{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Formulacion","Parametros","Datos","EfectosFactores","Resumen"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":38,"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":"Formulacion","index":0,"n_rows":38,"n_cols":23,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["Hoja","Tipo1","Tipo2","Tipo3","Tipo4","Fecha","Materiales","MObra","Postes","Conductor","VolumenZanja","CostoTotal","Cantidad","CostoReferencia","FactorAsimetria","Condicion","Valor","rango","Codigo","FactorEficienciaCantidad","m2","CantMobPCComOt","CantTrbtOtC"]
["AINAP",null,null,null,null,"SI","SI","SI","NA","NA","NA","NA","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","NA","NA"]
["CEQOT",null,null,null,null,"SI","SI","NA","NA","NA","NA","SI","NA","NA",{"$f":"O2","v":0.9},"NA","NA","NA","NA",1,"NA","NA","SI"]
["CMEDI",null,null,null,null,"SI","SI","NA","NA","NA","NA","NA","NA","NA",{"$f":"O3","v":0.9},"NA","NA","NA","NA",1,"NA","NA","SI"]
["CMESM",null,null,null,null,"SI","SI","SI","NA","NA","NA","SI","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","NA","NA"]
["DACBT",null,null,null,null,"SI","SI","SI","NA","NA","NA","NA","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","NA","NA"]
["DCRMM",null,null,null,null,"SI","SI","SI","NA","NA","NA","SI","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","NA","NA"]
["DEQDM",null,null,null,null,"SI","NA","NA","NA","NA","NA","SI","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","NA","SI"]
["DEQMC",null,null,null,null,"SI","NA","NA","NA","NA","NA","SI","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","SI","NA"]
["DEQOT",null,null,null,null,"SI","SI","SI","NA","NA","NA","SI","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","SI","NA"]
["DLAAT-115","DLA",null,null,null,"SI","SI","SI","SI","SI","NA","SI","Conductor","SI",0.9,"vano",100,0.3,"NA",1,"NA","NA","NA"]
["DLAAT-230","DLA",null,null,null,"SI","SI","SI","SI","SI","NA","SI","Conductor","SI",0.9,"vano",60,0.3,"NA",1,"NA","NA","NA"]
["DLABT","DLA",null,null,null,"SI","SI","SI","SI","SI","NA","SI","Conductor","SI",0.9,"vano",30,0.3,"0206170220032403",1,"NA","NA","NA"]
["DLAMT-13,8","DLA",null,null,null,"SI","SI","SI","SI","SI","NA","SI","Conductor","SI",0.9,"vano",45,0.3,"0209200223022603",1,"NA","NA","NA"]
["DLAMT-34,5","DLA",null,null,null,"SI","SI","SI","SI","SI","NA","SI","Conductor","SI",0.9,"vano",45,0.3,"0209200223022603",1,"NA","NA","NA"]
["DLAMT-Otras","DLA",null,null,null,"SI","SI","SI","SI","SI","NA","SI","Conductor","SI",0.9,"vano",45,0.3,"0209200223022603",1,"NA","NA","NA"]
["DLSAT-115","DLS",null,null,null,"SI","SI","SI","NA","SI","NA","SI","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","NA","NA"]
["DLSAT-230","DLS",null,null,null,"SI","SI","SI","NA","SI","NA","SI","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","NA","NA"]
["DLSBT","DLS",null,null,null,"SI","SI","SI","NA","SI","NA","SI","Conductor","SI",0.9,"VolumenZanja",1000,0.5,"020624022703",1,"NA","NA","NA"]
["DLSMT-13,8","DLS",null,null,null,"SI","SI","SI","NA","SI","NA","SI","Conductor","SI",0.9,"VolumenZanja",1000,0.5,"020826043103",1,"NA","NA","NA"]
["DLSMT-34,5","DLS",null,null,null,"SI","SI","SI","NA","SI","NA","SI","NA","SI",0.9,"NA",1000,0.5,"NA",1,"NA","NA","NA"]
["DLSMT-Otras","DLS",null,null,null,"SI","SI","SI","NA","SI","NA","SI","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","NA","NA"]
["DTRAM-115",null,null,null,null,"SI","NA","NA","NA","NA","NA","SI","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","NA","NA"]
["DTRAM-230",null,null,null,null,"SI","NA","NA","NA","NA","NA","SI","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","NA","NA"]
["DTRMB-13,8",null,null,null,null,"SI","SI","SI","NA","NA","NA","SI","CantTrbtOtC","SI",0.9,"NA","NA","NA","02081106",1,"NA","NA","SI"]
["DTRMB-34,5",null,null,null,null,"SI","SI","SI","NA","NA","NA","SI","CantTrbtOtC","SI",0.9,"NA","NA","NA","02081106",1,"NA","NA","SI"]
["DTRMB-Otras",null,null,null,null,"SI","SI","SI","NA","NA","NA","SI","CantTrbtOtC","SI",0.9,"NA","NA","NA","02081106",1,"NA","NA","SI"]
["DTRMM-13,8",null,null,null,null,"SI","NA","NA","NA","NA","NA","SI","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","NA","NA"]
["DTRMM-34,5",null,null,null,null,"SI","NA","NA","NA","NA","NA","SI","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","NA","NA"]
["DTRMM-Otras",null,null,null,null,"SI","NA","NA","NA","NA","NA","SI","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","NA","NA"]
["PEDYM",null,null,null,null,"SI","NA","NA","NA","NA","NA","NA","NA","NA",0.9,"NA","NA","NA","NA",1,"SI","NA","NA"]
["PEQCM",null,null,null,null,"SI","NA","NA","NA","NA","NA","NA","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","SI","NA"]
["PEQCO",null,null,null,null,"SI","NA","NA","NA","NA","NA","NA","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","SI","NA"]
["PEQOT",null,null,null,null,"SI","NA","NA","NA","NA","NA","NA","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","Si","NA"]
["PEQTC",null,null,null,null,"SI","NA","NA","NA","NA","NA","NA","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","NA","NA"]
["PMOBI",null,null,null,null,"SI","NA","NA","NA","NA","NA","NA","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","Si","NA"]
["PPLIN",null,null,null,null,"SI","NA","NA","NA","NA","NA","NA","NA","NA",0.9,"NA","NA","NA","NA",1,"NA","NA","NA"]
["PTERR",null,null,null,null,"SI","NA","NA","NA","NA","NA","NA","m2","Si",0.9,"NA","NA","NA","NA",1,"SI","NA","NA"]

{"sheet":"Parametros","index":1,"n_rows":31,"n_cols":3,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Parámetro","Valor"]
["FechaMin","2021-12-31"]
["FechaMax","2022-06-30"]
["MaterialesMin",0]
["MObraMin",0.01]
["MObraMax",0.99]
["PosteInicio",17]
["PosteFin",19]
["PosteInicioBT",14]
["PosteFinBT",16]
["DLA",50]
["DLS",20]
["CondInicio",11]
["CondFin",15]
["CondInicioBT",8]
["CondFinBT",12]
["ZanjaInicio",18]
["ZanjaFin",21]
["ZanjaInicioBT",15]
["ZanjaFinBT",18]
["CostoTotalMin",100]
["PostesMin",2]
["FactorAsig",0.5]
["m2Inicio",15]
["m2Fin",20]
["m2Min",0,"<="]
["PEDYM",1]
["PTERR",0]
["CantMobPCComOtMin",0,"<="]
["CantTrbtOtCMin",0,">"]
["MDOmin",0]

{"sheet":"Datos","index":2,"n_rows":78,"n_cols":54,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
["Archivo","Hoja","CódigoProyecto","CódigoDescriptivo","Fecha","ÁreaGeográfica","Cant","SumOfMateriales$","SumOfManoObra$","SumOfIngenieria$","SumOfExtras$","SumOfFinancieros$","SumOfDerechos$","SumOfCostoTotal$","FirstOfFila","SumOfATR$","Postes","Conductor","Vano","VolumenZanja","Unidad","m2","CantMobPCComOt","CantTrbtOtC","Cant","m2","Fecha","Materiales","Mobra","CostoTotal","Postes","Conductor","Finv","Inversiones",null,"Condicion","Valor","Rango",null,"Codigo",null,null,null,null,null,null,null,"CostoReferencia","Cantidad","CostoReal","FactorEficienciaPrecio","FactorAsimetria","FactorEficienciaCantidad","CostoEficiente"]
["Edechi Proy con cta 2022 I","AINAP","AINAPBO","AINAPS007A00000000","2022-06-30","BOCAS DEL TORO",null,1371.67,301.10000000000002,null,0,null,null,1672.77,null,0,{"$f":"IF(OR(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D2=0),\"NA\",IF($B2=\"DLABT\",MID($D2,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D2,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D2=0),\"NA\",IF(OR($B2=\"DLABT\",$B2=\"DLSBT\"),MID($D2,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D2,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},{"$f":"IF(Q2=\"NA\",\"NA\",IF(Q2=0,\"SP\",R2/Q2))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D2=0),\"NA\",IF($B2=\"DLSBT\",MID($D2,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D2,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D2=0),\"NA\",MID($D2,m2Inicio+INDIRECT(B2),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D2=0),\"NA\",RIGHT($D2,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D2=0),\"NA\",RIGHT($D2,3)*1)","v":"NA"},{"$f":"IF(OR(AND(W2=\"NA\",X2=\"NA\"),AND(W2=\"NA\",X2>CantTrbtOtCMin),AND(W2>CantTrbtOtCMin,X2=\"NA\")),1,0)","v":1},{"$f":"IF(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V2<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E2<=FechaMin,E2>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H2<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N2=0,0,IF(OR(I2/N2<=MObraMin,I2/N2>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N2<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q2<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R2<=INDIRECT(VLOOKUP(B2,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},{"$f":"Y2*Z2*AA2*AB2*AC2*AD2*MAX(AE2,AF2)","v":1},{"$f":"N2*AG2","v":1672.77},{"$f":"IF(OR(E2<=FechaMin,E2>FechaMax),0,1)","v":1},{"$f":"IF(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ2),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(AJ2=\"NA\",1,IF(AJ2<=AK2*(1+AL2),\"CU\",\"NC\"))","v":1},{"$f":"IF(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D2=0,\"\",VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},{"$f":"IF(OR(MID(AN2,1,2)=\"\",MID(AN2,1,2)=\"NA\"),\"X\",MID(D2,MID(AN2,1,2),MID(AN2,3,2)))","v":"X"},{"$f":"IF(MID(AN2,5,2)=\"\",\"\",MID(D2,MID(AN2,5,2),MID(AN2,7,2)))","v":""},{"$f":"IF(MID(AN2,9,2)=\"\",\"\",MID(D2,MID(AN2,9,2),MID(AN2,11,2)))","v":""},{"$f":"IF(MID(AN2,13,2)=\"\",\"\",MID(D2,MID(AN2,13,2),MID(AN2,15,2)))","v":""},{"$f":"IF(MID(AN2,17,2)=\"\",\"\",MID(D2,MID(AN2,17,2),MID(AN2,19,2)))","v":""},{"$f":"IF(MID(AN2,21,2)=\"\",\"\",MID(D2,MID(AN2,21,2),MID(AN2,23,2)))","v":""},{"$f":"IF(MID(AN2,25,2)=\"\",\"\",MID(D2,MID(AN2,25,2),MID(AN2,27,2)))","v":""},"NA",{"$f":"IF(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW2),FALSE))","v":"NA"},{"$f":"IF(AV2=\"NA\",\"NA\",IF(AW2=0,0,N2/AW2))","v":"NA"},{"$f":"IFERROR(IF(OR(AX2=\"NA\",AM2=\"NC\"),1,IF(AX2<AV2,1,AV2/AX2)),100%)","v":1},{"$f":"IF(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B2,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B2,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B2,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"AH2*AY2*AZ2*BA2","v":1505.4929999999999}]
["Edechi Proy con cta 2022 I","CMEDI","EC-CMEDI-BOCASDELTORO","CMEDIMBSNO815","2022-06-30","Chiriqui",null,29323.39,11448.84,null,0,null,null,40772.230000000003,null,0,{"$f":"IF(OR(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D3=0),\"NA\",IF($B3=\"DLABT\",MID($D3,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D3,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D3=0),\"NA\",IF(OR($B3=\"DLABT\",$B3=\"DLSBT\"),MID($D3,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D3,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},{"$f":"IF(Q3=\"NA\",\"NA\",IF(Q3=0,\"SP\",R3/Q3))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D3=0),\"NA\",IF($B3=\"DLSBT\",MID($D3,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D3,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D3=0),\"NA\",MID($D3,m2Inicio+INDIRECT(B3),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D3=0),\"NA\",RIGHT($D3,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D3=0),\"NA\",RIGHT($D3,3)*1)","v":815},{"$f":"IF(OR(AND(W3=\"NA\",X3=\"NA\"),AND(W3=\"NA\",X3>CantTrbtOtCMin),AND(W3>CantTrbtOtCMin,X3=\"NA\")),1,0)","v":1},{"$f":"IF(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V3<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E3<=FechaMin,E3>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H3<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N3=0,0,IF(OR(I3/N3<=MObraMin,I3/N3>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N3<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q3<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R3<=INDIRECT(VLOOKUP(B3,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},{"$f":"Y3*Z3*AA3*AB3*AC3*AD3*MAX(AE3,AF3)","v":1},{"$f":"N3*AG3","v":40772.230000000003},1,{"$f":"IF(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ3),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(AJ3=\"NA\",1,IF(AJ3<=AK3*(1+AL3),\"CU\",\"NC\"))","v":1},{"$f":"IF(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D3=0,\"\",VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},{"$f":"IF(OR(MID(AN3,1,2)=\"\",MID(AN3,1,2)=\"NA\"),\"X\",MID(D3,MID(AN3,1,2),MID(AN3,3,2)))","v":"X"},{"$f":"IF(MID(AN3,5,2)=\"\",\"\",MID(D3,MID(AN3,5,2),MID(AN3,7,2)))","v":""},{"$f":"IF(MID(AN3,9,2)=\"\",\"\",MID(D3,MID(AN3,9,2),MID(AN3,11,2)))","v":""},{"$f":"IF(MID(AN3,13,2)=\"\",\"\",MID(D3,MID(AN3,13,2),MID(AN3,15,2)))","v":""},{"$f":"IF(MID(AN3,17,2)=\"\",\"\",MID(D3,MID(AN3,17,2),MID(AN3,19,2)))","v":""},{"$f":"IF(MID(AN3,21,2)=\"\",\"\",MID(D3,MID(AN3,21,2),MID(AN3,23,2)))","v":""},{"$f":"IF(MID(AN3,25,2)=\"\",\"\",MID(D3,MID(AN3,25,2),MID(AN3,27,2)))","v":""},"NA",{"$f":"IF(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW3),FALSE))","v":"NA"},{"$f":"IF(AV3=\"NA\",\"NA\",IF(AW3=0,0,N3/AW3))","v":"NA"},{"$f":"AY2","v":1},{"$f":"IF(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B3,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B3,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B3,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"AH3*AY3*AZ3*BA3","v":36695.007000000005}]
["Edechi Proy con cta 2022 I","CMEDI","EC-CMEDI-BOCASDELTORO","CMEDIMBDNO007","2022-06-30","Chiriqui",null,3847.77,102.61,null,0,null,null,3950.38,null,0,{"$f":"IF(OR(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D4=0),\"NA\",IF($B4=\"DLABT\",MID($D4,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D4,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D4=0),\"NA\",IF(OR($B4=\"DLABT\",$B4=\"DLSBT\"),MID($D4,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D4,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D4=0),\"NA\",IF($B4=\"DLSBT\",MID($D4,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D4,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D4=0),\"NA\",MID($D4,m2Inicio+INDIRECT(B4),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D4=0),\"NA\",RIGHT($D4,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D4=0),\"NA\",RIGHT($D4,3)*1)","v":7},1,{"$f":"IF(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V4<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E4<=FechaMin,E4>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H4<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N4=0,0,IF(OR(I4/N4<=MObraMin,I4/N4>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N4<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q4<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R4<=INDIRECT(VLOOKUP(B4,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,3950.38,1,{"$f":"IF(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ4),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D4=0,\"\",VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW4),FALSE))","v":"NA"},"NA",{"$f":"AY3","v":1},{"$f":"IF(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B4,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B4,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B4,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},3555.3420000000001]
["Edechi Proy con cta 2022 I","CMEDI","EC-CMEDI-BOCASDELTORO","CMEDITBDTI002","2022-06-30","Chiriqui",null,2254.0700000000002,96.66,null,0,null,null,2350.73,null,0,{"$f":"IF(OR(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D5=0),\"NA\",IF($B5=\"DLABT\",MID($D5,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D5,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D5=0),\"NA\",IF(OR($B5=\"DLABT\",$B5=\"DLSBT\"),MID($D5,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D5,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D5=0),\"NA\",IF($B5=\"DLSBT\",MID($D5,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D5,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D5=0),\"NA\",MID($D5,m2Inicio+INDIRECT(B5),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D5=0),\"NA\",RIGHT($D5,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D5=0),\"NA\",RIGHT($D5,3)*1)","v":2},1,{"$f":"IF(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V5<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E5<=FechaMin,E5>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H5<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N5=0,0,IF(OR(I5/N5<=MObraMin,I5/N5>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N5<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q5<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R5<=INDIRECT(VLOOKUP(B5,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,2350.73,1,{"$f":"IF(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ5),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D5=0,\"\",VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW5),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B5,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B5,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B5,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},2115.6570000000002]
["Edechi Proy con cta 2022 I","CMEDI","EC-CMEDI-BOCASDELTORO","CMEDITMTTT001","2022-06-30","Chiriqui",null,4092.76,114.9,null,0,null,null,4207.66,null,0,{"$f":"IF(OR(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D6=0),\"NA\",IF($B6=\"DLABT\",MID($D6,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D6,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D6=0),\"NA\",IF(OR($B6=\"DLABT\",$B6=\"DLSBT\"),MID($D6,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D6,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D6=0),\"NA\",IF($B6=\"DLSBT\",MID($D6,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D6,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D6=0),\"NA\",MID($D6,m2Inicio+INDIRECT(B6),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D6=0),\"NA\",RIGHT($D6,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D6=0),\"NA\",RIGHT($D6,3)*1)","v":1},1,{"$f":"IF(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V6<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E6<=FechaMin,E6>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H6<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N6=0,0,IF(OR(I6/N6<=MObraMin,I6/N6>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N6<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q6<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R6<=INDIRECT(VLOOKUP(B6,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,4207.66,1,{"$f":"IF(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ6),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D6=0,\"\",VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW6),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B6,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B6,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},3786.8939999999998]
["Edechi Proy con cta 2022 I","PEQCO","EC-5000-01","PEQCOO0001","2022-06-30","Chiriqui",null,14358.91,0,null,0,null,null,14358.91,null,0,{"$f":"IF(OR(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D7=0),\"NA\",IF($B7=\"DLABT\",MID($D7,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D7,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D7=0),\"NA\",IF(OR($B7=\"DLABT\",$B7=\"DLSBT\"),MID($D7,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D7,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D7=0),\"NA\",IF($B7=\"DLSBT\",MID($D7,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D7,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D7=0),\"NA\",MID($D7,m2Inicio+INDIRECT(B7),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D7=0),\"NA\",RIGHT($D7,4)*1)","v":1},{"$f":"IF(OR(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D7=0),\"NA\",RIGHT($D7,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V7<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E7<=FechaMin,E7>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H7<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N7=0,0,IF(OR(I7/N7<=MObraMin,I7/N7>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N7<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q7<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R7<=INDIRECT(VLOOKUP(B7,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,14358.91,1,{"$f":"IF(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ7),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D7=0,\"\",VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW7),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B7,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B7,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},12923.019]
["Edechi Proy con cta 2022 I","PPLIN","EC-1500-03","PPLINAI","2022-06-30","Chiriqui",null,130089.76,0,null,0,null,null,130089.76,null,0,{"$f":"IF(OR(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D8=0),\"NA\",IF($B8=\"DLABT\",MID($D8,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D8,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D8=0),\"NA\",IF(OR($B8=\"DLABT\",$B8=\"DLSBT\"),MID($D8,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D8,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D8=0),\"NA\",IF($B8=\"DLSBT\",MID($D8,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D8,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D8=0),\"NA\",MID($D8,m2Inicio+INDIRECT(B8),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D8=0),\"NA\",RIGHT($D8,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D8=0),\"NA\",RIGHT($D8,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V8<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E8<=FechaMin,E8>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H8<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N8=0,0,IF(OR(I8/N8<=MObraMin,I8/N8>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N8<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q8<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R8<=INDIRECT(VLOOKUP(B8,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,130089.76,1,{"$f":"IF(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ8),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D8=0,\"\",VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW8),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B8,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B8,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B8,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},117080.784]
["Edechi Proy con cta 2022 I","AINAP","AINAPCM","AINAPS010A00000000","2022-06-30","CHIRIQUI",null,1959.53,430.14,null,0,null,null,2389.67,null,0,{"$f":"IF(OR(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D9=0),\"NA\",IF($B9=\"DLABT\",MID($D9,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D9,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D9=0),\"NA\",IF(OR($B9=\"DLABT\",$B9=\"DLSBT\"),MID($D9,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D9,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D9=0),\"NA\",IF($B9=\"DLSBT\",MID($D9,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D9,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D9=0),\"NA\",MID($D9,m2Inicio+INDIRECT(B9),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D9=0),\"NA\",RIGHT($D9,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D9=0),\"NA\",RIGHT($D9,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V9<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E9<=FechaMin,E9>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H9<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N9=0,0,IF(OR(I9/N9<=MObraMin,I9/N9>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N9<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q9<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R9<=INDIRECT(VLOOKUP(B9,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,2389.67,1,{"$f":"IF(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ9),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D9=0,\"\",VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW9),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B9,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B9,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B9,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},2150.703]
["Edechi Proy con cta 2022 I","AINAP","AINAPCH","AINAPS199A00000000","2022-06-30","CHIRIQUI",null,38994.730000000003,8559.82,null,0,null,null,47554.55,null,0,{"$f":"IF(OR(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D10=0),\"NA\",IF($B10=\"DLABT\",MID($D10,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D10,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D10=0),\"NA\",IF(OR($B10=\"DLABT\",$B10=\"DLSBT\"),MID($D10,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D10,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D10=0),\"NA\",IF($B10=\"DLSBT\",MID($D10,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D10,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D10=0),\"NA\",MID($D10,m2Inicio+INDIRECT(B10),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D10=0),\"NA\",RIGHT($D10,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D10=0),\"NA\",RIGHT($D10,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V10<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E10<=FechaMin,E10>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H10<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N10=0,0,IF(OR(I10/N10<=MObraMin,I10/N10>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N10<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q10<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R10<=INDIRECT(VLOOKUP(B10,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,47554.55,1,{"$f":"IF(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ10),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D10=0,\"\",VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW10),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B10,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B10,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B10,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},42799.095000000001]
["Edechi Proy con cta 2022 I","DACBT","DACBTBO","DACBTAM3ALA00640122240","2022-06-30","BOCAS DEL TORO",null,15204.87,8605.94,null,0,null,null,23810.81,null,0,{"$f":"IF(OR(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D11=0),\"NA\",IF($B11=\"DLABT\",MID($D11,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D11,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D11=0),\"NA\",IF(OR($B11=\"DLABT\",$B11=\"DLSBT\"),MID($D11,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D11,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D11=0),\"NA\",IF($B11=\"DLSBT\",MID($D11,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D11,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D11=0),\"NA\",MID($D11,m2Inicio+INDIRECT(B11),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D11=0),\"NA\",RIGHT($D11,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D11=0),\"NA\",RIGHT($D11,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V11<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E11<=FechaMin,E11>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H11<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N11=0,0,IF(OR(I11/N11<=MObraMin,I11/N11>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N11<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q11<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R11<=INDIRECT(VLOOKUP(B11,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,23810.81,1,{"$f":"IF(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ11),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D11=0,\"\",VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW11),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B11,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B11,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B11,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},21429.729000000003]
["Edechi Proy con cta 2022 I","PEQCO","EC-5000-02","PEQCOO0001","2022-06-30","Chiriqui",null,166360.99,0,null,0,null,null,166360.99,null,0,{"$f":"IF(OR(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D12=0),\"NA\",IF($B12=\"DLABT\",MID($D12,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D12,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D12=0),\"NA\",IF(OR($B12=\"DLABT\",$B12=\"DLSBT\"),MID($D12,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D12,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D12=0),\"NA\",IF($B12=\"DLSBT\",MID($D12,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D12,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D12=0),\"NA\",MID($D12,m2Inicio+INDIRECT(B12),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D12=0),\"NA\",RIGHT($D12,4)*1)","v":1},{"$f":"IF(OR(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D12=0),\"NA\",RIGHT($D12,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V12<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E12<=FechaMin,E12>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H12<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N12=0,0,IF(OR(I12/N12<=MObraMin,I12/N12>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N12<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q12<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R12<=INDIRECT(VLOOKUP(B12,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,166360.99,1,{"$f":"IF(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ12),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D12=0,\"\",VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW12),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B12,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B12,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B12,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},149724.891]
["Edechi Proy con cta 2022 I","DACBT","DACBTCH","DACBTAM3ALA00699939149","2022-06-30","CHIRIQUI",null,34719.31,19651.080000000002,null,0,null,null,54370.39,null,0,{"$f":"IF(OR(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D13=0),\"NA\",IF($B13=\"DLABT\",MID($D13,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D13,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D13=0),\"NA\",IF(OR($B13=\"DLABT\",$B13=\"DLSBT\"),MID($D13,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D13,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D13=0),\"NA\",IF($B13=\"DLSBT\",MID($D13,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D13,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D13=0),\"NA\",MID($D13,m2Inicio+INDIRECT(B13),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D13=0),\"NA\",RIGHT($D13,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D13=0),\"NA\",RIGHT($D13,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V13<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E13<=FechaMin,E13>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H13<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N13=0,0,IF(OR(I13/N13<=MObraMin,I13/N13>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N13<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q13<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R13<=INDIRECT(VLOOKUP(B13,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,54370.39,1,{"$f":"IF(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ13),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D13=0,\"\",VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW13),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B13,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B13,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B13,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},48933.351000000002]
["Edechi Proy con cta 2022 I","DACBT","DACBTCH","DACBTAM3ALA00699939149","2022-06-30","CHIRIQUI",null,34719.31,19651.080000000002,null,0,null,null,54370.39,null,0,{"$f":"IF(OR(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D14=0),\"NA\",IF($B14=\"DLABT\",MID($D14,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D14,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D14=0),\"NA\",IF(OR($B14=\"DLABT\",$B14=\"DLSBT\"),MID($D14,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D14,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D14=0),\"NA\",IF($B14=\"DLSBT\",MID($D14,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D14,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D14=0),\"NA\",MID($D14,m2Inicio+INDIRECT(B14),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D14=0),\"NA\",RIGHT($D14,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D14=0),\"NA\",RIGHT($D14,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V14<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E14<=FechaMin,E14>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H14<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N14=0,0,IF(OR(I14/N14<=MObraMin,I14/N14>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N14<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q14<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R14<=INDIRECT(VLOOKUP(B14,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,54370.39,1,{"$f":"IF(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ14),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D14=0,\"\",VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW14),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B14,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B14,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B14,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},48933.351000000002]
["Edechi Proy con cta 2022 I","DACBT","DACBTCH","DACBTAM3ALA00618307171","2022-06-30","CHIRIQUI",null,6359.99,3599.75,null,0,null,null,9959.74,null,0,{"$f":"IF(OR(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D15=0),\"NA\",IF($B15=\"DLABT\",MID($D15,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D15,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D15=0),\"NA\",IF(OR($B15=\"DLABT\",$B15=\"DLSBT\"),MID($D15,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D15,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D15=0),\"NA\",IF($B15=\"DLSBT\",MID($D15,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D15,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D15=0),\"NA\",MID($D15,m2Inicio+INDIRECT(B15),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D15=0),\"NA\",RIGHT($D15,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D15=0),\"NA\",RIGHT($D15,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V15<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E15<=FechaMin,E15>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H15<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N15=0,0,IF(OR(I15/N15<=MObraMin,I15/N15>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N15<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q15<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R15<=INDIRECT(VLOOKUP(B15,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,9959.74,1,{"$f":"IF(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ15),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D15=0,\"\",VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW15),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B15,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B15,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B15,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},8963.7659999999996]
["Edechi Proy con cta 2022 I","PPLIN","EC-1500-01","PPLINAI","2022-06-30","Chiriqui",null,33868.699999999997,0,null,0,null,null,33868.699999999997,null,0,{"$f":"IF(OR(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D16=0),\"NA\",IF($B16=\"DLABT\",MID($D16,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D16,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D16=0),\"NA\",IF(OR($B16=\"DLABT\",$B16=\"DLSBT\"),MID($D16,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D16,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D16=0),\"NA\",IF($B16=\"DLSBT\",MID($D16,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D16,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D16=0),\"NA\",MID($D16,m2Inicio+INDIRECT(B16),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D16=0),\"NA\",RIGHT($D16,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D16=0),\"NA\",RIGHT($D16,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V16<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E16<=FechaMin,E16>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H16<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N16=0,0,IF(OR(I16/N16<=MObraMin,I16/N16>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N16<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q16<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R16<=INDIRECT(VLOOKUP(B16,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,33868.699999999997,1,{"$f":"IF(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ16),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D16=0,\"\",VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW16),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B16,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B16,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B16,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},30481.829999999998]
["Edechi Proy con cta 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTM100551P011HOC2ALA006","2022-06-30","Chiriqui",null,15087.59,9767.43,null,0,null,null,24935.1,null,0,{"$f":"IF(OR(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D17=0),\"NA\",IF($B17=\"DLABT\",MID($D17,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D17,PosteInicio,PosteFin-PosteInicio+1)*1))","v":11},{"$f":"IF(OR(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D17=0),\"NA\",IF(OR($B17=\"DLABT\",$B17=\"DLSBT\"),MID($D17,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D17,CondInicio,CondFin-CondInicio+1)*1))","v":551},50.090909090909093,{"$f":"IF(OR(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D17=0),\"NA\",IF($B17=\"DLSBT\",MID($D17,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D17,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D17=0),\"NA\",MID($D17,m2Inicio+INDIRECT(B17),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D17=0),\"NA\",RIGHT($D17,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D17=0),\"NA\",RIGHT($D17,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V17<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E17<=FechaMin,E17>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H17<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N17=0,0,IF(OR(I17/N17<=MObraMin,I17/N17>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N17<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q17<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R17<=INDIRECT(VLOOKUP(B17,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,24935.1,1,{"$f":"IF(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ17),FALSE))","v":50.090909090909093},{"$f":"IF(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":30},{"$f":"IF(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},"NC",{"$f":"IF(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D17=0,\"\",VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"0206170220032403"},"LABTM1","HO","2AL","006","","","","NA",{"$f":"IF(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW17),FALSE))","v":551},"NA",1,{"$f":"IF(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B17,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B17,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B17,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},22441.59]
["Edechi Proy con cta 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTM119620P392HOC3ALA002","2022-06-30","Chiriqui",null,317061.21999999997,205259.55,null,0,null,null,524003.61,null,0,{"$f":"IF(OR(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D18=0),\"NA\",IF($B18=\"DLABT\",MID($D18,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D18,PosteInicio,PosteFin-PosteInicio+1)*1))","v":392},{"$f":"IF(OR(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D18=0),\"NA\",IF(OR($B18=\"DLABT\",$B18=\"DLSBT\"),MID($D18,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D18,CondInicio,CondFin-CondInicio+1)*1))","v":19620},50.051020408163268,{"$f":"IF(OR(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D18=0),\"NA\",IF($B18=\"DLSBT\",MID($D18,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D18,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D18=0),\"NA\",MID($D18,m2Inicio+INDIRECT(B18),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D18=0),\"NA\",RIGHT($D18,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D18=0),\"NA\",RIGHT($D18,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V18<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E18<=FechaMin,E18>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H18<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N18=0,0,IF(OR(I18/N18<=MObraMin,I18/N18>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N18<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q18<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R18<=INDIRECT(VLOOKUP(B18,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,524003.61,1,{"$f":"IF(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ18),FALSE))","v":50.051020408163268},{"$f":"IF(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":30},{"$f":"IF(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},"NC",{"$f":"IF(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D18=0,\"\",VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"0206170220032403"},"LABTM1","HO","3AL","002","","","","NA",{"$f":"IF(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW18),FALSE))","v":19620},"NA",1,{"$f":"IF(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B18,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B18,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B18,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},471603.24900000001]
["Edechi Proy con cta 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTM109458P189HOC3ALA006","2022-06-30","Chiriqui",null,254727.13,164905.60999999999,null,0,null,null,420984.73,null,0,{"$f":"IF(OR(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D19=0),\"NA\",IF($B19=\"DLABT\",MID($D19,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D19,PosteInicio,PosteFin-PosteInicio+1)*1))","v":189},{"$f":"IF(OR(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D19=0),\"NA\",IF(OR($B19=\"DLABT\",$B19=\"DLSBT\"),MID($D19,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D19,CondInicio,CondFin-CondInicio+1)*1))","v":9458},50.042328042328045,{"$f":"IF(OR(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D19=0),\"NA\",IF($B19=\"DLSBT\",MID($D19,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D19,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D19=0),\"NA\",MID($D19,m2Inicio+INDIRECT(B19),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D19=0),\"NA\",RIGHT($D19,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D19=0),\"NA\",RIGHT($D19,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V19<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E19<=FechaMin,E19>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H19<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N19=0,0,IF(OR(I19/N19<=MObraMin,I19/N19>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N19<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q19<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R19<=INDIRECT(VLOOKUP(B19,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,420984.73,1,{"$f":"IF(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ19),FALSE))","v":50.042328042328045},{"$f":"IF(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":30},{"$f":"IF(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},"NC",{"$f":"IF(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D19=0,\"\",VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"0206170220032403"},"LABTM1","HO","3AL","006","","","","NA",{"$f":"IF(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW19),FALSE))","v":9458},"NA",1,{"$f":"IF(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B19,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B19,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B19,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},378886.25699999998]
["Edechi Proy con cta 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTM126837P536HOC3ALA1/0","2022-06-30","Chiriqui",null,426198.41,275912.94,null,0,null,null,704373.44,null,0,{"$f":"IF(OR(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D20=0),\"NA\",IF($B20=\"DLABT\",MID($D20,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D20,PosteInicio,PosteFin-PosteInicio+1)*1))","v":536},{"$f":"IF(OR(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D20=0),\"NA\",IF(OR($B20=\"DLABT\",$B20=\"DLSBT\"),MID($D20,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D20,CondInicio,CondFin-CondInicio+1)*1))","v":26837},50.069029850746269,{"$f":"IF(OR(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D20=0),\"NA\",IF($B20=\"DLSBT\",MID($D20,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D20,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D20=0),\"NA\",MID($D20,m2Inicio+INDIRECT(B20),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D20=0),\"NA\",RIGHT($D20,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D20=0),\"NA\",RIGHT($D20,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V20<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E20<=FechaMin,E20>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H20<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N20=0,0,IF(OR(I20/N20<=MObraMin,I20/N20>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N20<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q20<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R20<=INDIRECT(VLOOKUP(B20,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,704373.44,1,{"$f":"IF(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ20),FALSE))","v":50.069029850746269},{"$f":"IF(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":30},{"$f":"IF(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},"NC",{"$f":"IF(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D20=0,\"\",VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"0206170220032403"},"LABTM1","HO","3AL","1/0","","","","NA",{"$f":"IF(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW20),FALSE))","v":26837},"NA",1,{"$f":"IF(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B20,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B20,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B20,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},633936.09600000002]
["Edechi Proy con cta 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTM100591P011HOC3ALA4/0","2022-06-30","Chiriqui",null,31961.17,20691.07,null,0,null,null,52821.88,null,0,{"$f":"IF(OR(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D21=0),\"NA\",IF($B21=\"DLABT\",MID($D21,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D21,PosteInicio,PosteFin-PosteInicio+1)*1))","v":11},{"$f":"IF(OR(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D21=0),\"NA\",IF(OR($B21=\"DLABT\",$B21=\"DLSBT\"),MID($D21,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D21,CondInicio,CondFin-CondInicio+1)*1))","v":591},53.727272727272727,{"$f":"IF(OR(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D21=0),\"NA\",IF($B21=\"DLSBT\",MID($D21,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D21,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D21=0),\"NA\",MID($D21,m2Inicio+INDIRECT(B21),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D21=0),\"NA\",RIGHT($D21,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D21=0),\"NA\",RIGHT($D21,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V21<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E21<=FechaMin,E21>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H21<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N21=0,0,IF(OR(I21/N21<=MObraMin,I21/N21>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N21<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q21<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R21<=INDIRECT(VLOOKUP(B21,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,52821.88,1,{"$f":"IF(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ21),FALSE))","v":53.727272727272727},{"$f":"IF(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":30},{"$f":"IF(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},"NC",{"$f":"IF(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D21=0,\"\",VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"0206170220032403"},"LABTM1","HO","3AL","4/0","","","","NA",{"$f":"IF(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW21),FALSE))","v":591},"NA",1,{"$f":"IF(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B21,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B21,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B21,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},47539.691999999995]
["Edechi Proy con cta 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTT100163P003HOC4ALA1/0","2022-06-30","Chiriqui",null,2652.93,1717.46,null,0,null,null,4384.47,null,0,{"$f":"IF(OR(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D22=0),\"NA\",IF($B22=\"DLABT\",MID($D22,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D22,PosteInicio,PosteFin-PosteInicio+1)*1))","v":3},{"$f":"IF(OR(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D22=0),\"NA\",IF(OR($B22=\"DLABT\",$B22=\"DLSBT\"),MID($D22,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D22,CondInicio,CondFin-CondInicio+1)*1))","v":163},54.333333333333336,{"$f":"IF(OR(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D22=0),\"NA\",IF($B22=\"DLSBT\",MID($D22,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D22,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D22=0),\"NA\",MID($D22,m2Inicio+INDIRECT(B22),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D22=0),\"NA\",RIGHT($D22,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D22=0),\"NA\",RIGHT($D22,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V22<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E22<=FechaMin,E22>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H22<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N22=0,0,IF(OR(I22/N22<=MObraMin,I22/N22>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N22<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q22<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R22<=INDIRECT(VLOOKUP(B22,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,4384.47,1,{"$f":"IF(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ22),FALSE))","v":54.333333333333336},{"$f":"IF(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":30},{"$f":"IF(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},"NC",{"$f":"IF(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D22=0,\"\",VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"0206170220032403"},"LABTT1","HO","4AL","1/0","","","","NA",{"$f":"IF(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW22),FALSE))","v":163},"NA",1,{"$f":"IF(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B22,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B22,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B22,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},3946.0230000000001]
["Edechi Proy con cta 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTT100181P003HOC4ALA4/0","2022-06-30","Chiriqui",null,4435.25,2871.3,null,0,null,null,7330.09,null,0,{"$f":"IF(OR(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D23=0),\"NA\",IF($B23=\"DLABT\",MID($D23,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D23,PosteInicio,PosteFin-PosteInicio+1)*1))","v":3},{"$f":"IF(OR(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D23=0),\"NA\",IF(OR($B23=\"DLABT\",$B23=\"DLSBT\"),MID($D23,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D23,CondInicio,CondFin-CondInicio+1)*1))","v":181},60.333333333333336,{"$f":"IF(OR(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D23=0),\"NA\",IF($B23=\"DLSBT\",MID($D23,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D23,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D23=0),\"NA\",MID($D23,m2Inicio+INDIRECT(B23),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D23=0),\"NA\",RIGHT($D23,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D23=0),\"NA\",RIGHT($D23,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V23<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E23<=FechaMin,E23>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H23<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N23=0,0,IF(OR(I23/N23<=MObraMin,I23/N23>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N23<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q23<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R23<=INDIRECT(VLOOKUP(B23,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,7330.09,1,{"$f":"IF(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ23),FALSE))","v":60.333333333333336},{"$f":"IF(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":30},{"$f":"IF(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},"NC",{"$f":"IF(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D23=0,\"\",VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"0206170220032403"},"LABTT1","HO","4AL","4/0","","","","NA",{"$f":"IF(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW23),FALSE))","v":181},"NA",1,{"$f":"IF(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B23,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B23,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B23,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},6597.0810000000001]
["Edechi Proy con cta 2022 I","DLAMT-13,8","GRALNVOSUMCALARQ","DLAMT138M114233P2858MCHOA1/0","2022-06-30","Chiriqui",null,393484.02,289496.44,null,0,null,null,683438.21,null,0,{"$f":"IF(OR(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D24=0),\"NA\",IF($B24=\"DLABT\",MID($D24,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D24,PosteInicio,PosteFin-PosteInicio+1)*1))","v":285},{"$f":"IF(OR(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D24=0),\"NA\",IF(OR($B24=\"DLABT\",$B24=\"DLSBT\"),MID($D24,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D24,CondInicio,CondFin-CondInicio+1)*1))","v":14233},49.940350877192984,{"$f":"IF(OR(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D24=0),\"NA\",IF($B24=\"DLSBT\",MID($D24,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D24,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D24=0),\"NA\",MID($D24,m2Inicio+INDIRECT(B24),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D24=0),\"NA\",RIGHT($D24,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D24=0),\"NA\",RIGHT($D24,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V24<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E24<=FechaMin,E24>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H24<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N24=0,0,IF(OR(I24/N24<=MObraMin,I24/N24>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N24<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q24<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R24<=INDIRECT(VLOOKUP(B24,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,683438.21,1,{"$f":"IF(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ24),FALSE))","v":49.940350877192984},{"$f":"IF(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":45},{"$f":"IF(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},"CU",{"$f":"IF(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D24=0,\"\",VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"0209200223022603"},"LAMT138M1","8M","HO","1/0","","","","NA",{"$f":"IF(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW24),FALSE))","v":14233},"NA",1,{"$f":"IF(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B24,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B24,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B24,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},615094.38899999997]
["Edechi Proy con cta 2022 I","DLAMT-13,8","GRALNVOSUMCALARQ","DLAMT138T101348P0278TCHOA1/0","2022-06-30","Chiriqui",null,34530.03,25404.639999999999,null,0,null,null,59974.84,null,0,{"$f":"IF(OR(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D25=0),\"NA\",IF($B25=\"DLABT\",MID($D25,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D25,PosteInicio,PosteFin-PosteInicio+1)*1))","v":27},{"$f":"IF(OR(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D25=0),\"NA\",IF(OR($B25=\"DLABT\",$B25=\"DLSBT\"),MID($D25,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D25,CondInicio,CondFin-CondInicio+1)*1))","v":1348},49.925925925925924,{"$f":"IF(OR(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D25=0),\"NA\",IF($B25=\"DLSBT\",MID($D25,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D25,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D25=0),\"NA\",MID($D25,m2Inicio+INDIRECT(B25),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D25=0),\"NA\",RIGHT($D25,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D25=0),\"NA\",RIGHT($D25,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V25<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E25<=FechaMin,E25>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H25<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N25=0,0,IF(OR(I25/N25<=MObraMin,I25/N25>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N25<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q25<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R25<=INDIRECT(VLOOKUP(B25,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,59974.84,1,{"$f":"IF(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ25),FALSE))","v":49.925925925925924},{"$f":"IF(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":45},{"$f":"IF(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},"CU",{"$f":"IF(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D25=0,\"\",VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"0209200223022603"},"LAMT138T1","8T","HO","1/0","","","","NA",{"$f":"IF(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW25),FALSE))","v":1348},"NA",1,{"$f":"IF(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B25,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B25,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B25,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},53977.356]
["Edechi Proy con cta 2022 I","DLAMT-13,8","GRALNVOSUMCALARQ","DLAMT138T100171P0038TCHOA477","2022-06-30","Chiriqui",null,24954.43,18359.62,null,0,null,null,43343.08,null,0,{"$f":"IF(OR(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D26=0),\"NA\",IF($B26=\"DLABT\",MID($D26,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D26,PosteInicio,PosteFin-PosteInicio+1)*1))","v":3},{"$f":"IF(OR(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D26=0),\"NA\",IF(OR($B26=\"DLABT\",$B26=\"DLSBT\"),MID($D26,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D26,CondInicio,CondFin-CondInicio+1)*1))","v":171},57,{"$f":"IF(OR(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D26=0),\"NA\",IF($B26=\"DLSBT\",MID($D26,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D26,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D26=0),\"NA\",MID($D26,m2Inicio+INDIRECT(B26),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D26=0),\"NA\",RIGHT($D26,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D26=0),\"NA\",RIGHT($D26,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V26<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E26<=FechaMin,E26>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H26<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N26=0,0,IF(OR(I26/N26<=MObraMin,I26/N26>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N26<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q26<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R26<=INDIRECT(VLOOKUP(B26,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,43343.08,1,{"$f":"IF(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ26),FALSE))","v":57},{"$f":"IF(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":45},{"$f":"IF(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},"CU",{"$f":"IF(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D26=0,\"\",VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"0209200223022603"},"LAMT138T1","8T","HO","477","","","","NA",{"$f":"IF(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW26),FALSE))","v":171},"NA",1,{"$f":"IF(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B26,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B26,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B26,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},39008.772000000004]
["Edechi Proy con cta 2022 I","DLAMT-34,5","GRALNVOSUMCALARQ","DLAMT345M119348P3875MCHOA1/0","2022-06-30","Chiriqui",null,393403.77,255773.85,null,0,null,null,656667.05000000005,null,0,{"$f":"IF(OR(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D27=0),\"NA\",IF($B27=\"DLABT\",MID($D27,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D27,PosteInicio,PosteFin-PosteInicio+1)*1))","v":387},{"$f":"IF(OR(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D27=0),\"NA\",IF(OR($B27=\"DLABT\",$B27=\"DLSBT\"),MID($D27,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D27,CondInicio,CondFin-CondInicio+1)*1))","v":19348},49.99483204134367,{"$f":"IF(OR(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D27=0),\"NA\",IF($B27=\"DLSBT\",MID($D27,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D27,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D27=0),\"NA\",MID($D27,m2Inicio+INDIRECT(B27),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D27=0),\"NA\",RIGHT($D27,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D27=0),\"NA\",RIGHT($D27,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V27<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E27<=FechaMin,E27>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H27<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N27=0,0,IF(OR(I27/N27<=MObraMin,I27/N27>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N27<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q27<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R27<=INDIRECT(VLOOKUP(B27,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,656667.05000000005,1,{"$f":"IF(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ27),FALSE))","v":49.99483204134367},{"$f":"IF(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":45},{"$f":"IF(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},"CU",{"$f":"IF(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D27=0,\"\",VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"0209200223022603"},"LAMT345M1","5M","HO","1/0","","","","NA",{"$f":"IF(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW27),FALSE))","v":19348},"NA",1,{"$f":"IF(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B27,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B27,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B27,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},591000.34500000009]
["Edechi Proy con cta 2022 I","DLAMT-34,5","GRALNVOSUMCALARQ","DLAMT345T106459P1295TCHOA1/0","2022-06-30","Chiriqui",null,153462.66,99774.68,null,0,null,null,256158.89,null,0,{"$f":"IF(OR(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D28=0),\"NA\",IF($B28=\"DLABT\",MID($D28,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D28,PosteInicio,PosteFin-PosteInicio+1)*1))","v":129},{"$f":"IF(OR(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D28=0),\"NA\",IF(OR($B28=\"DLABT\",$B28=\"DLSBT\"),MID($D28,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D28,CondInicio,CondFin-CondInicio+1)*1))","v":6459},50.069767441860463,{"$f":"IF(OR(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D28=0),\"NA\",IF($B28=\"DLSBT\",MID($D28,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D28,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D28=0),\"NA\",MID($D28,m2Inicio+INDIRECT(B28),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D28=0),\"NA\",RIGHT($D28,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D28=0),\"NA\",RIGHT($D28,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V28<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E28<=FechaMin,E28>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H28<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N28=0,0,IF(OR(I28/N28<=MObraMin,I28/N28>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N28<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q28<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R28<=INDIRECT(VLOOKUP(B28,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,256158.89,1,{"$f":"IF(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ28),FALSE))","v":50.069767441860463},{"$f":"IF(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":45},{"$f":"IF(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},"CU",{"$f":"IF(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D28=0,\"\",VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"0209200223022603"},"LAMT345T1","5T","HO","1/0","","","","NA",{"$f":"IF(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW28),FALSE))","v":6459},"NA",1,{"$f":"IF(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B28,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B28,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B28,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},230543.00100000002]
["Edechi Proy con cta 2022 I","DLAMT-34,5","GRALNVOSUMCALARQ","DLAMT345T100187P0045TCHOA266","2022-06-30","Chiriqui",null,4917.62,3197.22,null,0,null,null,8208.4599999999991,null,0,{"$f":"IF(OR(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D29=0),\"NA\",IF($B29=\"DLABT\",MID($D29,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D29,PosteInicio,PosteFin-PosteInicio+1)*1))","v":4},{"$f":"IF(OR(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D29=0),\"NA\",IF(OR($B29=\"DLABT\",$B29=\"DLSBT\"),MID($D29,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D29,CondInicio,CondFin-CondInicio+1)*1))","v":187},46.75,{"$f":"IF(OR(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D29=0),\"NA\",IF($B29=\"DLSBT\",MID($D29,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D29,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D29=0),\"NA\",MID($D29,m2Inicio+INDIRECT(B29),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D29=0),\"NA\",RIGHT($D29,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D29=0),\"NA\",RIGHT($D29,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V29<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E29<=FechaMin,E29>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H29<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N29=0,0,IF(OR(I29/N29<=MObraMin,I29/N29>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N29<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q29<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R29<=INDIRECT(VLOOKUP(B29,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,8208.4599999999991,1,{"$f":"IF(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ29),FALSE))","v":46.75},{"$f":"IF(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":45},{"$f":"IF(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},"CU",{"$f":"IF(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D29=0,\"\",VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"0209200223022603"},"LAMT345T1","5T","HO","266","","","","NA",{"$f":"IF(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW29),FALSE))","v":187},"NA",1,{"$f":"IF(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B29,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B29,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B29,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},7387.6139999999996]
["Edechi Proy con cta 2022 I","DLAMT-34,5","GRALNVOSUMCALARQ","DLAMT345T100436P0095TCHOA477","2022-06-30","Chiriqui",null,14908.75,9693.02,null,0,null,null,24885.599999999999,null,0,{"$f":"IF(OR(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D30=0),\"NA\",IF($B30=\"DLABT\",MID($D30,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D30,PosteInicio,PosteFin-PosteInicio+1)*1))","v":9},{"$f":"IF(OR(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D30=0),\"NA\",IF(OR($B30=\"DLABT\",$B30=\"DLSBT\"),MID($D30,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D30,CondInicio,CondFin-CondInicio+1)*1))","v":436},48.444444444444443,{"$f":"IF(OR(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D30=0),\"NA\",IF($B30=\"DLSBT\",MID($D30,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D30,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D30=0),\"NA\",MID($D30,m2Inicio+INDIRECT(B30),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D30=0),\"NA\",RIGHT($D30,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D30=0),\"NA\",RIGHT($D30,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V30<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E30<=FechaMin,E30>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H30<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N30=0,0,IF(OR(I30/N30<=MObraMin,I30/N30>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N30<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q30<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R30<=INDIRECT(VLOOKUP(B30,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,24885.599999999999,1,{"$f":"IF(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ30),FALSE))","v":48.444444444444443},{"$f":"IF(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":45},{"$f":"IF(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},"CU",{"$f":"IF(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D30=0,\"\",VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"0209200223022603"},"LAMT345T1","5T","HO","477","","","","NA",{"$f":"IF(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW30),FALSE))","v":436},"NA",1,{"$f":"IF(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B30,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B30,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B30,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},22397.040000000001]
["Edechi Proy con cta 2022 I","DLSBT","GRALNVOSUMCALARQ","DLSBTM100840ZB0150B02C4ALA002","2022-06-30","Chiriqui",null,35028.18,45670.239999999998,null,0,null,null,81181.03,null,0,{"$f":"IF(OR(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D31=0),\"NA\",IF($B31=\"DLABT\",MID($D31,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D31,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D31=0),\"NA\",IF(OR($B31=\"DLABT\",$B31=\"DLSBT\"),MID($D31,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D31,CondInicio,CondFin-CondInicio+1)*1))","v":840},"NA",{"$f":"IF(OR(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D31=0),\"NA\",IF($B31=\"DLSBT\",MID($D31,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D31,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D31=0),\"NA\",MID($D31,m2Inicio+INDIRECT(B31),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D31=0),\"NA\",RIGHT($D31,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D31=0),\"NA\",RIGHT($D31,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V31<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E31<=FechaMin,E31>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H31<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N31=0,0,IF(OR(I31/N31<=MObraMin,I31/N31>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N31<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q31<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R31<=INDIRECT(VLOOKUP(B31,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,81181.03,1,{"$f":"IF(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ31),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1000},{"$f":"IF(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.5},1,{"$f":"IF(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D31=0,\"\",VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"020624022703"},"LSBTM1","AL","002","","","","","NA",{"$f":"IF(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW31),FALSE))","v":840},"NA",1,{"$f":"IF(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B31,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B31,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B31,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},73062.926999999996]
["Edechi Proy con cta 2022 I","DLSBT","GRALNVOSUMCALARQ","DLSBTM100132ZB0150B02C4ALA006","2022-06-30","Chiriqui",null,5572.58,7265.61,null,0,null,null,12914.97,null,0,{"$f":"IF(OR(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D32=0),\"NA\",IF($B32=\"DLABT\",MID($D32,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D32,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D32=0),\"NA\",IF(OR($B32=\"DLABT\",$B32=\"DLSBT\"),MID($D32,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D32,CondInicio,CondFin-CondInicio+1)*1))","v":132},"NA",{"$f":"IF(OR(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D32=0),\"NA\",IF($B32=\"DLSBT\",MID($D32,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D32,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D32=0),\"NA\",MID($D32,m2Inicio+INDIRECT(B32),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D32=0),\"NA\",RIGHT($D32,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D32=0),\"NA\",RIGHT($D32,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V32<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E32<=FechaMin,E32>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H32<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N32=0,0,IF(OR(I32/N32<=MObraMin,I32/N32>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N32<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q32<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R32<=INDIRECT(VLOOKUP(B32,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,12914.97,1,{"$f":"IF(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ32),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1000},{"$f":"IF(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.5},1,{"$f":"IF(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D32=0,\"\",VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"020624022703"},"LSBTM1","AL","006","","","","","NA",{"$f":"IF(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW32),FALSE))","v":132},"NA",1,{"$f":"IF(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B32,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B32,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B32,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},11623.473]
["Edechi Proy con cta 2022 I","DLSBT","GRALNVOSUMCALARQ","DLSBTM100216ZB0150B02C4ALA1/0","2022-06-30","Chiriqui",null,8519.85,11108.3,null,0,null,null,19745.53,null,0,{"$f":"IF(OR(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D33=0),\"NA\",IF($B33=\"DLABT\",MID($D33,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D33,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D33=0),\"NA\",IF(OR($B33=\"DLABT\",$B33=\"DLSBT\"),MID($D33,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D33,CondInicio,CondFin-CondInicio+1)*1))","v":216},"NA",{"$f":"IF(OR(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D33=0),\"NA\",IF($B33=\"DLSBT\",MID($D33,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D33,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D33=0),\"NA\",MID($D33,m2Inicio+INDIRECT(B33),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D33=0),\"NA\",RIGHT($D33,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D33=0),\"NA\",RIGHT($D33,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V33<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E33<=FechaMin,E33>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H33<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N33=0,0,IF(OR(I33/N33<=MObraMin,I33/N33>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N33<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q33<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R33<=INDIRECT(VLOOKUP(B33,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,19745.53,1,{"$f":"IF(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ33),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1000},{"$f":"IF(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.5},1,{"$f":"IF(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D33=0,\"\",VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"020624022703"},"LSBTM1","AL","1/0","","","","","NA",{"$f":"IF(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW33),FALSE))","v":216},"NA",1,{"$f":"IF(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B33,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B33,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B33,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},17770.976999999999]
["Edechi Proy con cta 2022 I","DLSBT","GRALNVOSUMCALARQ","DLSBTM100144ZB0320B02C4ALA4/0","2022-06-30","Chiriqui",null,6827.5,8901.7999999999993,null,0,null,null,15823.37,null,0,{"$f":"IF(OR(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D34=0),\"NA\",IF($B34=\"DLABT\",MID($D34,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D34,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D34=0),\"NA\",IF(OR($B34=\"DLABT\",$B34=\"DLSBT\"),MID($D34,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D34,CondInicio,CondFin-CondInicio+1)*1))","v":144},"NA",{"$f":"IF(OR(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D34=0),\"NA\",IF($B34=\"DLSBT\",MID($D34,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D34,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D34=0),\"NA\",MID($D34,m2Inicio+INDIRECT(B34),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D34=0),\"NA\",RIGHT($D34,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D34=0),\"NA\",RIGHT($D34,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V34<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E34<=FechaMin,E34>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H34<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N34=0,0,IF(OR(I34/N34<=MObraMin,I34/N34>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N34<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q34<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R34<=INDIRECT(VLOOKUP(B34,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,15823.37,1,{"$f":"IF(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ34),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1000},{"$f":"IF(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.5},1,{"$f":"IF(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D34=0,\"\",VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"020624022703"},"LSBTM1","AL","4/0","","","","","NA",{"$f":"IF(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW34),FALSE))","v":144},"NA",1,{"$f":"IF(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B34,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B34,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B34,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},14241.033000000001]
["Edechi Proy con cta 2022 I","DLSBT","GRALNVOSUMCALARQ","DLSBTM100505ZB0320B02C4ALA500","2022-06-30","Chiriqui",null,24305.17,31689.42,null,0,null,null,56329.46,null,0,{"$f":"IF(OR(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D35=0),\"NA\",IF($B35=\"DLABT\",MID($D35,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D35,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D35=0),\"NA\",IF(OR($B35=\"DLABT\",$B35=\"DLSBT\"),MID($D35,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D35,CondInicio,CondFin-CondInicio+1)*1))","v":505},"NA",{"$f":"IF(OR(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D35=0),\"NA\",IF($B35=\"DLSBT\",MID($D35,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D35,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D35=0),\"NA\",MID($D35,m2Inicio+INDIRECT(B35),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D35=0),\"NA\",RIGHT($D35,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D35=0),\"NA\",RIGHT($D35,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V35<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E35<=FechaMin,E35>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H35<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N35=0,0,IF(OR(I35/N35<=MObraMin,I35/N35>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N35<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q35<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R35<=INDIRECT(VLOOKUP(B35,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,56329.46,1,{"$f":"IF(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ35),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1000},{"$f":"IF(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.5},1,{"$f":"IF(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D35=0,\"\",VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"020624022703"},"LSBTM1","AL","500","","","","","NA",{"$f":"IF(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW35),FALSE))","v":505},"NA",1,{"$f":"IF(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B35,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B35,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B35,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},50696.514000000003]
["Edechi Proy con cta 2022 I","DLSBT","GRALNVOSUMCALARQ","DLSBTT100195ZB0320B02C4ALA4/0","2022-06-30","Chiriqui",null,8849.6200000000008,11538.26,null,0,null,null,20509.810000000001,null,0,{"$f":"IF(OR(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D36=0),\"NA\",IF($B36=\"DLABT\",MID($D36,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D36,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D36=0),\"NA\",IF(OR($B36=\"DLABT\",$B36=\"DLSBT\"),MID($D36,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D36,CondInicio,CondFin-CondInicio+1)*1))","v":195},"NA",{"$f":"IF(OR(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D36=0),\"NA\",IF($B36=\"DLSBT\",MID($D36,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D36,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D36=0),\"NA\",MID($D36,m2Inicio+INDIRECT(B36),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D36=0),\"NA\",RIGHT($D36,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D36=0),\"NA\",RIGHT($D36,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V36<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E36<=FechaMin,E36>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H36<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N36=0,0,IF(OR(I36/N36<=MObraMin,I36/N36>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N36<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q36<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R36<=INDIRECT(VLOOKUP(B36,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,20509.810000000001,1,{"$f":"IF(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ36),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1000},{"$f":"IF(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.5},1,{"$f":"IF(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D36=0,\"\",VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"020624022703"},"LSBTT1","AL","4/0","","","","","NA",{"$f":"IF(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW36),FALSE))","v":195},"NA",1,{"$f":"IF(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B36,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B36,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B36,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},18458.829000000002]
["Edechi Proy con cta 2022 I","DLSBT","GRALNVOSUMCALARQ","DLSBTT101216ZB0320B02C4ALA500","2022-06-30","Chiriqui",null,65707.839999999997,85670.82,null,0,null,null,152283.96,null,0,{"$f":"IF(OR(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D37=0),\"NA\",IF($B37=\"DLABT\",MID($D37,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D37,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D37=0),\"NA\",IF(OR($B37=\"DLABT\",$B37=\"DLSBT\"),MID($D37,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D37,CondInicio,CondFin-CondInicio+1)*1))","v":1216},"NA",{"$f":"IF(OR(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D37=0),\"NA\",IF($B37=\"DLSBT\",MID($D37,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D37,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D37=0),\"NA\",MID($D37,m2Inicio+INDIRECT(B37),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D37=0),\"NA\",RIGHT($D37,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D37=0),\"NA\",RIGHT($D37,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V37<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E37<=FechaMin,E37>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H37<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N37=0,0,IF(OR(I37/N37<=MObraMin,I37/N37>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N37<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q37<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R37<=INDIRECT(VLOOKUP(B37,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,152283.96,1,{"$f":"IF(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ37),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1000},{"$f":"IF(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.5},1,{"$f":"IF(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D37=0,\"\",VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"020624022703"},"LSBTT1","AL","500","","","","","NA",{"$f":"IF(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW37),FALSE))","v":1216},"NA",1,{"$f":"IF(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B37,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B37,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B37,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},137055.56399999998]
["Edechi Proy con cta 2022 I","DLSMT-13,8","GRALNVOSUMCALARQ","DLSMT138M101234ZB0480B02SLAALC750750","2022-06-30","Chiriqui",null,46427.05,89204.66,null,0,null,null,135631.71,null,0,{"$f":"IF(OR(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D38=0),\"NA\",IF($B38=\"DLABT\",MID($D38,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D38,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D38=0),\"NA\",IF(OR($B38=\"DLABT\",$B38=\"DLSBT\"),MID($D38,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D38,CondInicio,CondFin-CondInicio+1)*1))","v":1234},"NA",{"$f":"IF(OR(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D38=0),\"NA\",IF($B38=\"DLSBT\",MID($D38,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D38,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D38=0),\"NA\",MID($D38,m2Inicio+INDIRECT(B38),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D38=0),\"NA\",RIGHT($D38,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D38=0),\"NA\",RIGHT($D38,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V38<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E38<=FechaMin,E38>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H38<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N38=0,0,IF(OR(I38/N38<=MObraMin,I38/N38>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N38<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q38<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R38<=INDIRECT(VLOOKUP(B38,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,135631.71,1,{"$f":"IF(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ38),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1000},{"$f":"IF(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.5},1,{"$f":"IF(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D38=0,\"\",VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"020826043103"},"LSMT138M","LAAL","750","","","","","NA",{"$f":"IF(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW38),FALSE))","v":1234},"NA",1,{"$f":"IF(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B38,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B38,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B38,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},122068.53899999999]
["Edechi Proy con cta 2022 I","DLSMT-13,8","GRALNVOSUMCALARQ","DLSMT138T100302ZB0480B03SLAALC750751","2022-06-30","Chiriqui",null,28661.05,55069.17,null,0,null,null,83730.22,null,0,{"$f":"IF(OR(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D39=0),\"NA\",IF($B39=\"DLABT\",MID($D39,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D39,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D39=0),\"NA\",IF(OR($B39=\"DLABT\",$B39=\"DLSBT\"),MID($D39,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D39,CondInicio,CondFin-CondInicio+1)*1))","v":302},"NA",{"$f":"IF(OR(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D39=0),\"NA\",IF($B39=\"DLSBT\",MID($D39,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D39,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D39=0),\"NA\",MID($D39,m2Inicio+INDIRECT(B39),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D39=0),\"NA\",RIGHT($D39,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D39=0),\"NA\",RIGHT($D39,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V39<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E39<=FechaMin,E39>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H39<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N39=0,0,IF(OR(I39/N39<=MObraMin,I39/N39>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N39<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q39<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R39<=INDIRECT(VLOOKUP(B39,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,83730.22,1,{"$f":"IF(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ39),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1000},{"$f":"IF(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.5},1,{"$f":"IF(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D39=0,\"\",VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"020826043103"},"LSMT138T","LAAL","750","","","","","NA",{"$f":"IF(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW39),FALSE))","v":302},"NA",1,{"$f":"IF(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B39,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B39,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B39,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},75357.198000000004]
["Edechi Proy con cta 2022 I","DLSMT-13,8","GRALNVOSUMCALARQ","DLSMT138T100642ZB0480B04SLAALC750752","2022-06-30","Chiriqui",null,37933.480000000003,72885.17,null,0,null,null,110818.65,null,0,{"$f":"IF(OR(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D40=0),\"NA\",IF($B40=\"DLABT\",MID($D40,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D40,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D40=0),\"NA\",IF(OR($B40=\"DLABT\",$B40=\"DLSBT\"),MID($D40,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D40,CondInicio,CondFin-CondInicio+1)*1))","v":642},"NA",{"$f":"IF(OR(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D40=0),\"NA\",IF($B40=\"DLSBT\",MID($D40,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D40,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D40=0),\"NA\",MID($D40,m2Inicio+INDIRECT(B40),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D40=0),\"NA\",RIGHT($D40,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D40=0),\"NA\",RIGHT($D40,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V40<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E40<=FechaMin,E40>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H40<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N40=0,0,IF(OR(I40/N40<=MObraMin,I40/N40>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N40<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q40<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R40<=INDIRECT(VLOOKUP(B40,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,110818.65,1,{"$f":"IF(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ40),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1000},{"$f":"IF(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.5},1,{"$f":"IF(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D40=0,\"\",VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"020826043103"},"LSMT138T","LAAL","750","","","","","NA",{"$f":"IF(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW40),FALSE))","v":642},"NA",1,{"$f":"IF(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B40,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B40,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B40,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},99736.785000000003]
["Edechi Proy con cta 2022 I","DLSMT-34,5","GRALNVOSUMCALARQ","DLSMT345M100107ZB0320B02SLAALA1/01/0","2022-06-30","Chiriqui",null,11793.82,9489.65,null,0,null,null,21377.91,null,0,{"$f":"IF(OR(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D41=0),\"NA\",IF($B41=\"DLABT\",MID($D41,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D41,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D41=0),\"NA\",IF(OR($B41=\"DLABT\",$B41=\"DLSBT\"),MID($D41,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D41,CondInicio,CondFin-CondInicio+1)*1))","v":107},"NA",{"$f":"IF(OR(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D41=0),\"NA\",IF($B41=\"DLSBT\",MID($D41,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D41,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D41=0),\"NA\",MID($D41,m2Inicio+INDIRECT(B41),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D41=0),\"NA\",RIGHT($D41,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D41=0),\"NA\",RIGHT($D41,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V41<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E41<=FechaMin,E41>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H41<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N41=0,0,IF(OR(I41/N41<=MObraMin,I41/N41>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N41<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q41<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R41<=INDIRECT(VLOOKUP(B41,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,21377.91,1,{"$f":"IF(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ41),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1000},{"$f":"IF(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.5},1,{"$f":"IF(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D41=0,\"\",VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW41),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B41,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B41,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B41,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},19240.118999999999]
["Edechi Proy con cta 2022 I","DLSMT-34,5","GRALNVOSUMCALARQ","DLSMT345T100156ZB0480B02SLAALA4/04/0","2022-06-30","Chiriqui",null,15185.39,12218.61,null,0,null,null,27525.599999999999,null,0,{"$f":"IF(OR(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D42=0),\"NA\",IF($B42=\"DLABT\",MID($D42,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D42,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D42=0),\"NA\",IF(OR($B42=\"DLABT\",$B42=\"DLSBT\"),MID($D42,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D42,CondInicio,CondFin-CondInicio+1)*1))","v":156},"NA",{"$f":"IF(OR(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D42=0),\"NA\",IF($B42=\"DLSBT\",MID($D42,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D42,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D42=0),\"NA\",MID($D42,m2Inicio+INDIRECT(B42),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D42=0),\"NA\",RIGHT($D42,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D42=0),\"NA\",RIGHT($D42,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V42<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E42<=FechaMin,E42>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H42<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N42=0,0,IF(OR(I42/N42<=MObraMin,I42/N42>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N42<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q42<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R42<=INDIRECT(VLOOKUP(B42,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,27525.599999999999,1,{"$f":"IF(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ42),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1000},{"$f":"IF(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.5},1,{"$f":"IF(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D42=0,\"\",VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW42),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B42,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B42,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B42,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},24773.040000000001]
["Edechi Proy con cta 2022 I","DLSMT-34,5","GRALNVOSUMCALARQ","DLSMT345T101006ZB0480B02SLAALC500500","2022-06-30","Chiriqui",null,109768.04,88322.55,null,0,null,null,198969.60000000001,null,0,{"$f":"IF(OR(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D43=0),\"NA\",IF($B43=\"DLABT\",MID($D43,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D43,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D43=0),\"NA\",IF(OR($B43=\"DLABT\",$B43=\"DLSBT\"),MID($D43,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D43,CondInicio,CondFin-CondInicio+1)*1))","v":1006},"NA",{"$f":"IF(OR(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D43=0),\"NA\",IF($B43=\"DLSBT\",MID($D43,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D43,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D43=0),\"NA\",MID($D43,m2Inicio+INDIRECT(B43),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D43=0),\"NA\",RIGHT($D43,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D43=0),\"NA\",RIGHT($D43,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V43<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E43<=FechaMin,E43>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H43<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N43=0,0,IF(OR(I43/N43<=MObraMin,I43/N43>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N43<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q43<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R43<=INDIRECT(VLOOKUP(B43,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,198969.60000000001,1,{"$f":"IF(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ43),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1000},{"$f":"IF(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.5},1,{"$f":"IF(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D43=0,\"\",VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW43),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B43,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B43,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B43,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},179072.64000000001]
["Edechi Proy con cta 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138M10010IP025","2022-06-30","Chiriqui",null,52373.02,22697.35,null,0,null,null,75159.66,null,0,{"$f":"IF(OR(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D44=0),\"NA\",IF($B44=\"DLABT\",MID($D44,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D44,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D44=0),\"NA\",IF(OR($B44=\"DLABT\",$B44=\"DLSBT\"),MID($D44,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D44,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D44=0),\"NA\",IF($B44=\"DLSBT\",MID($D44,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D44,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D44=0),\"NA\",MID($D44,m2Inicio+INDIRECT(B44),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D44=0),\"NA\",RIGHT($D44,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D44=0),\"NA\",RIGHT($D44,3)*1)","v":25},1,{"$f":"IF(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V44<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E44<=FechaMin,E44>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H44<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N44=0,0,IF(OR(I44/N44<=MObraMin,I44/N44>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N44<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q44<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R44<=INDIRECT(VLOOKUP(B44,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,75159.66,1,{"$f":"IF(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ44),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D44=0,\"\",VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB138M","0010IP","","","","","","NA",{"$f":"IF(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW44),FALSE))","v":25},"NA",1,{"$f":"IF(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B44,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B44,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B44,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},67643.694000000003]
["Edechi Proy con cta 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138M10025IP039","2022-06-30","Chiriqui",null,96954.37,42017.97,null,0,null,null,139137.63,null,0,{"$f":"IF(OR(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D45=0),\"NA\",IF($B45=\"DLABT\",MID($D45,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D45,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D45=0),\"NA\",IF(OR($B45=\"DLABT\",$B45=\"DLSBT\"),MID($D45,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D45,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D45=0),\"NA\",IF($B45=\"DLSBT\",MID($D45,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D45,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D45=0),\"NA\",MID($D45,m2Inicio+INDIRECT(B45),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D45=0),\"NA\",RIGHT($D45,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D45=0),\"NA\",RIGHT($D45,3)*1)","v":39},1,{"$f":"IF(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V45<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E45<=FechaMin,E45>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H45<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N45=0,0,IF(OR(I45/N45<=MObraMin,I45/N45>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N45<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q45<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R45<=INDIRECT(VLOOKUP(B45,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,139137.63,1,{"$f":"IF(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ45),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D45=0,\"\",VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB138M","0025IP","","","","","","NA",{"$f":"IF(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW45),FALSE))","v":39},"NA",1,{"$f":"IF(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B45,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B45,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B45,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},125223.86700000001]
["Edechi Proy con cta 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138M10050IG002","2022-06-30","Chiriqui",null,21765.16,9432.56,null,0,null,null,31234.83,null,0,{"$f":"IF(OR(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D46=0),\"NA\",IF($B46=\"DLABT\",MID($D46,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D46,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D46=0),\"NA\",IF(OR($B46=\"DLABT\",$B46=\"DLSBT\"),MID($D46,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D46,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D46=0),\"NA\",IF($B46=\"DLSBT\",MID($D46,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D46,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D46=0),\"NA\",MID($D46,m2Inicio+INDIRECT(B46),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D46=0),\"NA\",RIGHT($D46,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D46=0),\"NA\",RIGHT($D46,3)*1)","v":2},1,{"$f":"IF(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V46<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E46<=FechaMin,E46>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H46<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N46=0,0,IF(OR(I46/N46<=MObraMin,I46/N46>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N46<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q46<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R46<=INDIRECT(VLOOKUP(B46,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,31234.83,1,{"$f":"IF(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ46),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D46=0,\"\",VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB138M","0050IG","","","","","","NA",{"$f":"IF(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW46),FALSE))","v":2},"NA",1,{"$f":"IF(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B46,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B46,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B46,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},28111.347000000002]
["Edechi Proy con cta 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138M10050IP034","2022-06-30","Chiriqui",null,161696.42000000001,70075.789999999994,null,0,null,null,232047.88,null,0,{"$f":"IF(OR(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D47=0),\"NA\",IF($B47=\"DLABT\",MID($D47,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D47,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D47=0),\"NA\",IF(OR($B47=\"DLABT\",$B47=\"DLSBT\"),MID($D47,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D47,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D47=0),\"NA\",IF($B47=\"DLSBT\",MID($D47,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D47,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D47=0),\"NA\",MID($D47,m2Inicio+INDIRECT(B47),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D47=0),\"NA\",RIGHT($D47,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D47=0),\"NA\",RIGHT($D47,3)*1)","v":34},1,{"$f":"IF(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V47<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E47<=FechaMin,E47>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H47<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N47=0,0,IF(OR(I47/N47<=MObraMin,I47/N47>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N47<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q47<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R47<=INDIRECT(VLOOKUP(B47,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,232047.88,1,{"$f":"IF(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ47),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D47=0,\"\",VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB138M","0050IP","","","","","","NA",{"$f":"IF(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW47),FALSE))","v":34},"NA",1,{"$f":"IF(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B47,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B47,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B47,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},208843.092]
["Edechi Proy con cta 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138M10075IP015","2022-06-30","Chiriqui",null,78979.23,34227.919999999998,null,0,null,null,113341.8,null,0,{"$f":"IF(OR(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D48=0),\"NA\",IF($B48=\"DLABT\",MID($D48,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D48,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D48=0),\"NA\",IF(OR($B48=\"DLABT\",$B48=\"DLSBT\"),MID($D48,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D48,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D48=0),\"NA\",IF($B48=\"DLSBT\",MID($D48,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D48,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D48=0),\"NA\",MID($D48,m2Inicio+INDIRECT(B48),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D48=0),\"NA\",RIGHT($D48,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D48=0),\"NA\",RIGHT($D48,3)*1)","v":15},1,{"$f":"IF(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V48<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E48<=FechaMin,E48>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H48<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N48=0,0,IF(OR(I48/N48<=MObraMin,I48/N48>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N48<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q48<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R48<=INDIRECT(VLOOKUP(B48,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,113341.8,1,{"$f":"IF(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ48),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D48=0,\"\",VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB138M","0075IP","","","","","","NA",{"$f":"IF(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW48),FALSE))","v":15},"NA",1,{"$f":"IF(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B48,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B48,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B48,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},102007.62000000001]
["Edechi Proy con cta 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138M10100IP002","2022-06-30","Chiriqui",null,21042.720000000001,9119.4699999999993,null,0,null,null,30198.06,null,0,{"$f":"IF(OR(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D49=0),\"NA\",IF($B49=\"DLABT\",MID($D49,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D49,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D49=0),\"NA\",IF(OR($B49=\"DLABT\",$B49=\"DLSBT\"),MID($D49,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D49,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D49=0),\"NA\",IF($B49=\"DLSBT\",MID($D49,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D49,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D49=0),\"NA\",MID($D49,m2Inicio+INDIRECT(B49),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D49=0),\"NA\",RIGHT($D49,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D49=0),\"NA\",RIGHT($D49,3)*1)","v":2},1,{"$f":"IF(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V49<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E49<=FechaMin,E49>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H49<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N49=0,0,IF(OR(I49/N49<=MObraMin,I49/N49>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N49<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q49<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R49<=INDIRECT(VLOOKUP(B49,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,30198.06,1,{"$f":"IF(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ49),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D49=0,\"\",VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB138M","0100IP","","","","","","NA",{"$f":"IF(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW49),FALSE))","v":2},"NA",1,{"$f":"IF(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B49,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B49,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B49,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},27178.254000000001]
["Edechi Proy con cta 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138T10075IP002","2022-06-30","Chiriqui",null,14979.86,6491.95,null,0,null,null,21497.35,null,0,{"$f":"IF(OR(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D50=0),\"NA\",IF($B50=\"DLABT\",MID($D50,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D50,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D50=0),\"NA\",IF(OR($B50=\"DLABT\",$B50=\"DLSBT\"),MID($D50,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D50,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D50=0),\"NA\",IF($B50=\"DLSBT\",MID($D50,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D50,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D50=0),\"NA\",MID($D50,m2Inicio+INDIRECT(B50),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D50=0),\"NA\",RIGHT($D50,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D50=0),\"NA\",RIGHT($D50,3)*1)","v":2},1,{"$f":"IF(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V50<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E50<=FechaMin,E50>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H50<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N50=0,0,IF(OR(I50/N50<=MObraMin,I50/N50>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N50<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q50<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R50<=INDIRECT(VLOOKUP(B50,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,21497.35,1,{"$f":"IF(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ50),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D50=0,\"\",VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB138T","0075IP","","","","","","NA",{"$f":"IF(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW50),FALSE))","v":2},"NA",1,{"$f":"IF(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B50,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B50,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B50,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},19347.614999999998]
["Edechi Proy con cta 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138T20150IP003","2022-06-30","Chiriqui",null,53757.33,23297.29,null,0,null,null,77146.27,null,0,{"$f":"IF(OR(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D51=0),\"NA\",IF($B51=\"DLABT\",MID($D51,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D51,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D51=0),\"NA\",IF(OR($B51=\"DLABT\",$B51=\"DLSBT\"),MID($D51,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D51,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D51=0),\"NA\",IF($B51=\"DLSBT\",MID($D51,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D51,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D51=0),\"NA\",MID($D51,m2Inicio+INDIRECT(B51),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D51=0),\"NA\",RIGHT($D51,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D51=0),\"NA\",RIGHT($D51,3)*1)","v":3},1,{"$f":"IF(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V51<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E51<=FechaMin,E51>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H51<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N51=0,0,IF(OR(I51/N51<=MObraMin,I51/N51>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N51<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q51<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R51<=INDIRECT(VLOOKUP(B51,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,77146.27,1,{"$f":"IF(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ51),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D51=0,\"\",VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB138T","0150IP","","","","","","NA",{"$f":"IF(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW51),FALSE))","v":3},"NA",1,{"$f":"IF(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B51,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B51,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B51,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},69431.643000000011]
["Edechi Proy con cta 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138T30225IP001","2022-06-30","Chiriqui",null,15746.18,6824.06,null,0,null,null,22597.09,null,0,{"$f":"IF(OR(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D52=0),\"NA\",IF($B52=\"DLABT\",MID($D52,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D52,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D52=0),\"NA\",IF(OR($B52=\"DLABT\",$B52=\"DLSBT\"),MID($D52,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D52,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D52=0),\"NA\",IF($B52=\"DLSBT\",MID($D52,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D52,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D52=0),\"NA\",MID($D52,m2Inicio+INDIRECT(B52),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D52=0),\"NA\",RIGHT($D52,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D52=0),\"NA\",RIGHT($D52,3)*1)","v":1},1,{"$f":"IF(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V52<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E52<=FechaMin,E52>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H52<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N52=0,0,IF(OR(I52/N52<=MObraMin,I52/N52>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N52<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q52<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R52<=INDIRECT(VLOOKUP(B52,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,22597.09,1,{"$f":"IF(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ52),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D52=0,\"\",VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB138T","0225IP","","","","","","NA",{"$f":"IF(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW52),FALSE))","v":1},"NA",1,{"$f":"IF(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B52,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B52,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B52,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},20337.381000000001]
["Edechi Proy con cta 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138T10300IG000","2022-06-30","Chiriqui",null,25361.3,10991.05,null,0,null,null,36395.589999999997,null,0,{"$f":"IF(OR(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D53=0),\"NA\",IF($B53=\"DLABT\",MID($D53,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D53,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D53=0),\"NA\",IF(OR($B53=\"DLABT\",$B53=\"DLSBT\"),MID($D53,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D53,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D53=0),\"NA\",IF($B53=\"DLSBT\",MID($D53,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D53,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D53=0),\"NA\",MID($D53,m2Inicio+INDIRECT(B53),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D53=0),\"NA\",RIGHT($D53,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D53=0),\"NA\",RIGHT($D53,3)*1)","v":0},0,{"$f":"IF(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V53<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E53<=FechaMin,E53>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H53<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N53=0,0,IF(OR(I53/N53<=MObraMin,I53/N53>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N53<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q53<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R53<=INDIRECT(VLOOKUP(B53,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},0,0,1,{"$f":"IF(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ53),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D53=0,\"\",VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB138T","0300IG","","","","","","NA",{"$f":"IF(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW53),FALSE))","v":0},"NA",1,{"$f":"IF(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B53,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B53,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B53,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},0]
["Edechi Proy con cta 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138T10750IG001","2022-06-30","Chiriqui",null,47212.639999999999,20460.96,null,0,null,null,67754.09,null,0,{"$f":"IF(OR(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D54=0),\"NA\",IF($B54=\"DLABT\",MID($D54,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D54,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D54=0),\"NA\",IF(OR($B54=\"DLABT\",$B54=\"DLSBT\"),MID($D54,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D54,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D54=0),\"NA\",IF($B54=\"DLSBT\",MID($D54,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D54,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D54=0),\"NA\",MID($D54,m2Inicio+INDIRECT(B54),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D54=0),\"NA\",RIGHT($D54,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D54=0),\"NA\",RIGHT($D54,3)*1)","v":1},1,{"$f":"IF(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V54<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E54<=FechaMin,E54>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H54<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N54=0,0,IF(OR(I54/N54<=MObraMin,I54/N54>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N54<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q54<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R54<=INDIRECT(VLOOKUP(B54,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,67754.09,1,{"$f":"IF(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ54),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D54=0,\"\",VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB138T","0750IG","","","","","","NA",{"$f":"IF(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW54),FALSE))","v":1},"NA",1,{"$f":"IF(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B54,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B54,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B54,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},60978.680999999997]
["Edechi Proy con cta 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345M10010IP055","2022-06-30","Chiriqui",null,189847.31,73790.8,null,0,null,null,265159.07,null,0,{"$f":"IF(OR(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D55=0),\"NA\",IF($B55=\"DLABT\",MID($D55,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D55,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D55=0),\"NA\",IF(OR($B55=\"DLABT\",$B55=\"DLSBT\"),MID($D55,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D55,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D55=0),\"NA\",IF($B55=\"DLSBT\",MID($D55,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D55,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D55=0),\"NA\",MID($D55,m2Inicio+INDIRECT(B55),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D55=0),\"NA\",RIGHT($D55,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D55=0),\"NA\",RIGHT($D55,3)*1)","v":55},1,{"$f":"IF(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V55<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E55<=FechaMin,E55>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H55<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N55=0,0,IF(OR(I55/N55<=MObraMin,I55/N55>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N55<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q55<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R55<=INDIRECT(VLOOKUP(B55,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,265159.07,1,{"$f":"IF(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ55),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D55=0,\"\",VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345M","0010IP","","","","","","NA",{"$f":"IF(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW55),FALSE))","v":55},"NA",1,{"$f":"IF(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B55,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B55,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B55,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},238643.163]
["Edechi Proy con cta 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345M10025IP043","2022-06-30","Chiriqui",null,170156.2,66137.16,null,0,null,null,237656.56,null,0,{"$f":"IF(OR(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D56=0),\"NA\",IF($B56=\"DLABT\",MID($D56,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D56,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D56=0),\"NA\",IF(OR($B56=\"DLABT\",$B56=\"DLSBT\"),MID($D56,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D56,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D56=0),\"NA\",IF($B56=\"DLSBT\",MID($D56,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D56,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D56=0),\"NA\",MID($D56,m2Inicio+INDIRECT(B56),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D56=0),\"NA\",RIGHT($D56,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D56=0),\"NA\",RIGHT($D56,3)*1)","v":43},1,{"$f":"IF(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V56<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E56<=FechaMin,E56>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H56<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N56=0,0,IF(OR(I56/N56<=MObraMin,I56/N56>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N56<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q56<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R56<=INDIRECT(VLOOKUP(B56,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,237656.56,1,{"$f":"IF(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ56),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D56=0,\"\",VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345M","0025IP","","","","","","NA",{"$f":"IF(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW56),FALSE))","v":43},"NA",1,{"$f":"IF(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B56,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B56,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B56,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},213890.90400000001]
["Edechi Proy con cta 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138M10075IP048","2022-06-30","Chiriqui",null,259683.13,112541.15,null,0,null,null,372667,null,0,{"$f":"IF(OR(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D57=0),\"NA\",IF($B57=\"DLABT\",MID($D57,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D57,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D57=0),\"NA\",IF(OR($B57=\"DLABT\",$B57=\"DLSBT\"),MID($D57,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D57,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D57=0),\"NA\",IF($B57=\"DLSBT\",MID($D57,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D57,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D57=0),\"NA\",MID($D57,m2Inicio+INDIRECT(B57),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D57=0),\"NA\",RIGHT($D57,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D57=0),\"NA\",RIGHT($D57,3)*1)","v":48},1,{"$f":"IF(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V57<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E57<=FechaMin,E57>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H57<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N57=0,0,IF(OR(I57/N57<=MObraMin,I57/N57>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N57<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q57<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R57<=INDIRECT(VLOOKUP(B57,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,372667,1,{"$f":"IF(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ57),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D57=0,\"\",VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB138M","0075IP","","","","","","NA",{"$f":"IF(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW57),FALSE))","v":48},"NA",1,{"$f":"IF(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B57,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B57,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B57,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},335400.3]
["Edechi Proy con cta 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345M10075IP010","2022-06-30","Chiriqui",null,68455.75,26607.72,null,0,null,null,95611.9,null,0,{"$f":"IF(OR(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D58=0),\"NA\",IF($B58=\"DLABT\",MID($D58,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D58,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D58=0),\"NA\",IF(OR($B58=\"DLABT\",$B58=\"DLSBT\"),MID($D58,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D58,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D58=0),\"NA\",IF($B58=\"DLSBT\",MID($D58,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D58,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D58=0),\"NA\",MID($D58,m2Inicio+INDIRECT(B58),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D58=0),\"NA\",RIGHT($D58,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D58=0),\"NA\",RIGHT($D58,3)*1)","v":10},1,{"$f":"IF(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V58<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E58<=FechaMin,E58>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H58<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N58=0,0,IF(OR(I58/N58<=MObraMin,I58/N58>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N58<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q58<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R58<=INDIRECT(VLOOKUP(B58,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,95611.9,1,{"$f":"IF(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ58),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D58=0,\"\",VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345M","0075IP","","","","","","NA",{"$f":"IF(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW58),FALSE))","v":10},"NA",1,{"$f":"IF(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B58,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B58,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B58,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},86050.709999999992]
["Edechi Proy con cta 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345M10250IP001","2022-06-30","Chiriqui",null,28684.04,11149.06,null,0,null,null,40062.9,null,0,{"$f":"IF(OR(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D59=0),\"NA\",IF($B59=\"DLABT\",MID($D59,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D59,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D59=0),\"NA\",IF(OR($B59=\"DLABT\",$B59=\"DLSBT\"),MID($D59,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D59,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D59=0),\"NA\",IF($B59=\"DLSBT\",MID($D59,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D59,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D59=0),\"NA\",MID($D59,m2Inicio+INDIRECT(B59),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D59=0),\"NA\",RIGHT($D59,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D59=0),\"NA\",RIGHT($D59,3)*1)","v":1},1,{"$f":"IF(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V59<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E59<=FechaMin,E59>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H59<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N59=0,0,IF(OR(I59/N59<=MObraMin,I59/N59>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N59<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q59<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R59<=INDIRECT(VLOOKUP(B59,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,40062.9,1,{"$f":"IF(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ59),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D59=0,\"\",VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345M","0250IP","","","","","","NA",{"$f":"IF(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW59),FALSE))","v":1},"NA",1,{"$f":"IF(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B59,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B59,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B59,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},36056.61]
["Edechi Proy con cta 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345M10500IP001","2022-06-30","Chiriqui",null,45507.21,17687.97,null,0,null,null,63559.76,null,0,{"$f":"IF(OR(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D60=0),\"NA\",IF($B60=\"DLABT\",MID($D60,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D60,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D60=0),\"NA\",IF(OR($B60=\"DLABT\",$B60=\"DLSBT\"),MID($D60,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D60,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D60=0),\"NA\",IF($B60=\"DLSBT\",MID($D60,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D60,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D60=0),\"NA\",MID($D60,m2Inicio+INDIRECT(B60),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D60=0),\"NA\",RIGHT($D60,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D60=0),\"NA\",RIGHT($D60,3)*1)","v":1},1,{"$f":"IF(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V60<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E60<=FechaMin,E60>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H60<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N60=0,0,IF(OR(I60/N60<=MObraMin,I60/N60>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N60<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q60<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R60<=INDIRECT(VLOOKUP(B60,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,63559.76,1,{"$f":"IF(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ60),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D60=0,\"\",VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345M","0500IP","","","","","","NA",{"$f":"IF(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW60),FALSE))","v":1},"NA",1,{"$f":"IF(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B60,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B60,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B60,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},57203.784]
["Edechi Proy con cta 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345T10075IP003","2022-06-30","Chiriqui",null,35268.300000000003,13708.26,null,0,null,null,49259.11,null,0,{"$f":"IF(OR(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D61=0),\"NA\",IF($B61=\"DLABT\",MID($D61,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D61,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D61=0),\"NA\",IF(OR($B61=\"DLABT\",$B61=\"DLSBT\"),MID($D61,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D61,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D61=0),\"NA\",IF($B61=\"DLSBT\",MID($D61,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D61,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D61=0),\"NA\",MID($D61,m2Inicio+INDIRECT(B61),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D61=0),\"NA\",RIGHT($D61,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D61=0),\"NA\",RIGHT($D61,3)*1)","v":3},1,{"$f":"IF(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V61<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E61<=FechaMin,E61>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H61<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N61=0,0,IF(OR(I61/N61<=MObraMin,I61/N61>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N61<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q61<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R61<=INDIRECT(VLOOKUP(B61,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,49259.11,1,{"$f":"IF(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ61),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D61=0,\"\",VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345T","0075IP","","","","","","NA",{"$f":"IF(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW61),FALSE))","v":3},"NA",1,{"$f":"IF(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B61,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B61,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B61,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},44333.199000000001]
["Edechi Proy con cta 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345T20150IP002","2022-06-30","Chiriqui",null,39906.31,15510.98,null,0,null,null,55737,null,0,{"$f":"IF(OR(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D62=0),\"NA\",IF($B62=\"DLABT\",MID($D62,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D62,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D62=0),\"NA\",IF(OR($B62=\"DLABT\",$B62=\"DLSBT\"),MID($D62,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D62,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D62=0),\"NA\",IF($B62=\"DLSBT\",MID($D62,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D62,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D62=0),\"NA\",MID($D62,m2Inicio+INDIRECT(B62),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D62=0),\"NA\",RIGHT($D62,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D62=0),\"NA\",RIGHT($D62,3)*1)","v":2},1,{"$f":"IF(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V62<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E62<=FechaMin,E62>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H62<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N62=0,0,IF(OR(I62/N62<=MObraMin,I62/N62>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N62<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q62<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R62<=INDIRECT(VLOOKUP(B62,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,55737,1,{"$f":"IF(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ62),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D62=0,\"\",VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345T","0150IP","","","","","","NA",{"$f":"IF(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW62),FALSE))","v":2},"NA",1,{"$f":"IF(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B62,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B62,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B62,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},50163.3]
["Edechi Proy con cta 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345T10300IG001","2022-06-30","Chiriqui",null,54542.080000000002,21199.69,null,0,null,null,76178.73,null,0,{"$f":"IF(OR(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D63=0),\"NA\",IF($B63=\"DLABT\",MID($D63,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D63,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D63=0),\"NA\",IF(OR($B63=\"DLABT\",$B63=\"DLSBT\"),MID($D63,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D63,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D63=0),\"NA\",IF($B63=\"DLSBT\",MID($D63,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D63,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D63=0),\"NA\",MID($D63,m2Inicio+INDIRECT(B63),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D63=0),\"NA\",RIGHT($D63,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D63=0),\"NA\",RIGHT($D63,3)*1)","v":1},1,{"$f":"IF(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V63<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E63<=FechaMin,E63>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H63<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N63=0,0,IF(OR(I63/N63<=MObraMin,I63/N63>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N63<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q63<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R63<=INDIRECT(VLOOKUP(B63,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,76178.73,1,{"$f":"IF(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ63),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D63=0,\"\",VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345T","0300IG","","","","","","NA",{"$f":"IF(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW63),FALSE))","v":1},"NA",1,{"$f":"IF(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B63,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B63,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B63,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},68560.857000000004]
["Edechi Proy con cta 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345T10500IG000","2022-06-30","Chiriqui",null,25584.799999999999,9944.43,null,0,null,null,35734.199999999997,null,0,{"$f":"IF(OR(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D64=0),\"NA\",IF($B64=\"DLABT\",MID($D64,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D64,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D64=0),\"NA\",IF(OR($B64=\"DLABT\",$B64=\"DLSBT\"),MID($D64,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D64,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D64=0),\"NA\",IF($B64=\"DLSBT\",MID($D64,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D64,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D64=0),\"NA\",MID($D64,m2Inicio+INDIRECT(B64),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D64=0),\"NA\",RIGHT($D64,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D64=0),\"NA\",RIGHT($D64,3)*1)","v":0},0,{"$f":"IF(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V64<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E64<=FechaMin,E64>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H64<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N64=0,0,IF(OR(I64/N64<=MObraMin,I64/N64>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N64<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q64<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R64<=INDIRECT(VLOOKUP(B64,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},0,0,1,{"$f":"IF(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ64),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D64=0,\"\",VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345T","0500IG","","","","","","NA",{"$f":"IF(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW64),FALSE))","v":0},"NA",1,{"$f":"IF(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B64,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B64,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B64,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},0]
["Edechi Proy con cta 2022 I","AINAP","AINAPCHILED","AINAPL999A00000000","2022-06-30","CHIRIQUI",null,140218.96,30779.759999999998,null,0,null,null,170998.72,null,0,{"$f":"IF(OR(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D65=0),\"NA\",IF($B65=\"DLABT\",MID($D65,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D65,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D65=0),\"NA\",IF(OR($B65=\"DLABT\",$B65=\"DLSBT\"),MID($D65,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D65,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D65=0),\"NA\",IF($B65=\"DLSBT\",MID($D65,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D65,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D65=0),\"NA\",MID($D65,m2Inicio+INDIRECT(B65),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D65=0),\"NA\",RIGHT($D65,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D65=0),\"NA\",RIGHT($D65,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V65<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E65<=FechaMin,E65>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H65<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N65=0,0,IF(OR(I65/N65<=MObraMin,I65/N65>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N65<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q65<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R65<=INDIRECT(VLOOKUP(B65,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,170998.72,1,{"$f":"IF(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ65),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D65=0,\"\",VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW65),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B65,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B65,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B65,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},153898.848]
["Edechi Proy con cta 2022 I","AINAP","AINAPCHILED","AINAPL314A00000000","2022-06-30","CHIRIQUI",null,44072.83,9674.52,null,0,null,null,53747.35,null,0,{"$f":"IF(OR(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D66=0),\"NA\",IF($B66=\"DLABT\",MID($D66,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D66,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D66=0),\"NA\",IF(OR($B66=\"DLABT\",$B66=\"DLSBT\"),MID($D66,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D66,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D66=0),\"NA\",IF($B66=\"DLSBT\",MID($D66,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D66,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D66=0),\"NA\",MID($D66,m2Inicio+INDIRECT(B66),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D66=0),\"NA\",RIGHT($D66,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D66=0),\"NA\",RIGHT($D66,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V66<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E66<=FechaMin,E66>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H66<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N66=0,0,IF(OR(I66/N66<=MObraMin,I66/N66>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N66<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q66<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R66<=INDIRECT(VLOOKUP(B66,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,53747.35,{"$f":"IF(OR(E66<=FechaMin,E66>FechaMax),0,1)","v":1},{"$f":"IF(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ66),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D66=0,\"\",VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW66),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B66,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B66,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B66,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},48372.614999999998]
["Edechi Proy con cta 2022 I","CMEDI","EC-CMEDI-CHIRIQUI","CMEDIMBSNO999","2022-06-30","Chiriqui",null,41751.15,13797.16,null,0,null,null,55548.31,null,0,{"$f":"IF(OR(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D67=0),\"NA\",IF($B67=\"DLABT\",MID($D67,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D67,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D67=0),\"NA\",IF(OR($B67=\"DLABT\",$B67=\"DLSBT\"),MID($D67,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D67,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},{"$f":"IF(Q67=\"NA\",\"NA\",IF(Q67=0,\"SP\",R67/Q67))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D67=0),\"NA\",IF($B67=\"DLSBT\",MID($D67,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D67,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D67=0),\"NA\",MID($D67,m2Inicio+INDIRECT(B67),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D67=0),\"NA\",RIGHT($D67,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D67=0),\"NA\",RIGHT($D67,3)*1)","v":999},{"$f":"IF(OR(AND(W67=\"NA\",X67=\"NA\"),AND(W67=\"NA\",X67>CantTrbtOtCMin),AND(W67>CantTrbtOtCMin,X67=\"NA\")),1,0)","v":1},{"$f":"IF(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V67<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E67<=FechaMin,E67>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H67<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N67=0,0,IF(OR(I67/N67<=MObraMin,I67/N67>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N67<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q67<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R67<=INDIRECT(VLOOKUP(B67,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},{"$f":"Y67*Z67*AA67*AB67*AC67*AD67*MAX(AE67,AF67)","v":1},{"$f":"N67*AG67","v":55548.31},1,{"$f":"IF(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ67),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(AJ67=\"NA\",1,IF(AJ67<=AK67*(1+AL67),\"CU\",\"NC\"))","v":1},{"$f":"IF(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D67=0,\"\",VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},{"$f":"IF(OR(MID(AN67,1,2)=\"\",MID(AN67,1,2)=\"NA\"),\"X\",MID(D67,MID(AN67,1,2),MID(AN67,3,2)))","v":"X"},{"$f":"IF(MID(AN67,5,2)=\"\",\"\",MID(D67,MID(AN67,5,2),MID(AN67,7,2)))","v":""},{"$f":"IF(MID(AN67,9,2)=\"\",\"\",MID(D67,MID(AN67,9,2),MID(AN67,11,2)))","v":""},{"$f":"IF(MID(AN67,13,2)=\"\",\"\",MID(D67,MID(AN67,13,2),MID(AN67,15,2)))","v":""},{"$f":"IF(MID(AN67,17,2)=\"\",\"\",MID(D67,MID(AN67,17,2),MID(AN67,19,2)))","v":""},{"$f":"IF(MID(AN67,21,2)=\"\",\"\",MID(D67,MID(AN67,21,2),MID(AN67,23,2)))","v":""},{"$f":"IF(MID(AN67,25,2)=\"\",\"\",MID(D67,MID(AN67,25,2),MID(AN67,27,2)))","v":""},"NA",{"$f":"IF(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW67),FALSE))","v":"NA"},{"$f":"IF(AV67=\"NA\",\"NA\",IF(AW67=0,0,N67/AW67))","v":"NA"},1,{"$f":"IF(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B67,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B67,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B67,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"AH67*AY67*AZ67*BA67","v":49993.478999999999}]
["Edechi Proy con cta 2022 I","CMEDI","EC-CMEDI-CHIRIQUI","CMEDIMBSNO999","2022-06-30","Chiriqui",null,41751.15,13797.16,null,0,null,null,55548.31,null,0,{"$f":"IF(OR(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D68=0),\"NA\",IF($B68=\"DLABT\",MID($D68,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D68,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D68=0),\"NA\",IF(OR($B68=\"DLABT\",$B68=\"DLSBT\"),MID($D68,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D68,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D68=0),\"NA\",IF($B68=\"DLSBT\",MID($D68,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D68,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D68=0),\"NA\",MID($D68,m2Inicio+INDIRECT(B68),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D68=0),\"NA\",RIGHT($D68,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D68=0),\"NA\",RIGHT($D68,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V68<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E68<=FechaMin,E68>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H68<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N68=0,0,IF(OR(I68/N68<=MObraMin,I68/N68>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N68<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q68<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R68<=INDIRECT(VLOOKUP(B68,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,55548.31,1,{"$f":"IF(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ68),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D68=0,\"\",VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW68),FALSE))","v":"NA"},"NA",{"$f":"AY67","v":1},{"$f":"IF(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B68,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B68,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B68,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},49993.478999999999]
["Edechi Proy con cta 2022 I","CMEDI","EC-CMEDI-CHIRIQUI","CMEDIMBSNO999","2022-06-30","Chiriqui",null,41751.15,13797.16,null,0,null,null,55548.31,null,0,{"$f":"IF(OR(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D69=0),\"NA\",IF($B69=\"DLABT\",MID($D69,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D69,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D69=0),\"NA\",IF(OR($B69=\"DLABT\",$B69=\"DLSBT\"),MID($D69,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D69,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D69=0),\"NA\",IF($B69=\"DLSBT\",MID($D69,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D69,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D69=0),\"NA\",MID($D69,m2Inicio+INDIRECT(B69),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D69=0),\"NA\",RIGHT($D69,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D69=0),\"NA\",RIGHT($D69,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V69<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E69<=FechaMin,E69>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H69<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N69=0,0,IF(OR(I69/N69<=MObraMin,I69/N69>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N69<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q69<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R69<=INDIRECT(VLOOKUP(B69,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,55548.31,1,{"$f":"IF(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ69),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D69=0,\"\",VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW69),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B69,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B69,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B69,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},49993.478999999999]
["Edechi Proy con cta 2022 I","CMEDI","EC-CMEDI-CHIRIQUI","CMEDIMBSNO999","2022-06-30","Chiriqui",null,41751.15,13797.16,null,0,null,null,55548.31,null,0,{"$f":"IF(OR(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D70=0),\"NA\",IF($B70=\"DLABT\",MID($D70,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D70,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D70=0),\"NA\",IF(OR($B70=\"DLABT\",$B70=\"DLSBT\"),MID($D70,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D70,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D70=0),\"NA\",IF($B70=\"DLSBT\",MID($D70,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D70,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D70=0),\"NA\",MID($D70,m2Inicio+INDIRECT(B70),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D70=0),\"NA\",RIGHT($D70,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D70=0),\"NA\",RIGHT($D70,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V70<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E70<=FechaMin,E70>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H70<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N70=0,0,IF(OR(I70/N70<=MObraMin,I70/N70>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N70<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q70<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R70<=INDIRECT(VLOOKUP(B70,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,55548.31,1,{"$f":"IF(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ70),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D70=0,\"\",VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW70),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B70,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B70,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B70,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},49993.478999999999]
["Edechi Proy con cta 2022 I","CMEDI","EC-CMEDI-CHIRIQUI","CMEDIMBSNO999","2022-06-30","Chiriqui",null,41751.15,13797.16,null,0,null,null,55548.31,null,0,{"$f":"IF(OR(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D71=0),\"NA\",IF($B71=\"DLABT\",MID($D71,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D71,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D71=0),\"NA\",IF(OR($B71=\"DLABT\",$B71=\"DLSBT\"),MID($D71,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D71,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D71=0),\"NA\",IF($B71=\"DLSBT\",MID($D71,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D71,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D71=0),\"NA\",MID($D71,m2Inicio+INDIRECT(B71),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D71=0),\"NA\",RIGHT($D71,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D71=0),\"NA\",RIGHT($D71,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V71<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E71<=FechaMin,E71>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H71<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N71=0,0,IF(OR(I71/N71<=MObraMin,I71/N71>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N71<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q71<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R71<=INDIRECT(VLOOKUP(B71,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,55548.31,1,{"$f":"IF(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ71),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D71=0,\"\",VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW71),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B71,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B71,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B71,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},49993.478999999999]
["Edechi Proy con cta 2022 I","CMEDI","EC-CMEDI-CHIRIQUI","CMEDIMBSNO053","2022-06-30","Chiriqui",null,2215.0300000000002,731.98,null,0,null,null,2947.01,null,0,{"$f":"IF(OR(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D72=0),\"NA\",IF($B72=\"DLABT\",MID($D72,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D72,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D72=0),\"NA\",IF(OR($B72=\"DLABT\",$B72=\"DLSBT\"),MID($D72,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D72,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D72=0),\"NA\",IF($B72=\"DLSBT\",MID($D72,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D72,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D72=0),\"NA\",MID($D72,m2Inicio+INDIRECT(B72),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D72=0),\"NA\",RIGHT($D72,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D72=0),\"NA\",RIGHT($D72,3)*1)","v":53},1,{"$f":"IF(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V72<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E72<=FechaMin,E72>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H72<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N72=0,0,IF(OR(I72/N72<=MObraMin,I72/N72>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N72<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q72<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R72<=INDIRECT(VLOOKUP(B72,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,2947.01,1,{"$f":"IF(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ72),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D72=0,\"\",VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW72),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B72,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B72,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B72,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},2652.3090000000002]
["Edechi Proy con cta 2022 I","CMEDI","EC-CMEDI-CHIRIQUI","CMEDIMBDNO024","2022-06-30","Chiriqui",null,13144.28,335.72,null,0,null,null,13480,null,0,{"$f":"IF(OR(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D73=0),\"NA\",IF($B73=\"DLABT\",MID($D73,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D73,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D73=0),\"NA\",IF(OR($B73=\"DLABT\",$B73=\"DLSBT\"),MID($D73,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D73,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D73=0),\"NA\",IF($B73=\"DLSBT\",MID($D73,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D73,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D73=0),\"NA\",MID($D73,m2Inicio+INDIRECT(B73),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D73=0),\"NA\",RIGHT($D73,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D73=0),\"NA\",RIGHT($D73,3)*1)","v":24},1,{"$f":"IF(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V73<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E73<=FechaMin,E73>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H73<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N73=0,0,IF(OR(I73/N73<=MObraMin,I73/N73>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N73<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q73<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R73<=INDIRECT(VLOOKUP(B73,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,13480,1,{"$f":"IF(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ73),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D73=0,\"\",VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW73),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B73,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B73,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B73,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},12132]
["Edechi Proy con cta 2022 I","CMEDI","EC-CMEDI-CHIRIQUI","CMEDITBDTI081","2022-06-30","Chiriqui",null,87705.78,3386.22,null,0,null,null,91092,null,0,{"$f":"IF(OR(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D74=0),\"NA\",IF($B74=\"DLABT\",MID($D74,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D74,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D74=0),\"NA\",IF(OR($B74=\"DLABT\",$B74=\"DLSBT\"),MID($D74,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D74,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D74=0),\"NA\",IF($B74=\"DLSBT\",MID($D74,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D74,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D74=0),\"NA\",MID($D74,m2Inicio+INDIRECT(B74),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D74=0),\"NA\",RIGHT($D74,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D74=0),\"NA\",RIGHT($D74,3)*1)","v":81},1,{"$f":"IF(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V74<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E74<=FechaMin,E74>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H74<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N74=0,0,IF(OR(I74/N74<=MObraMin,I74/N74>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N74<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q74<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R74<=INDIRECT(VLOOKUP(B74,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,91092,1,{"$f":"IF(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ74),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D74=0,\"\",VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW74),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B74,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B74,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B74,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},81982.8]
["Edechi Proy con cta 2022 I","CMEDI","EC-CMEDI-CHIRIQUI","CMEDITMTTT016","2022-06-30","Chiriqui",null,184234.66,7366.34,null,0,null,null,191601,null,0,{"$f":"IF(OR(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D75=0),\"NA\",IF($B75=\"DLABT\",MID($D75,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D75,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D75=0),\"NA\",IF(OR($B75=\"DLABT\",$B75=\"DLSBT\"),MID($D75,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D75,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D75=0),\"NA\",IF($B75=\"DLSBT\",MID($D75,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D75,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D75=0),\"NA\",MID($D75,m2Inicio+INDIRECT(B75),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D75=0),\"NA\",RIGHT($D75,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D75=0),\"NA\",RIGHT($D75,3)*1)","v":16},1,{"$f":"IF(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V75<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E75<=FechaMin,E75>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H75<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N75=0,0,IF(OR(I75/N75<=MObraMin,I75/N75>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N75<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q75<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R75<=INDIRECT(VLOOKUP(B75,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,191601,1,{"$f":"IF(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ75),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D75=0,\"\",VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW75),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B75,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B75,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B75,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},172440.9]
["Edechi Proy con cta 2022 I","CMEDI","EC-CMEDI-CHIRIQUI","CMEDITMTTT020","2022-06-30","Chiriqui",null,79075.92,2224.08,null,0,null,null,81300,null,0,{"$f":"IF(OR(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D76=0),\"NA\",IF($B76=\"DLABT\",MID($D76,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D76,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D76=0),\"NA\",IF(OR($B76=\"DLABT\",$B76=\"DLSBT\"),MID($D76,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D76,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D76=0),\"NA\",IF($B76=\"DLSBT\",MID($D76,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D76,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D76=0),\"NA\",MID($D76,m2Inicio+INDIRECT(B76),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D76=0),\"NA\",RIGHT($D76,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D76=0),\"NA\",RIGHT($D76,3)*1)","v":20},1,{"$f":"IF(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V76<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E76<=FechaMin,E76>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H76<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N76=0,0,IF(OR(I76/N76<=MObraMin,I76/N76>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N76<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q76<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R76<=INDIRECT(VLOOKUP(B76,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,81300,1,{"$f":"IF(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ76),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D76=0,\"\",VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW76),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B76,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B76,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B76,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},73170]
["Edechi Proy con cta 2022 I","PPLIN","EC-1500-02","PPLINAI","2022-06-30","Chiriqui",null,152032.06,0,null,0,null,null,152032.06,null,0,{"$f":"IF(OR(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D77=0),\"NA\",IF($B77=\"DLABT\",MID($D77,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D77,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D77=0),\"NA\",IF(OR($B77=\"DLABT\",$B77=\"DLSBT\"),MID($D77,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D77,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D77=0),\"NA\",IF($B77=\"DLSBT\",MID($D77,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D77,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D77=0),\"NA\",MID($D77,m2Inicio+INDIRECT(B77),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D77=0),\"NA\",RIGHT($D77,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D77=0),\"NA\",RIGHT($D77,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V77<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E77<=FechaMin,E77>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H77<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N77=0,0,IF(OR(I77/N77<=MObraMin,I77/N77>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N77<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q77<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R77<=INDIRECT(VLOOKUP(B77,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,152032.06,1,{"$f":"IF(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ77),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D77=0,\"\",VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW77),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B77,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B77,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B77,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},136828.85399999999]
["Edechi Proy con cta 2022 I","PEDYM","EC-6110-01","PEDYM000080814F02070","2022-06-30","Chiriqui",null,17368.86,0,null,0,null,null,17368.86,null,0,{"$f":"IF(OR(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D78=0),\"NA\",IF($B78=\"DLABT\",MID($D78,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D78,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D78=0),\"NA\",IF(OR($B78=\"DLABT\",$B78=\"DLSBT\"),MID($D78,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D78,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D78=0),\"NA\",IF($B78=\"DLSBT\",MID($D78,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D78,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D78=0),\"NA\",MID($D78,m2Inicio+INDIRECT(B78),m2Fin-m2Inicio+1)*1)","v":2070},{"$f":"IF(OR(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D78=0),\"NA\",RIGHT($D78,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D78=0),\"NA\",RIGHT($D78,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V78<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E78<=FechaMin,E78>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H78<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N78=0,0,IF(OR(I78/N78<=MObraMin,I78/N78>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N78<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q78<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R78<=INDIRECT(VLOOKUP(B78,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,17368.86,1,{"$f":"IF(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ78),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D78=0,\"\",VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW78),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B78,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B78,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B78,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},15631.974]

{"sheet":"EfectosFactores","index":3,"n_rows":91,"n_cols":8,"rows_kept":91,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"Datos!Y1","v":"Cant"},{"$f":"Datos!Z1","v":"m2"},{"$f":"Datos!AA1","v":"Fecha"},{"$f":"Datos!AB1","v":"Materiales"},{"$f":"Datos!AC1","v":"Mobra"},{"$f":"Datos!AD1","v":"CostoTotal"},{"$f":"Datos!AE1&Datos!AF1","v":"PostesConductor"}]
[{"$f":"Formulacion!A2","v":"AINAP"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A2,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A2,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A2,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A2,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A2,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A2,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A2,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A3","v":"CEQOT"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A3,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A3,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A3,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A3,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A3,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A3,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A3,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A4","v":"CMEDI"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A4,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A4,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A4,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A4,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A4,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A4,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A4,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A5","v":"CMESM"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A5,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A5,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A5,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A5,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A5,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A5,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A5,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A6","v":"DACBT"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A6,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A6,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A6,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A6,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A6,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A6,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A6,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A7","v":"DCRMM"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A7,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A7,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A7,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A7,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A7,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A7,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A7,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A8","v":"DEQDM"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A8,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A8,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A8,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A8,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A8,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A8,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A8,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A9","v":"DEQMC"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A9,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A9,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A9,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A9,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A9,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A9,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A9,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A10","v":"DEQOT"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A10,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A10,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A10,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A10,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A10,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A10,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A10,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A11","v":"DLAAT-115"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A11,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A11,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A11,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A11,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A11,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A11,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A11,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A12","v":"DLAAT-230"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A12,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A12,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A12,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A12,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A12,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A12,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A12,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A13","v":"DLABT"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A13,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A13,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A13,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A13,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A13,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A13,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A13,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A14","v":"DLAMT-13,8"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A14,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A14,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A14,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A14,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A14,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A14,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A14,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A15","v":"DLAMT-34,5"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A15,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A15,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A15,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A15,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A15,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A15,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A15,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A16","v":"DLAMT-Otras"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A16,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A16,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A16,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A16,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A16,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A16,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A16,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A17","v":"DLSAT-115"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A17,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A17,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A17,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A17,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A17,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A17,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A17,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A18","v":"DLSAT-230"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A18,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A18,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A18,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A18,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A18,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A18,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A18,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A19","v":"DLSBT"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A19,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A19,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A19,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A19,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A19,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A19,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A19,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A20","v":"DLSMT-13,8"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A20,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A20,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A20,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A20,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A20,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A20,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A20,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A21","v":"DLSMT-34,5"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A21,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A21,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A21,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A21,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A21,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A21,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A21,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A22","v":"DLSMT-Otras"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A22,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A22,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A22,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A22,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A22,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A22,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A22,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A23","v":"DTRAM-115"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A23,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A23,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A23,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A23,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A23,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A23,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A23,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A24","v":"DTRAM-230"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A24,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A24,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A24,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A24,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A24,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A24,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A24,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A25","v":"DTRMB-13,8"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A25,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":4.444511619518636E-3},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A25,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A25,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A25,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A25,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A25,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A25,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A26","v":"DTRMB-34,5"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A26,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":4.3637448139789148E-3},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A26,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A26,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A26,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A26,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A26,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A26,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A27","v":"DTRMB-Otras"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A27,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A27,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A27,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A27,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A27,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A27,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A27,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A28","v":"DTRMM-13,8"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A28,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A28,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A28,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A28,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A28,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A28,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A28,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A29","v":"DTRMM-34,5"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A29,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A29,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A29,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A29,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A29,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A29,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A29,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A30","v":"DTRMM-Otras"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A30,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A30,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A30,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A30,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A30,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A30,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A30,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A31","v":"PEDYM"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A31,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A31,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A31,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A31,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A31,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A31,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A31,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A32","v":"PEQCM"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A32,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A32,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A32,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A32,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A32,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A32,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A32,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A33","v":"PEQCO"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A33,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A33,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A33,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A33,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A33,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A33,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A33,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A34","v":"PEQOT"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A34,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A34,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A34,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A34,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A34,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A34,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A34,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A35","v":"PEQTC"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A35,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A35,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A35,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A35,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A35,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A35,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A35,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A36","v":"PMOBI"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A36,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A36,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A36,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A36,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A36,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A36,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A36,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A37","v":"PPLIN"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A37,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A37,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A37,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A37,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A37,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A37,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A37,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A38","v":"PTERR"},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A38,Datos!Y:Y,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A38,Datos!Z:Z,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A38,Datos!AA:AA,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A38,Datos!AB:AB,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A38,Datos!AC:AC,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A38,Datos!AD:AD,0)/SUM(Datos!$N:$N)","v":0},{"$f":"SUMIFS(Datos!$N:$N,Datos!$B:$B,$A38,Datos!AE:AE,0,Datos!AF:AF,0)/SUM(Datos!$N:$N)","v":0}]
[{"$f":"Formulacion!A39","v":0}]
[{"$f":"Formulacion!A40","v":0}]
[{"$f":"Formulacion!A41","v":0}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Formulacion!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(B2:B90)","v":8.8082564334975508E-3},0,0,0,0,0,0]

{"sheet":"Resumen","index":4,"n_rows":49,"n_cols":7,"rows_kept":49,"cut":false,"hidden":false,"merged":[[1,1,9,1],[10,1,39,1],[40,1,41,1],[42,1,45,1],[46,1,46,2]]}
[null,"LÍNEA DE NEGOCIO","CUENTAS","Activos totales","Coeficiente eficiencia ponderado","Costo eficienciente","ATR y AE"]
["PPLIN","PROPIEDADES Y PLANTA","Planta Intangible Y Software",{"$f":"SUMIF(Datos!B:B,Resumen!A2,Datos!N:N)","v":315990.52},{"$f":"IF(D2=0,0,F2/D2)","v":0.89999999999999991},{"$f":"SUMIF(Datos!B:B,Resumen!A2,Datos!BB:BB)","v":284391.46799999999},0]
["PTERR","","Terrenos",{"$f":"SUMIF(Datos!B:B,Resumen!A3,Datos!N:N)","v":0},{"$f":"IF(D3=0,0,F3/D3)","v":0},{"$f":"SUMIF(Datos!B:B,Resumen!A3,Datos!BB:BB)","v":0},0]
["PEDYM","","Edificios y mejoras",{"$f":"SUMIF(Datos!B:B,Resumen!A4,Datos!N:N)","v":17368.86},0.9,{"$f":"SUMIF(Datos!B:B,Resumen!A4,Datos!BB:BB)","v":15631.974},0]
["PMOBI","","Mobiliario y equipo de oficina",{"$f":"SUMIF(Datos!B:B,Resumen!A5,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A5,Datos!BB:BB)","v":0},0]
["PEQCO","","Equipo de computación",{"$f":"SUMIF(Datos!B:B,Resumen!A6,Datos!N:N)","v":180719.9},0.9,{"$f":"SUMIF(Datos!B:B,Resumen!A6,Datos!BB:BB)","v":162647.91},0]
["PEQTC","","Equipos de transporte y carga",{"$f":"SUMIF(Datos!B:B,Resumen!A7,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A7,Datos!BB:BB)","v":0},0]
["PEQCM","","Equipos de comunicaciones",{"$f":"SUMIF(Datos!B:B,Resumen!A8,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A8,Datos!BB:BB)","v":0},0]
["PEQOT","","Otros equipos de uso general",{"$f":"SUMIF(Datos!B:B,Resumen!A9,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A9,Datos!BB:BB)","v":0},0]
[null,"","TOTAL PROPIEDADES Y PLANTA",{"$f":"SUM(D2:D9)","v":514079.28},{"$f":"IF(D10=0,0,SUM(F2:F9)/D10)","v":0.89999999999999991},{"$f":"D10*E10","v":462671.35199999996},{"$f":"SUM(G2:G9)","v":0}]
[null,"SISTEMA DE DISTRIBUCIÓN","Alta tensión AT (230 y 115 Kv)"]
["DLAAT-230","","Líneas aéreas de 230 kV",{"$f":"SUMIF(Datos!B:B,Resumen!A12,Datos!N:N)","v":0},{"$f":"IF(D12=0,0,F12/D12)","v":0},{"$f":"SUMIF(Datos!B:B,Resumen!A12,Datos!BB:BB)","v":0},0]
["DLAAT-115","","Líneas aéreas de 115 kV",{"$f":"SUMIF(Datos!B:B,Resumen!A13,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A13,Datos!BB:BB)","v":0},0]
["DLSAT-230","","Líneas subterráneas de 230 kV",{"$f":"SUMIF(Datos!B:B,Resumen!A14,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A14,Datos!BB:BB)","v":0},0]
["DLSAT-115","","Líneas subterráneas de 115 kV",{"$f":"SUMIF(Datos!B:B,Resumen!A15,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A15,Datos!BB:BB)","v":0},0]
["DTRAM-230","","Subestaciones  230 kV / MT",{"$f":"SUMIF(Datos!B:B,Resumen!A16,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A16,Datos!BB:BB)","v":0},0]
["DTRAM-115","","Subestaciones  115 kV / MT",{"$f":"SUMIF(Datos!B:B,Resumen!A17,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A17,Datos!BB:BB)","v":0},0]
[null,"","Media tensión MT"]
["DLAMT-34,5","","Líneas aéreas de 34,5 kV",{"$f":"SUMIF(Datos!B:B,Resumen!A19,Datos!N:N)","v":945920},{"$f":"IF(D19=0,0,F19/D19)","v":0.90000000000000013},{"$f":"SUMIF(Datos!B:B,Resumen!A19,Datos!BB:BB)","v":851328.00000000012},0]
["DLAMT-13,8","","Líneas aéreas de 13,8 kV",{"$f":"SUMIF(Datos!B:B,Resumen!A20,Datos!N:N)","v":786756.12999999989},0.90000000000000013,{"$f":"SUMIF(Datos!B:B,Resumen!A20,Datos!BB:BB)","v":708080.51699999999},0]
["DLAMT-OTRAS","","Líneas aéreas de otras tensiones",{"$f":"SUMIF(Datos!B:B,Resumen!A21,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A21,Datos!BB:BB)","v":0},0]
["DLSMT-34,5","","Líneas subterráneas de 34,5 kV",{"$f":"SUMIF(Datos!B:B,Resumen!A22,Datos!N:N)","v":247873.11},0.9,{"$f":"SUMIF(Datos!B:B,Resumen!A22,Datos!BB:BB)","v":223085.799},0]
["DLSMT-13,8","","Líneas subterráneas de 13,8 kV",{"$f":"SUMIF(Datos!B:B,Resumen!A23,Datos!N:N)","v":330180.57999999996},0.90000000000000013,{"$f":"SUMIF(Datos!B:B,Resumen!A23,Datos!BB:BB)","v":297162.522},0]
["DLSMT-OTRAS","","Líneas subterráneas de otras tensiones",{"$f":"SUMIF(Datos!B:B,Resumen!A24,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A24,Datos!BB:BB)","v":0},0]
["DTRMM-34,5","","Subestaciones  34,5 kV / MT",{"$f":"SUMIF(Datos!B:B,Resumen!A25,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A25,Datos!BB:BB)","v":0},0]
["DTRMM-13,8","","Subestaciones  13,8 kV / MT",{"$f":"SUMIF(Datos!B:B,Resumen!A26,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A26,Datos!BB:BB)","v":0},0]
["DTRMM-OTRAS","","Otras subestaciones  MT/MT",{"$f":"SUMIF(Datos!B:B,Resumen!A27,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A27,Datos!BB:BB)","v":0},0]
["DCRMM","","Centros de reflexión MT",{"$f":"SUMIF(Datos!B:B,Resumen!A28,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A28,Datos!BB:BB)","v":0},0]
["DTRMB-34,5","","Centro de transformación  34,5 kV / BT",{"$f":"SUMIF(Datos!B:B,Resumen!A29,Datos!N:N)","v":918959.23},0.86500303936225764,{"$f":"SUMIF(Datos!B:B,Resumen!A29,Datos!BB:BB)","v":794902.527},0]
["DTRMB-13,8","","Centro de transformación  13,8 kV / BT",{"$f":"SUMIF(Datos!B:B,Resumen!A30,Datos!N:N)","v":1219177.25},0.8731326753349441,{"$f":"SUMIF(Datos!B:B,Resumen!A30,Datos!BB:BB)","v":1064503.4939999999},0]
["DTRMB-OTRAS","","Otros centros de transformación  MT/BT",{"$f":"SUMIF(Datos!B:B,Resumen!A31,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A31,Datos!BB:BB)","v":0},0]
[null,"","Baja tensión BT (<600V)"]
["DLABT","","Líneas aéreas BT",{"$f":"SUMIF(Datos!B:B,Resumen!A33,Datos!N:N)","v":1738833.3199999998},0.90000000000000013,{"$f":"SUMIF(Datos!B:B,Resumen!A33,Datos!BB:BB)","v":1564949.9880000001},0]
["DLSBT","","Líneas subterráneas BT",{"$f":"SUMIF(Datos!B:B,Resumen!A34,Datos!N:N)","v":358788.13},0.89999999999999991,{"$f":"SUMIF(Datos!B:B,Resumen!A34,Datos!BB:BB)","v":322909.31699999998},0]
["DACBT","","Acometidas BT",{"$f":"SUMIF(Datos!B:B,Resumen!A35,Datos!N:N)","v":142511.32999999999},0.90000000000000013,{"$f":"SUMIF(Datos!B:B,Resumen!A35,Datos!BB:BB)","v":128260.19700000001},0]
[null,"","Otros equipos del sistema de distribución"]
["DEQOT","","Otros equipos del sistema de Distribución",{"$f":"SUMIF(Datos!B:B,Resumen!A37,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A37,Datos!BB:BB)","v":0},0]
["DEQDM","","Despachos de maniobra y SCADA",{"$f":"SUMIF(Datos!B:B,Resumen!A38,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A38,Datos!BB:BB)","v":0},0]
["DEQMC","","Equipos de medición y control de la calidad del suministro",{"$f":"SUMIF(Datos!B:B,Resumen!A39,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A39,Datos!BB:BB)","v":0},0]
[null,"","TOTAL SISTEMA DE DISTRIBUCIÓN",{"$f":"SUM(D11:D39)","v":6688999.0799999991},{"$f":"IF(D40=0,0,SUM(F11:F39)/D40)","v":0.89029498879823443},{"$f":"D40*E40","v":5955182.3609999996},{"$f":"SUM(G11:G39)","v":0}]
["AINAP","ALUMBRADO PÚBLICO","Lámparas, accesorios y postes de alumbrado público",{"$f":"SUMIF(Datos!B:B,Resumen!A41,Datos!N:N)","v":276363.06},0.89999999999999991,{"$f":"SUMIF(Datos!B:B,Resumen!A41,Datos!BB:BB)","v":248726.75399999999},0]
[null,"","TOTAL ALUMBRADO PÚBLICO",{"$f":"D41","v":276363.06},{"$f":"E41","v":0.89999999999999991},248726.75399999999,{"$f":"G41","v":0}]
["CMEDI","COMERCIALIZACIÓN","Sistema de medidores y accesorios",{"$f":"SUMIF(Datos!B:B,Resumen!A43,Datos!N:N)","v":709442.56000000006},0.89999999999999991,{"$f":"SUMIF(Datos!B:B,Resumen!A43,Datos!BB:BB)","v":638498.304},0]
["CMESM","","Equipos de medida SMEC",{"$f":"SUMIF(Datos!B:B,Resumen!A44,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A44,Datos!BB:BB)","v":0},0]
["CEQOT","","Otros equipos del sistema de comercialización",{"$f":"SUMIF(Datos!B:B,Resumen!A45,Datos!N:N)","v":0},0,{"$f":"SUMIF(Datos!B:B,Resumen!A45,Datos!BB:BB)","v":0},0]
[null,"","TOTAL SISTEMA DE COMERCIALIZACIÓN",{"$f":"SUM(D43:D45)","v":709442.56000000006},{"$f":"IF(D46=0,0,SUM(F43:F45)/D46)","v":0.89999999999999991},638498.304,{"$f":"SUM(G43:G45)","v":0}]
[null,"TOTAL PROPIEDADES Y PLANTA + SISTEMA DE DISTRIBUCIÓN + ALUMBRADO PÚBLICO + COMERCIALIZACIÓN","",{"$f":"D10+D40+D42+D46","v":8188883.9799999986},{"$f":"IF(D47=0,0,(F46+F42+F40+F10)/D47)","v":0.89207256920985234},{"$f":"D47*E47","v":7305078.7709999997},{"$f":"G10+G40+G42+G46","v":0}]
[]
[null,null,null,{"$f":"D47-SUM(Datos!N:N)","v":0},null,{"$f":"F47-SUM(Datos!BB:BB)","v":0}]