{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Llenado"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":7,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Llenado","index":0,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[]
["Actividad"]
[]
[]
[]
[null,null,"Valor del préstamo:",1000000]
[null,null,"Plazo:",12]
[null,null,"Tasa:",0.01]
[]
["Cuota","Capital","Interés","Total","Saldo"]
[1,{"$f":"PPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":78848.788678341691},{"$f":"IPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":10000.000000000002},{"$f":"B11+C11","v":88848.788678341691},{"$f":"Valor_del_préstamo-SUM($B$11:B11)","v":921151.21132165834}]
[2,{"$f":"PPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":79637.276565125125},{"$f":"IPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":9211.5121132165841},{"$f":"B12+C12","v":88848.788678341705},{"$f":"Valor_del_préstamo-SUM($B$11:B12)","v":841513.93475653324}]
[3,{"$f":"PPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":80433.649330776359},{"$f":"IPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":8415.1393475653313},{"$f":"B13+C13","v":88848.788678341691},{"$f":"Valor_del_préstamo-SUM($B$11:B13)","v":761080.28542575683}]
[4,{"$f":"PPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":81237.985824084128},{"$f":"IPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":7610.8028542575685},{"$f":"B14+C14","v":88848.788678341691},{"$f":"Valor_del_préstamo-SUM($B$11:B14)","v":679842.29960167268}]
[5,{"$f":"PPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":82050.365682324962},{"$f":"IPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":6798.4229960167268},{"$f":"B15+C15","v":88848.788678341691},{"$f":"Valor_del_préstamo-SUM($B$11:B15)","v":597791.93391934771}]
[6,{"$f":"PPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":82870.869339148223},{"$f":"IPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":5977.9193391934759},{"$f":"B16+C16","v":88848.788678341705},{"$f":"Valor_del_préstamo-SUM($B$11:B16)","v":514921.06458019948}]
[7,{"$f":"PPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":83699.578032539706},{"$f":"IPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":5149.2106458019944},{"$f":"B17+C17","v":88848.788678341705},{"$f":"Valor_del_préstamo-SUM($B$11:B17)","v":431221.48654765973}]
[8,{"$f":"PPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":84536.573812865099},{"$f":"IPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":4312.214865476597},{"$f":"B18+C18","v":88848.788678341691},{"$f":"Valor_del_préstamo-SUM($B$11:B18)","v":346684.91273479466}]
[9,{"$f":"PPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":85381.93955099376},{"$f":"IPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":3466.8491273479463},{"$f":"B19+C19","v":88848.788678341705},{"$f":"Valor_del_préstamo-SUM($B$11:B19)","v":261302.97318380093}]
[10,{"$f":"PPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":86235.758946503687},{"$f":"IPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":2613.029731838009},{"$f":"B20+C20","v":88848.788678341691},{"$f":"Valor_del_préstamo-SUM($B$11:B20)","v":175067.21423729719}]
[11,{"$f":"PPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":87098.116535968729},{"$f":"IPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":1750.6721423729718},{"$f":"B21+C21","v":88848.788678341705},{"$f":"Valor_del_préstamo-SUM($B$11:B21)","v":87969.097701328457}]
[12,{"$f":"PPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":87969.097701328414},{"$f":"IPMT(Tasa,Cuota,Plazo,-Valor_del_préstamo)","v":879.69097701328428},{"$f":"B22+C22","v":88848.788678341691},{"$f":"Valor_del_préstamo-SUM($B$11:B22)","v":0}]