMITO","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70670,"SAMPUES","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70678,"SAN BENITO ABAD","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70702,"SAN JUAN DE BETULIA","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70708,"SAN MARCOS","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70713,"SAN ONOFRE","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70717,"SAN PEDRO SUCRE","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70820,"SANTIAGO DE TOLU","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70742,"SINCE","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70001,"SINCELEJO","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70771,"SUCRE","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[70823,"TOLU VIEJO","Sucre",1,8.8999999999999999E-3,1.0685229411244723E-3]
[73024,"ALPUJARRA","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73026,"ALVARADO","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73030,"AMBALEMA","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73043,"ANZOATEGUI","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73055,"ARMERO","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73067,"ATACO","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73124,"CAJAMARCA","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73148,"CARMEN DE APICALA","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73152,"CASABIANCA","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73168,"CHAPARRAL","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73200,"COELLO","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73217,"COYAIMA","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73226,"CUNDAY","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73236,"DOLORES","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73268,"ESPINAL","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73270,"FALAN","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73275,"FLANDES","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73283,"FRESNO","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73319,"GUAMO","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73347,"HERVEO","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73349,"HONDA","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73001,"IBAGUE","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73352,"ICONONZO","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73408,"LERIDA","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73411,"LIBANO","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73443,"MARIQUITA","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73449,"MELGAR","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73461,"MURILLO","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73483,"NATAGAIMA","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73504,"ORTEGA","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73520,"PALOCABILDO","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73547,"PIEDRAS","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73555,"PLANADAS","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73563,"PRADO","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73585,"PURIFICACION","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73616,"RIOBLANCO","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73622,"RONCESVALLES","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73624,"ROVIRA","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73671,"SALDAÑA","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73675,"SAN ANTONIO","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73678,"SAN LUIS","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73686,"SANTA ISABEL","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73770,"SUAREZ","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73854,"VALLE DE SAN JUAN","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73861,"VENADILLO","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73870,"VILLAHERMOSA","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[73873,"VILLARRICA","Tolima",3,1.2799999999999999E-4,1.5370818055044921E-3]
[76036,"ANDALUCIA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[76041,"ANSERMANUEVO","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[76100,"BOLIVAR","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[76126,"CALIMA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[76246,"EL CAIRO","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[76318,"GUACARI","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[76111,"GUADALAJARA DE BUGA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[76400,"LA UNION","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[76616,"RIOFRIO","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[76834,"TULUA","Cauca",2,1.2300000000000001E-4,1.4769989235052794E-3]
[97161,"CARURU","Vaupes",2,1.2300000000000001E-4,1.4769989235052794E-3]
[97001,"MITU","Vaupes",2,1.2300000000000001E-4,1.4769989235052794E-3]
[97511,"PACOA","Vaupes",2,1.2300000000000001E-4,1.4769989235052794E-3]
[97777,"PAPUNAUA","Vaupes",2,1.2300000000000001E-4,1.4769989235052794E-3]
[97666,"TARAIRA","Vaupes",2,1.2300000000000001E-4,1.4769989235052794E-3]
[97889,"YAVARATE","Vaupes",2,1.2300000000000001E-4,1.4769989235052794E-3]
[99773,"CUMARIBO","Vichada",2,1.2300000000000001E-4,1.4769989235052794E-3]
[99524,"LA PRIMAVERA","Vichada",2,1.2300000000000001E-4,1.4769989235052794E-3]
[99001,"PUERTO CARREÑO","Vichada",2,1.2300000000000001E-4,1.4769989235052794E-3]
[99624,"SANTA ROSALIA","Vichada",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Alcalá","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Ansermanuevo ","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Argelia Valle","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Bolívar","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Cartago","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"El Aguila","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"El Cairo ","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"El Dovio","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"La Unión","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"La Victoria Valle","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Obando","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Roldanillo","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Toro","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Ulloa","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Versalles","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Zarzal","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Andalucía","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Buga","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Bugalagrande","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Calima Darién","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"El Cerrito","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Ginebra","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Guacarí ","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Restrepo Valle","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Riofrío","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"San Pedro Valle","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Trujillo","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Tuluá","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Yotoco","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Buenaventura","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Caicedonia","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Sevilla","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Cali","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Candelaria","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Dagua","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Florida","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Jamundi","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"La Cumbre","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Palmira","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Pradera","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Vijes","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]
[1,"Yumbo","Valle",2,1.2300000000000001E-4,1.4769989235052794E-3]

{"sheet":"Hoja1","index":18,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Hola Karen,"]
[]
[null,"Agradezco por favor tu apoyo ajustando los siguientes puntos dentro del simulador:"]
[]
[null,"En la línea de producto Adquisición de Vivienda incluir las palabras nueva o usada, es decir la línea de producto deberá quedar como Adquisición de Vivienda nueva o usada (Aplica para Hipotecario y Leasing Habitacional)."]
[]
[null,"En las siguientes sublíneas de producto Leasing Habitacional por favor incluir el cobro de estudio de crédito, el simulador lo está dejando en $0."]
[]
[null,"Adición por mejoras"]
[null,"Cesión de contratos"]
[null,"Recolocación"]
[null," Devolución de canones extraordinarios"]
[]
[null,"En la lista de sublíneas de Leasing Habitacional incluir el producto Leaseback Habitacional que para efectos del simulador tiene las mismas características de Leasing Habitacional para adquisición de Vivienda."]